{"text_format":"1","workbook":"xlsx","n_sheets":37,"sheets":["Disclaimer","Model Outline","Assumptions","Inputs","Output","Tariff","Tax_Depcn","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":6,"defined_names":95,"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":45,"n_cols":3,"rows_kept":45,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Mid West and South West Gas Distribution Systems - Tariff Model"]
[null,"Model Outline"]
[]
[null,"General"]
[null,"Solve for X macro","When inputs are final go to the Rate_path tab and run the Solve X macro to set the tariff path so that the NPV of Tariff Revenue equals the NPV of Total Revenue.\n"]
[]
[null,"Worksheet Name","Description"]
[]
[null,"Assumptions","Summary of key assumptions"]
[null,"Inputs","All model inputs"]
[null,"Rate_path","Summary of outputs showing Total Revenue, Tariff Revenue and includes a macro button to calculate the price path \"-X\" being the nominal annual percentage increase in tariffs."]
[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 accounting method (CCA);\n- and additions are treated on a historical cost nominal method.\n"]
[null,"Tax_Depcn","Summary of  Tax Asset Base for depreciation purposes and tax depreciation to be used in calculation of tax payable for Revenue Building Blocks (Total Revenue).\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":26,"n_cols":4,"rows_kept":26,"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)",{"$f":"Inputs!T66","v":0.1051}]
[null,"Nominal Cost of Debt (DPn)",{"$f":"Inputs!T63","v":5.7299999999999997E-2}]
[null,"Nominal After Tax WACC",{"$f":"Inputs!T69","v":7.6419999999999988E-2}]
[null,"Debt funded portion of asset base",0.6]
[null,"Equity funded portion of asset base",{"$f":"1-C10","v":0.4}]
[]
[null,"Inflation"]
[null,"Actual inflation to 30 June 2014."]
[null,"Annual inflation post June 2014",{"$f":"Inputs!T73","v":2.5000000000000001E-2},"pa"]
[]
[null,"Delivery point numbers based on actual data to October 2014 and Core Energy consultants' forecast thereafter."]
[]
[null,"Volumes based on average consumption per delivery point per Core Energy consultants' forecast for all tariff classes.  Additional analysis has been done to reconcile volumes for large industrial customer to the Core Energy forecast."]
[]
[null,"Tax depreciation assumes regulatory capital expenditure is grossed up for capital contributions.  Actual tax depreciation rates used.  Capital contributions are assumed to be taxable in the year received.\n"]
[]
[null,"Imputation (franking) credits are based on:",{"$f":"Inputs!T60","v":0.25},"of tax payable"]
[null,"The corporate tax is assumed to be:",{"$f":"Inputs!T59","v":0.3}]
[]
[null,"Amended tariffs begin",{"$f":"Inputs!$C$40","v":"2015-07-01"}]

{"sheet":"Inputs","index":3,"n_rows":1518,"n_cols":26,"rows_kept":1518,"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","Actual","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,"Checks"]
[null,"Closing Assets Base - ICB",{"$f":"SUM(N14:Z14)","v":0},null,{"$f":"ICB_at_2000!E746","v":0},{"$f":"ICB_at_2000!F746","v":0},{"$f":"ICB_at_2000!G746","v":0},{"$f":"ICB_at_2000!H746","v":0},{"$f":"ICB_at_2000!I746","v":0},{"$f":"ICB_at_2000!J746","v":0},{"$f":"ICB_at_2000!K746","v":0},{"$f":"ICB_at_2000!L746","v":0},{"$f":"ICB_at_2000!M746","v":0},{"$f":"ICB_at_2000!N746","v":0},{"$f":"ICB_at_2000!O746","v":0},{"$f":"ICB_at_2000!P746","v":0},{"$f":"ICB_at_2000!Q746","v":0},{"$f":"ICB_at_2000!R746","v":0},{"$f":"ICB_at_2000!S746","v":0},{"$f":"ICB_at_2000!T746","v":0},{"$f":"ICB_at_2000!U746","v":0},{"$f":"ICB_at_2000!V746","v":0},{"$f":"ICB_at_2000!W746","v":0},{"$f":"ICB_at_2000!X746","v":0},{"$f":"ICB_at_2000!Y746","v":0},{"$f":"ICB_at_2000!Z746","v":0}]
[null,"Closing Assets Base - Vines",{"$f":"SUM(N15:Z15)","v":0},null,{"$f":"Vines!E746","v":0},{"$f":"Vines!F746","v":0},{"$f":"Vines!G746","v":0},{"$f":"Vines!H746","v":0},{"$f":"Vines!I746","v":0},{"$f":"Vines!J746","v":0},{"$f":"Vines!K746","v":0},{"$f":"Vines!L746","v":0},{"$f":"Vines!M746","v":0},{"$f":"Vines!N746","v":0},{"$f":"Vines!O746","v":0},{"$f":"Vines!P746","v":0},{"$f":"Vines!Q746","v":0},{"$f":"Vines!R746","v":0},{"$f":"Vines!S746","v":0},{"$f":"Vines!T746","v":0},{"$f":"Vines!U746","v":0},{"$f":"Vines!V746","v":0},{"$f":"Vines!W746","v":0},{"$f":"Vines!X746","v":0},{"$f":"Vines!Y746","v":0},{"$f":"Vines!Z746","v":0}]
[null,"Closing Assets Base - WestNet",{"$f":"SUM(N16:Z16)","v":0},null,{"$f":"WestNet!E746","v":0},{"$f":"WestNet!F746","v":0},{"$f":"WestNet!G746","v":0},{"$f":"WestNet!H746","v":0},{"$f":"WestNet!I746","v":0},{"$f":"WestNet!J746","v":0},{"$f":"WestNet!K746","v":0},{"$f":"WestNet!L746","v":0},{"$f":"WestNet!M746","v":0},{"$f":"WestNet!N746","v":0},{"$f":"WestNet!O746","v":0},{"$f":"WestNet!P746","v":0},{"$f":"WestNet!Q746","v":0},{"$f":"WestNet!R746","v":0},{"$f":"WestNet!S746","v":0},{"$f":"WestNet!T746","v":0},{"$f":"WestNet!U746","v":0},{"$f":"WestNet!V746","v":0},{"$f":"WestNet!W746","v":0},{"$f":"WestNet!X746","v":0},{"$f":"WestNet!Y746","v":0},{"$f":"WestNet!Z746","v":0}]
[null,"Closing Assets Base - Capex 2000 to 2019",{"$f":"SUM(E17:Z17)","v":0},null,{"$f":"'2000'!$C$746","v":0},{"$f":"'2001'!$C$746","v":0},{"$f":"'2002'!$C$746","v":0},{"$f":"'2003'!$C$746","v":0},{"$f":"'2004'!$C$746","v":0},{"$f":"'2005'!$C$746","v":0},{"$f":"'2006'!$C$746","v":0},{"$f":"'2007'!$C$746","v":0},{"$f":"'2008'!$C$746","v":0},{"$f":"'2009'!$C$746","v":0},{"$f":"'2010 Jan-Jun'!C746","v":0},{"$f":"'2011'!$C$746","v":0},{"$f":"'2012'!$C$746","v":0},{"$f":"'2013'!$C$746","v":0},{"$f":"'2014'!$C$746","v":0},{"$f":"'2014_Jul-Dec'!C746","v":0},{"$f":"'2015_Jan-Jun'!C746","v":0},{"$f":"'2015_Jan-Jun'!C746","v":0},{"$f":"'2016'!$C$746","v":0},{"$f":"'2017'!$C$746","v":0},{"$f":"'2018'!$C$746","v":0},{"$f":"'2019'!$C$746","v":0}]
[]
[]
[]
[null,"Legend"]
[null,"Input cells","xxxx"]
[null,"Formulae","xxxx"]
[null,"Cell linked to external files","xxxx"]
[null,"Cell contains hard-coding or intended inconsistent formula"]
[null,"Cell value the result of running a macro or goal seek function"]
[null,"No formula required"]
[]
[null,"Reconciliation to Closing RAB in AA3"]
[null,"Closing RAB - from ERA Final Approval tariff model (AA3)",null,"$, 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$80","v":855.76475935075325},854.49274565905625,857.50405243651198,860.52252355279973,862.73195234126365,878.03727441687465]
[null,"Closing RAB - from this model",null,null,null,null,null,null,{"$f":"RAB_Summary!I21","v":855.76475935075359},{"$f":"RAB_Summary!J21","v":854.49274565905648},{"$f":"RAB_Summary!K21","v":857.50405243651244},{"$f":"RAB_Summary!L21","v":860.52252355279995},{"$f":"RAB_Summary!M21","v":862.7319523412641},{"$f":"RAB_Summary!N21","v":878.03727441687465}]
[null,"Variance",null,null,null,null,null,null,{"$f":"I32-I31","v":0},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","2015-07-01"]
[]
[]
[]
[]
[]
[]
[]
[null,"Rate Path Proportion Applied per Period"]
[null,"Rate Path Proportion Applied per Period",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1,1,1,1,1]
[]
[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,"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,{"$f":"1-T57","v":0.4}]
[null,"Corporate Tax Rate (T)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3]
[null,"Franking Credit (g)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.25]
[]
[null,"Debt"]
[null,"Nominal Cost of Debt (DPn)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.7299999999999997E-2]
[]
[null,"Equity"]
[null,"Nominal After Tax Cost of Equity (EAn)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1051]
[]
[null,"WACC:  Vanilla"]
[null,"Nominal After Tax WACC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T57*T63+T58*T66","v":7.6419999999999988E-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,{"$f":"T73","v":2.5000000000000001E-2},{"$f":"U73","v":2.5000000000000001E-2},{"$f":"V73","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,null,null,null,{"$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,126.2,133.80000000000001,137.6,141.30000000000001,144.80000000000001,148.4,154.30000000000001,157.5,164.6,167,172.1,178.3,180.4]
[null,"June CPI All Groups, 8 Capital Cities - referenced Sep 2012",null,null,70.2,74.5,76.599999999999994,78.599999999999994,80.599999999999994,82.6,85.9,87.7,91.6,92.9,95.8,99.2,100.4,102.8,105.9,null,{"$f":"S76*(1+$U$73)","v":108.5475},null,{"$f":"U76*(1+W$73)","v":111.26118749999999},{"$f":"W76*(1+X$73)","v":114.04271718749997},{"$f":"X76*(1+Y$73)","v":116.89378511718746},119.81612974511714]
[null,"Escalation/de-escalation factor to 30 June 2014",null,null,{"$f":"$N$75/E75*$N$77","v":1.5084723788338088},1.4227893438626806,1.3834971962850777,1.3472697396236848,1.3147045180167587,1.2828114165015274,1.2337602994739252,1.2086934235481059,{"$f":"$N$75/M75*$N$77","v":1.1565565869309034},{"$f":"$S$76/N76","v":1.1399354144241118},1.105427974947808,1.0675403225806452,1.0547808764940239,1.0301556420233464,{"$f":"$S$76/S76","v":1},null,{"$f":"$S$76/U76","v":0.97560975609756106},null,{"$f":"$S$76/W76","v":0.95181439619274255},0.92859941091974896,0.90595064479975518,0.88385428760951734]
[null,"December CPI All Groups, 8 Capital Cities",null,124.1,131.30000000000001,135.4,139.5,142.80000000000001,146.5,150.6,155.5,160.1,166,169.5]
[null,"December CPI All Groups, 8 Capital Cities - referenced Sep 2012",null,69.099999999999994,73.099999999999994,75.400000000000006,77.599999999999994,79.5,81.5,83.8,86.6,89.1,92.4,94.3,96.9,99.8,102,104.8,null,{"$f":"S76*(1+$T$73)^0.5","v":107.21557839232132},null,{"$f":"T79*(1+V$73)","v":109.89596785212935},{"$f":"V79*(1+W$73)","v":112.64336704843257},{"$f":"W79*(1+X$73)","v":115.45945122464337},118.34593750525944,121.30458594289092]
[null,"Escalation/de-escalation factor to 30 June 2014",null,{"$f":"$N$78/D78*$N$80","v":1.5338475197455619},1.4497370693101614,1.4058380886294255,1.3645195498238294,1.3329865350169763,1.2993206634841241,{"$f":"$N$78/J78*$N$80","v":1.2639473917690851},{"$f":"$N$78/K78*$N$80","v":1.224118824440027},{"$f":"$N$78/L78*$N$80","v":1.1889473903836614},{"$f":"$N$78/M78*N80","v":1.1466896216893026},{"$f":"$S$76/N79","v":1.1230116648992579},1.0928792569659442,1.0611222444889781,1.0382352941176471,1.010496183206107,{"$f":"S77","v":1},{"$f":"$S$76/T79","v":0.9877295966495897},{"$f":"V80","v":0.96363863087764856},{"$f":"$S$76/V79","v":0.96363863087764856},0.94013524963673045,0.91720512159681022,0.89483426497249785,0.87300903899755899]
[]
[null,"Net connections"]
[]
[null,"Net Connections (including customers receiving prudent discounts)"]
[null,"(Number)"]
[]
[null,"Tariff class A1",null,null,null,null,null,null,null,{"$f":"SUM(J97+J108)","v":70.5},72.5,71.75,74.083333333333329,75.166666666666671,75.333333333333329,75.166666666666671,72.916666666666671,75.666666666666671,74.5,{"$f":"T97+T108","v":73},73.222593468916756,73.667780406750239,73.835641905487066,73.726258937143996,73.617037793042215,73.507978233774438]
[null,"Tariff class A2",null,null,null,null,null,null,null,{"$f":"SUM(J98+J109)","v":93},96,95.75,98.416666666666671,99.666666666666671,102.16666666666667,105,112.5,109.08333333333333,107.5,106.5,109.02135369379755,113.06406108139262,117.14852382713825,121.29554277536189,125.48457040259014,129.71642865271551]
[null,"Tariff class B1",null,null,null,null,null,null,null,1074,1084.5,1109.6666666666667,1135,1187.25,1225.1666666666667,1258.8333333333333,1298.9166666666667,1335.4166666666667,1365,1399.7096735467094,1425.8910224590511,1450.8343731903158,1489.0071935993392,1541.1923071331044,1594.968923381221,1650.3896079745241]
[null,"Tariff class B2",null,null,null,null,null,null,null,5988,5810,6211.75,6660.833333333333,7250.166666666667,7702.5,8110.083333333333,8713.75,9267.25,9801.5,10228.960109001971,10457.262289800972,10625.946433395031,10873.254745269816,11192.987751986573,11499.895794577445,11793.182246027074]
[null,"Tariff class B3",null,null,null,null,null,null,null,515677.5,536107.5,556833.08333333337,574250.25,589879.83333333337,601247,614525,629900.58333333337,642710.83333333337,657672.5,670359.02454920358,678372.81568966212,686430.34887217206,698689.08450029232,715146.81503833272,730154.13874171651,743577.96734643518]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J87:J91)","v":522903},543170.5,564322,582218.58333333337,598492.08333333337,610352.16666666663,624074.08333333337,640098.66666666674,653498.25,669021,{"$f":"SUM(T87:T91)","v":682167.19433175225},{"$f":"SUM(U87:U91)","v":690438.21294908482},698693.86152024555,711242.33060489409,728076.01689916488,743448.10506787081,757224.76360732329]
[]
[null,"Delivery points (excluding customers receiving prudent discounts)"]
[null,"(Average for period)"]
[]
[null,"Tariff class A1",null,null,null,null,null,null,null,41.5,42,42.25,46.083333333333329,48.166666666666671,50.333333333333329,53.166666666666671,55.916666666666671,62.666666666666671,64.5,65,65.222593468916756,65.667780406750239,65.835641905487066,65.726258937143996,65.617037793042215,65.507978233774438]
[null,"Tariff class A2",null,null,null,null,null,null,null,81,84.5,85.75,90.916666666666671,94.666666666666671,97.166666666666671,101,109.5,106.58333333333333,104.5,102.5,105.02135369379755,109.06406108139262,113.14852382713825,117.29554277536189,121.48457040259014,125.71642865271551]
[null,"Tariff class B1",null,null,null,null,null,null,null,1070,1080.5,1105.6666666666667,1131,1183.75,1222.1666666666667,1256.3333333333333,1297.4166666666667,1334.4166666666667,1364,1398.7096735467094,1424.8910224590511,1449.8343731903158,1488.0071935993392,1540.1923071331044,1593.968923381221,1649.3896079745241]
[null,"Tariff class B2",null,null,null,null,null,null,null,5983,5805,6206.75,6655.833333333333,7245.1609872010395,7697.5,8105.083333333333,8708.75,9262.25,9797,10225.960109001971,10455.262289800972,10623.946433395031,10871.254745269816,11190.987751986573,11497.895794577445,11791.182246027074]
[null,"Tariff class B3",null,null,null,null,null,null,null,515676.5,536106.5,556832.08333333337,574249.25,589878.83333333337,601246,614524,629899.58333333337,642709.83333333337,657671.5,670358.02454920358,678371.81568966212,686429.34887217206,698688.08450029232,715145.81503833272,730153.13874171651,743576.96734643518]
[]
[null,null,null,null,null,null,null,null,null,522852,543118.5,563559.5,{"$f":"SUM(M97:M101)","v":582173.08333333337},{"$f":"SUM(N97:N102)","v":598450.57765386777},610313.16666666663,624039.58333333337,640071.16666666674,653475.75,669001.5,682150.19433175225,690422.21294908482,698677.86152024555,711226.33060489409,728060.01689916488,743432.10506787081,757208.76360732329]
[]
[null,"Customers receiving prudent discounts"]
[null,"(Average for period)"]
[]
[null,"Tariff class A1",null,null,null,null,null,null,null,29,30.5,29.5,28,27,25,22,17,13,10,8,8,8,8,8,8,8]
[null,"Tariff class A2",null,null,null,null,null,null,null,12,11.5,10,7.5,5,5,4,3,2.5,3,4,4,4,4,4,4,4]
[null,"Tariff class B1",null,null,null,null,null,null,null,4,4,4,4,3.5,3,2.5,1.5,1,1,1,1,1,1,1,1,1]
[null,"Tariff class B2",null,null,null,null,null,null,null,5,5,5,5,5.0056794656276162,5,5,5,5,4.5,3,2,2,2,2,2,2]
[null,"Tariff class B3",null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J108:J113)","v":51},52,49.5,45.5,41.505679465627615,39,34.5,27.5,22.5,19.5,17,16,16,16,16,16,16]
[]
[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,{"$f":"S129+S139","v":11362.130684999996},6016.7112305018572,5711.222970662604,5861.5455582550931,11720.093393730052,11883.211855311662,12105.157471647608,12350.312622683763]
[null,"Tariff class A2","TJ",null,null,null,null,null,null,2239.2955850000003,2067.8874820000005,2102.5754939523813,1952.5020402142859,1895.6978300000003,936.9033746111113,1923.2530693888893,2092.299763,2040.0581089999996,1927.5680289999996,995.52671716241559,951.99228364766566,1030.7529612477401,2092.3944687749649,2184.1567716984027,2288.7244231843501,2400.1546158617361]
[null,"Tariff class B1","TJ",null,null,null,null,null,null,1890.6019999999999,1703.0880829999992,1694.7744705994562,1606.8574199841801,1607.6792361983992,745.56323188846886,1594.6313445237761,1553.6639219927272,1640.2699511820886,1629.4294071291406,874.65171020818923,759.30648308229468,912.32030372574138,1706.3449253678134,1754.091464419289,1808.6943347733252,1866.2784206054775]
[null,"Tariff class B2","TJ",null,null,null,null,null,null,1068.9089999999999,1109.0328282,1137.4216839788294,1161.7455321009409,1168.1453701532851,552.78255425094153,1168.6792822174843,1189.6646987904619,1232.0635880620389,1255.1133153306337,647.04386723689151,581.56021931858277,668.22323225763682,1242.8124972131934,1242.7459209644787,1244.5719654394813,1245.361550707293]
[null,"Tariff class B3","TJ",null,null,null,null,null,null,10302.854000000001,9974.9779659999967,10179.505929604646,10455.396231061124,10539.648580641244,4589.274683054914,9769.7650740434783,9645.9622535916606,9905.9506961728785,9840.841390113168,5153.6017393721104,4278.3852846294621,5580.3363593221593,10007.80418457602,10188.282746274705,10372.811904394071,10530.472061364755]
[]
[null,null,"TJ",null,null,null,null,null,null,{"$f":"SUM(J119:J124)","v":31693.345621},30723.990158200002,30712.507341882036,27522.71893758405,27679.796635573017,12855.86119292082,26963.310446173629,26553.245495374853,26114.949565417002,26015.08282657294,{"$f":"SUM(T119:T124)","v":13687.535264481463},12282.467241340608,14053.178414808372,26769.449469662042,27252.488758668536,27819.960099438835,28392.579271223025]
[null,null,null,"check",null,null,null,null,null,{"$f":"J135+J145-J125","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T135+T145-T125","v":0},0,0,0,0,0,0]
[]
[null,"Volumes delivered to customers receiving prudent discounts"]
[null,"Tariff class A1","TJ",null,null,null,null,null,null,11296.791037000001,10770.796942999998,10046.806855246725,6706.363036723521,6698.0160955800884,3042.3102901153848,5445.2087180000008,3509.1223730000006,2818.0783969999998,2692.2724359999997,1431.8732890558558,1277.806874539134,1270.2250332852682,1924.5183916338055,1916.7711667502144,1954.6280820732923,1996.4438112911391]
[null,"Tariff class A2","TJ",null,null,null,null,null,null,365.01536999999996,329.50928000000005,350.37087416666662,243.11820900000001,152.90018000000003,49.906036999999998,107.03790500000001,72.247342999999987,56.564382999999999,43.053627000000006,26.494123985916847,24.510926745737258,25.757868835893841,51.106818278379329,42.065145654678687,43.116460990856496,44.650721336057373]
[null,"Tariff class B1","TJ",null,null,null,null,null,null,10.516999999999999,10.376937,9.8486209999999996,8.3152720000000002,6.2313270000000003,1.8092060000000001,2.4377059999999999,7.6000000000000004E-5,0,0,0,0,0,0,0,0,0]
[null,"Tariff class B2","TJ",null,null,null,null,null,null,4.3089999999999993,2.1813830000000003,1.499933629714983,1.7624892360261446,1.3623186565874912,0.67624853194444445,1.5520111711793965,1.1964019060471416,0.45974688008854808,0.44528776206259851,0.36821313918386045,0.5595693524242118,0.50319334795938409,1.066170849605931,1.0627646926454732,1.0627641634631459,1.0627899871667636]
[null,"Tariff class B3","TJ",null,null,null,null,null,null,0.5,0,8.3023306082530297,0.13014284615384616,7.4700000000000016E-4,3.4962666666666672E-3,-1.6652666666666673E-3,1.4010000000000003E-3,3.0699999999999998E-4,1.13E-4,2.3664781946972028E-3,7.0042657599627047E-3,7.0993354770505475E-3,1.4142407866798268E-2,1.4103601237013253E-2,1.4103601237013257E-2,1.4103601237013257E-2]
[]
[null,null,"TJ",null,null,null,null,null,null,{"$f":"SUM(J129:J134)","v":11677.132406999999},11112.864542999998,10416.828614651358,6959.6891498057012,6858.5106682366759,3094.7052779139963,5556.2346749045137,3582.5675949060474,2875.1028338800879,2735.771463762062,{"$f":"SUM(T129:T134)","v":1458.7379926591511},1302.8843749030552,1296.4931948045985,1976.7055231696575,1959.9131806987755,1998.8214108288487,2042.1714262156001]
[]
[null,"Gas volumes (excluding customers receiving prudent discounts)"]
[]
[null,"Tariff class A1","TJ",null,null,null,null,null,null,{"$f":"J119-J129","v":4894.8939989999981},5098.2068560000043,5551.4229085000006,5639.8546774999986,5770.6095230000001,2989.0270589999996,7061.7729579999987,8562.5324850000034,8478.5288239999991,8669.8582489999972,{"$f":"T119-T129","v":4584.8379414460014},4433.4160961234702,4591.3205249698249,9795.5750020962478,9966.440688561448,10150.529389574316,10353.868811392624]
[null,"Tariff class A2","TJ",null,null,null,null,null,null,1874.2802150000002,1738.3782020000006,1752.2046197857146,1709.3838312142859,1742.7976500000002,886.99733761111133,1816.2151643888894,2020.05242,1983.4937259999997,1884.5144019999996,969.03259317649872,927.48135690192839,1004.9950924118463,2041.2876504965857,2142.0916260437239,2245.6079621934937,2355.5038945256788]
[null,"Tariff class B1","TJ",null,null,null,null,null,null,1880.0849999999998,1692.7111459999992,1684.9258495994561,1598.54214798418,1601.4479091983992,743.75402588846885,1592.1936385237761,1553.6638459927271,1640.2699511820886,1629.4294071291406,874.65171020818923,759.30648308229468,912.32030372574138,1706.3449253678134,1754.091464419289,1808.6943347733252,1866.2784206054775]
[null,"Tariff class B2","TJ",null,null,null,null,null,null,1064.5999999999999,1106.8514451999999,1135.9217503491143,1159.9830428649148,1166.7830514966975,552.10630571899708,1167.1272710463049,1188.4682968844147,1231.6038411819504,1254.668027568571,646.67565409770771,581.00064996615856,667.72003890967744,1241.7463263635875,1241.6831562718332,1243.5092012760183,1244.2987607201262]
[null,"Tariff class B3","TJ",null,null,null,null,null,null,10302.354000000001,9974.9779659999967,10171.203598996393,10455.26608821497,10539.647833641244,4589.2711867882472,9769.7667393101456,9645.960852591661,9905.9503891728782,9840.841277113168,5153.5993728939156,4278.3782803637023,5580.3292599866827,10007.790042168153,10188.268642673467,10372.797800792834,10530.457957763518]
[]
[null,null,"TJ",null,null,null,null,null,null,{"$f":"SUM(J139:J144)","v":20016.213213999999},19611.125615199999,20295.678727230679,20563.029787778352,20821.285967336342,9761.1559150068242,21407.075771269116,22970.677900468807,23239.846731536913,23279.311362810877,{"$f":"SUM(T139:T144)","v":12228.797271822312},10979.582866437555,12756.685220003772,24792.743946492388,25292.575577969761,25821.138688609986,26350.407845007423]
[]
[null,"Average consumption (excl customers receiving prudent discounts)"]
[null,"(Terajoules per reference tariff customer per annum)"]
[null,"Tariff class A1","TJ",null,null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[null,"Tariff class A2","TJ",null,null,null,null,null,null,{"$f":"J140/J98","v":23.139261913580249},20.572523100591724,20.433873117034572,18.801655338745583,18.409834330985916,9.1286175397369949,17.982328360286033,18.447967305936071,18.609792581704454,18.033630641148321,9.453976518795109,8.8313597595219768,9.2147228192964121,18.040780219237739,18.262344632703925,18.484717481007905,18.736643410644639]
[null,"Tariff class B1","TJ",null,null,null,null,null,null,{"$f":"J141/J99","v":1.7570887850467287},1.5665998574733913,1.5239003764842833,1.4133882829214677,1.352859902173938,0.60855368271250687,1.267333753136463,1.1975056941301769,1.2292037353515932,1.194596339537493,0.62532756207393214,0.53288740760812525,0.6292582936340575,1.1467316372579741,1.1388782142954175,1.1347111654702879,1.1314964102976837]
[null,"Tariff class B2","TJ",null,null,null,null,null,null,{"$f":"J142/J100","v":0.17793748955373556},0.19067208358311799,0.18301393649641345,0.17428066250630997,0.16104308152129146,7.1725405095030476E-2,0.14399941654471637,0.13646829876669037,0.13297026545190968,0.12806655379897633,6.323862475548242E-2,5.5570164942960847E-2,6.2850471159265633E-2,0.1142229076090672,0.11095384820266783,0.10815102376058001,0.10552790506985682]
[null,"Tariff class B3","TJ",null,null,null,null,null,null,{"$f":"J143/J101","v":1.9978327497956569E-2},1.8606336550666701E-2,1.8266195327878872E-2,1.8206843262250617E-2,1.7867479282284091E-2,7.6329342511854501E-3,1.5898104450452945E-2,1.5313489813005898E-2,1.5412787972757344E-2,1.4963156039319277E-2,7.6878312545890122E-3,6.3068337767159706E-3,8.1295027218101362E-3,1.4323687871857454E-2,1.4246421398868654E-2,1.4206331864392758E-2,1.4161893684446709E-2]
[]
[null,"Reference tariff"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"As at 1 Jul 2013","As at 1 Jan 2014","As at 1 July 2014","As at 1 Jan 2015"]
[null,"Reference tariff A1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"excl carbon tax","incl carbon tax","No carbon tax","No carbon tax"]
[null,"  Standing charge","$/year",null,null,null,null,null,null,44263.05,44734.3,44286.96,44286.96,44286.96,44286.96,44286.96,41283.449999999997,45308.994444162498,46738.99,46742.54,46742.47,46742.47]
[null,"  Demand charge",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "]
[null,"    First 10 km","$/GJ km",null,null,null,null,null,null,182.73,184.71,182.86,182.86,182.86,182.86,182.86,174.02,190.98261864513228,197.00288430882074,197.00288430882074,197.002884308821,197.002884308821]
[null,"    Distance > 10 km","$/GJ km",null,null,null,null,null,null,91.36,92.35,91.43,91.43,91.43,91.43,91.43,91.59,100.52219154593637,103.69091494756718,103.69091494756718,103.69091494756699,103.69091494756699]
[null,"  Usage charge"]
[null,"    First 10 km","$/GJ km",null,null,null,null,null,null,4.4540000000000003E-2,4.5019999999999998E-2,4.4600000000000001E-2,4.4600000000000001E-2,4.4600000000000001E-2,4.4600000000000001E-2,4.4600000000000001E-2,3.6909999999999998E-2,4.0518640269733855E-2,4.1795899604912486E-2,4.1795899604912486E-2,4.17958996049125E-2,4.17958996049125E-2]
[null,"    Distance > 10 km","$/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-2,2.0881439645045699E-2,2.0881439645045699E-2]
[null,"Carbon Tax","$/GJ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.0979999999999999E-2,0,0]
[]
[null,"Reference tariff A2"]
[null,"  Standing charge","$/Year",null,null,null,null,null,null,502.98,508.18,526.04,526.04,556.13,556.13,556.13,22854.58,25083.201341670498,25875.632574693213,25879.18,25879.11,25879.11]
[null,"    First 10 TJ","$/GJ",null,null,null,null,null,null,4.6399999999999997,4.6900000000000004,4.8499999999999996,4.8499999999999996,4.8899999999999997,4.8899999999999997,4.8899999999999997,2.2000000000000002,2.4413485410708651,2.4982414586244692,2.52,2.5,2.5]
[null,"    Volume > 10 TJ","$/GJ",null,null,null,null,null,null,1.1599999999999999,1.17,1.21,1.21,1.21,1.21,1.21,1.19,1.3153493197721888,1.3367393471998721,1.36,1.34,1.34]
[]
[null,"Reference tariff B1"]
[null,"  Standing charge","$/Year",null,null,null,null,null,null,502.98,508.18,526.04,526.04,556.13,556.13,556.13,1146.76,1258.7498735426566,1300.1721905363056,1303.72,1303.6500000000001,1303.6500000000001]
[null,"    First 5 TJ","$/GJ",null,null,null,null,null,null,4.6399999999999997,4.6900000000000004,4.8499999999999996,4.8499999999999996,4.8899999999999997,4.8899999999999997,4.8899999999999997,4.41,4.9482513731522015,4.9836784332749584,5.0999999999999996,4.9800000000000004,4.9800000000000004]
[null,"    Volume > 5 TJ","$/GJ",null,null,null,null,null,null,1.1599999999999999,4.45,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,3.78,4.2626285224131806,4.2764479713732806,4.3899999999999997,4.2699999999999996,4.2699999999999996]
[]
[null,"Reference tariff B2"]
[null,"  Standing charge","$/Year",null,null,null,null,null,null,null,null,null,null,null,null,223.02,283.77999999999997,311.63210061214829,323.19879567236472,326.74,326.67,326.67,332.77,"new standing charge based on connection cost"]
[null,"    First 100 GJ","$/GJ",null,null,null,null,null,null,null,null,null,null,null,null,5.66,7.33,8.1775678997088015,8.3147074298207979,8.42,8.31,8.31]
[null,"    Volume > 100 GJ","$/GJ",null,null,null,null,null,null,null,null,null,null,null,null,4.84,4.3600000000000003,4.9131367030285871,4.9473676715296078,5.0599999999999996,4.95,4.95]
[]
[null,"Reference tariff B3"]
[null,"  Standing charge","$/Year",null,null,null,null,null,null,25.15,25.91,26.82,27.05,28.59,28.59,28.59,57.93,63.747235041164771,67.499943256857321,71.05,70.98,70.98,128.30000000000001,"new standing charge based on connection cost"]
[null,"    First 2 GJ","$/GJ",null,null,null,null,null,null,6.01,6.07,5.69,5.69,5.69,5.69,9.5,12.32,13.73754878594551,13.959643587693927,14.15,13.95,13.95,0,"first 1.825 GJ now included in standing charge"]
[null,"    Volume  2 to 10 GJ","$/GJ",null,null,null,null,null,null,6.01,6.07,5.69,5.69,5.69,5.69,9.5,12.32,13.73754878594551,13.959643587693927,14.15,13.95,13.95]
[null,"    Volume > 10 GJ","$/GJ",null,null,null,null,null,null,3.95,3.73,3.86,3.86,3.86,3.86,3.86,5.32,6.0475725011627848,6.0272506966479709,6.22,6.02,6.02]
[]
[]
[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,7136.4870947945201,7276.0112591780826,7157.3806408219189,16918.980819999997,17082.168019999997,17082.168019999997,17082.168019999997]
[null,"    Distance > 10 km","GJ km",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3830.2101041095902,3750.5662684931503,3689.4157315068492,7879.9819999999991,8334.982,8334.982,8334.982]
[null,"  Usage"]
[null,"    First 10 km","TJ km",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16057.995811722809,16672.407193680618,16113.011185224541,39509.145147550073,40021.25632738485,40690.142314094788,41428.97576259885]
[null,"    Distance > 10 km","TJ km",null,null,null,null,null,null,null,null,null,null,null,null,"Band Splits:",null,null,null,6038.0828093310365,7030.9357941192848,5697.7283659486047,15342.067463808635,15520.671050745037,15780.373103077394,16067.23299657297]
[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},{"$f":"Z2","v":2019}]
[null,"  Usage",null,null,null,null,null,null,null,null,null,null,"Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast"]
[null,"    First 10 TJ","GJ",null,null,null,null,null,null,null,null,null,0.45867622906010563,0.51476387448793326,0.52964488778568997,0.53008066797539222,0.5303069401198468,0.52751397456647064,0.511460836643849,{"$f":"T$140*M201*1000","v":444472.21567453188},477433.89679416228,532290.51294564141,1082047.1213051493,1135966.0556635943,1184589.5814548025,1204747.9926119484]
[null,"    Volume > 10 TJ","GJ",null,null,null,null,null,null,null,null,null,0.54132377093989437,0.48523612551206674,0.47035511221431003,0.46991933202460778,0.46969305988015314,0.47248602543352941,0.48853916335615105,524560.3775019669,450047.46010776609,472704.57946620486,959240.5291914366,1006125.5703801294,1061018.3807386912,1150755.9019137307]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T201:T202)","v":969032.59317649878},927481.35690192832,1004995.0924118463,2041287.6504965858,2142091.6260437239,2245607.9621934937,2355503.8945256788]
[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",{"$f":"T140*1000-T203","v":0},0,0,0,0,0,0]
[null,"  Usage"]
[null,"    First 5 TJ","GJ",null,null,null,null,null,null,null,null,null,0.89085295199248837,0.91011127198414354,0.89665032328407479,0.90705721674106199,0.91097545154141268,0.91459246423439522,0.91809237548219602,{"$f":"T$141*M206*1000","v":779186.05800424377},691053.38914383377,818032.29527431133,1547752.4788043641,1597934.2638442996,1654218.2086871257,1713415.9884848439]
[null,"    Volume > 5 TJ","GJ",null,null,null,null,null,null,null,null,null,0.10914704800751168,8.988872801585647E-2,0.10334967671592524,9.2942783258937983E-2,8.902454845858733E-2,8.5407535765604753E-2,8.1907624517803909E-2,95465.652203945428,68253.093938460908,94288.008451430083,158592.4465634494,156157.20057498943,154476.12608619945,152862.43212063357]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T206:T207)","v":874651.71020818921},759306.4830822947,912320.30372574145,1706344.9253678136,1754091.464419289,1808694.3347733251,1866278.4206054774]
[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",{"$f":"T141*1000-T208","v":0},0,0,0,0,0,0]
[null,"  Usage"]
[null,"    First 100 GJ","GJ",null,null,null,null,null,null,null,null,null,0.35236136529249851,0.3700525614645454,0.3702046389805555,0.38335407753857847,0.39618573640275251,0.40851816642152611,0.42040857372898965,{"$f":"T$142*M211*1000","v":227863.51637928782},215000.77873254273,247193.05594463961,476028.5174800317,491937.15564645024,507996.09883357544,523113.86728709762]
[null,"    Volume > 100 GJ","GJ",null,null,null,null,null,null,null,null,null,0.6476386347075016,0.62994743853545465,0.62979536101944444,0.61664592246142158,0.60381426359724755,0.59148183357847395,0.57959142627101023,418812.13771842001,365999.87123361585,420526.98296503781,765717.80888355593,749746.00062538311,735513.10244244291,721184.89343302848]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T211:T212)","v":646675.65409770783},581000.64996615855,667720.03890967742,1241746.3263635878,1241683.1562718335,1243509.2012760183,1244298.7607201261]
[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",{"$f":"T142*1000-T213","v":0},0,0,0,0,0,0]
[null,"  Usage"]
[null,"First 2GJ in standing charge",null,null,null,null,null,null,null,null,null,null,0,0,0.1079843687214866,0.12246433344524747,0.12288169406780063,0.12326725543462534,0.12369578290495044,{"$f":"T$143*M216*1000","v":0},{"$f":"U$143*N216*1000","v":0},602588.33239770238,1225597.336774108,1251951.7104295674,1278626.3160820503,1302573.2414332237]
[null,"    2 to 10 GJ","GJ",null,null,null,null,null,null,null,null,null,0.52370029126937712,0.57163755928212634,0.3748523300420723,0.40436813901089325,0.40568206480683972,0.40700537562419004,0.40822449953978662,2698941.4926702231,2445681.7178727672,2091799.4255079611,4046831.434963285,4133197.8597665504,4221784.4651854597,4298790.9297327753]
[null,"    Volume > 10 GJ","GJ",null,null,null,null,null,null,null,null,null,0.47629970873062299,0.42836244071787372,0.51716330123644094,0.47316752754385905,0.47143624112535965,0.4697273689411845,0.46807971755526306,2454657.8802236933,1832696.562490935,2885941.5020810184,4735361.2704307577,4803119.07247735,4872387.0195253231,4929093.7865975192]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T216:T218)","v":5153599.3728939164},4278378.2803637022,5580329.2599866819,10007790.042168152,10188268.642673468,10372797.800792832,10530457.957763519]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check to volumes delivered to customers",{"$f":"(T143*1000)-T219","v":0},0,0,0,0,0,0]
[]
[null,"Forecast revenue from customers receiving prudent discounts"]
[]
[null,"$ Nominal","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.67834181867043275,0.67696154066040704,0.67696154066040704,0.84086155699470866,0.5588642674441362,0.61704887665273822,0.67881061358526795]
[]
[null,"$, June-2014","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T224*T$80","v":0.67001829094589571},0.65234629219881823,0.65234629219881823,0.79052358979515025,0.51259316837721125,0.55215647799165846,0.59260780142741809]
[]
[null,"Operating expenditure"]
[]
[null,"Operating expenditure"]
[null,"$ Nominal "]
[null,"Network","$m",null,null,null,null,null,null,null,null,null,null,null,20.48541362231693,21.205038051727538,25.188098090761727,24.117209006223504,27.061808470103323,13.855086482020912,null,32.464483698388065,35.208511285289632,36.728610391155122,38.645340471290332,40.585902717361584]
[null,"Marketing","$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,1.5312970200702591,null,3.9324511945904868,4.0610342562064679,4.1943753694333177,4.3326720449641618,4.4761307236319992]
[null,"Corporate","$m",null,null,null,null,null,null,null,null,null,null,null,4.0099241222520599,12.024824048405272,12.071969716181185,12.412445805058717,17.150970635980212,5.1959052490249755,null,10.625740237515592,11.118253829057345,11.993473772415358,12.276343684270403,13.013318667048429]
[null,"Information technology","$m",null,null,null,null,null,null,null,null,null,null,null,2.2041102562882195,6.8289921416549326,6.9570997303051261,8.6058385929963208,9.1597853345696709,4.3821728250684471,null,11.000938529322815,11.374777870202887,11.673533411973494,11.777887844426825,11.872082169761159]
[null,"Licence Fees","$m",null,null,null,null,null,null,null,null,null,null,null,1.14154245,2.3969598799999998,2.1485657999999996,2.1260509000000005,2.3250358600000003,1.4766348890660193,null,2.7826220800173456,2.6926361206177325,2.759952023633176,2.8289508242240049,3.0714941216608946]
[null,"Full retail contestability","$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Regulatory Cost","$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,1.7822325794542155,null,5.9175901382128719,4.7766754318772202,5.013590488738668,6.4102117844197064,7.6234091968683666]
[null,"Ancillary Services","$m",null,null,null,null,null,null,null,null,null,null,null,0.36792080000000005,0.60323104855999998,0.56417282999999996,0.79426667999999989,0.70306902000000004,0.31254405839658378,null,0.58898787880114889,0.62724886774889976,0.66041288222614847,0.69534834231650622,0.73212336244016285]
[null,"Unaccounted for gas","$m",null,null,null,null,null,null,null,null,null,null,null,5.1712719799999993,10.768814259999999,10.294828840000001,10.725919249999999,10.978461845029321,4.0746120691637113,null,7.5119988784457412,7.8484961151909065,8.1898706472820884,8.5022547109294084,8.8239595927811987]
[]
[null,"Total Opex (excl debt raising costs)","$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O232:O240)","v":33.380183230857206},53.827859430347736,57.224735007248036,58.781730234278541,67.379131165682523,32.610485172265122,0,74.824812635294066,77.707633776191102,81.21381898685739,85.469009706841348,90.198420551553781]
[]
[null,"Operating expenditure"]
[null,"$ Real Jun 2014"]
[null,"Network","$m",null,35.582388030860386,31.739254804209637,27.997423201816424,30.872387393379427,30.697446855852082,27.867555079484298,29.344400430755233,26.960652701275272,26.190361982045989,27.290452760900038,{"$f":"O232*O$77","v":22.645149296486043},22.637233162076072,26.567924181391103,24.844478927617406,27.061808470103323,{"$f":"T232*T$80","v":13.685078982431698},null,31.284030623264417,33.10076254653341,33.687669559901302,34.581174835239011,35.431859928132255]
[null,"Marketing","$m",null,2.4466067156887852,3.2808521088939435,1.6848382608493913,1.5703347276475457,1.7892965481149492,0.36180425402707445,0.40507831211918066,0.38876587555191644,0.26608321512433497,0.4438000588436426,0,0,0,0,0,{"$f":"T233*T$80","v":1.5125073879847157},null,3.7894618851483504,3.8179214542419815,3.8471025707437518,3.877023404722395,3.9077025814654198]
[null,"Corporate","$m",null,11.541003928033101,10.941840445017601,10.979293519663512,9.5755983057863912,8.6849701681579443,6.4735813448448258,6.5244383459431345,7.4879923981709533,5.0779486903653943,7.0495008612396495,4.4326823021554613,12.836984543610065,12.733282798242902,12.786751077390255,17.150970635980212,{"$f":"T234*T$80","v":5.1321493958489253},null,10.239373774541065,10.452662339105361,11.000475569796382,10.985292977263873,11.360744823688945]
[null,"Information technology","$m",null,7.705933626944363,6.5936472576692928,5.8689179773738358,6.8117223998397076,6.6768288883889362,5.479607949989675,5.4919506484989045,5.9052506772372251,3.4679170995845645,4.2166297664273555,2.4364851371703806,7.290224473802998,7.3382157513875779,8.8653531809174169,9.1597853345696709,{"$f":"T235*T$80","v":4.3284017969536501},null,10.600929342765809,10.693829632565549,10.707024632593576,10.539257612196195,10.364435045923244]
[null,"Licence Fees","$m",null,null,null,null,null,null,null,null,null,null,null,1.2618929588204593,2.5588513235080645,2.2662661177290833,2.1901633298638141,2.3250358600000003,1.4585159833758907,null,2.6814421314378296,2.5314421314378293,2.5314421314378297,2.5314421314378293,2.6814421314378292]
[null,"Full retail contestability","$m",null,0,0,0,0,0.8946482740574746,1.3893629913561243,1.3992972074788275,1.4482230024174338,1.4833850969067974,2.1877272011383013,{"$f":"O237*O$77","v":0},0,0,0,0,{"$f":"T237*T$80","v":0},null,0,0,0,0,0]
[null,"Regulatory Cost","$m",null,0,0,0,0,0,1.2110315166597085,1.3213184972698886,1.4842165467289234,3.4609171246993973,4.4779143927710479,0,0,0,0,0,{"$f":"T238*T$80","v":1.7603638668400701},null,5.7024184588825273,4.4907209495815277,4.5984908738601611,5.736077150429252,6.6553051368432055]
[null,"Ancillary Services","$m",null,0,0,0,0,0,0.66989211763761514,0.64266238283101429,0.65154316993024652,0.81300294177771537,0.792846235418876,0.40670994488517753,0.64397346817040324,0.59507871212151386,0.81821830167315168,0.70306902000000004,{"$f":"T239*T$80","v":0.3087090167352835},null,0.56757147313146949,0.5896987708654684,0.60573407794633438,0.62222152279663567,0.63915031307154813]
[null,"Unaccounted for gas","$m",null,3.3784879053468639,3.6975307932622901,3.9290576860822193,3.9331380780929952,4.0906071853827912,3.9514095889586205,4.0432507866287404,4.9770369053202019,7.2316980659147836,6.8564018245658627,5.7164687127557405,11.496143448931452,10.858788587211157,11.04936623127432,10.978461845029321,{"$f":"T240*T$80","v":4.0246149355786223},null,7.2388523143798853,7.3786478545279124,7.5117913029025143,7.6081088448634739,7.7033964842472065]
[]
[null,"Total Opex (excl debt raising costs)","$m",null,{"$f":"SUM(E246:E254)","v":60.654420206873503},56.253125409052757,50.459530645785378,52.763180904746072,52.833797919954179,47.404244842957944,49.172396611524917,49.303681276632183,47.991314216418985,53.315273101304776,36.899388352273263,57.463410420099052,60.359556148083335,60.554331048736358,67.379131165682523,{"$f":"SUM(T246:T255)","v":32.210341365748846},0,72.104080003551346,73.055685678859035,74.489730719181836,76.480598478948664,78.744036444809666]
[]
[null,"Equity raising costs"]
[]
[null,"Equity Raising Costs","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[]
[null,"Working capital"]
[]
[null,"Working Capital Allowance","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15030997213664057,null,0.20675546898805064,0.19847991003504764,0.20513014703871918,0.22733703390116125,0.24932040865681554]
[]
[null,"Capital contributions"]
[]
[null,"Capital contributions $ nominal","$m",null,0,0,0,0,0,0.20922180000000001,2.49818221,2.4972001000000001,1.2836133199999999,1.2299787899999999,0.29741400000000001,2.6868165868978471,6.1341423500000003,1.20122046,1.6797061600000003,0.78946834573361313,0,1.3085646844558851,1.3944747473632475,1.4845020581108685,1.4986137154123178,1.6159784253109692]
[]
[null,"Ancillary Services Revenue"]
[]
[null,"Sum Total - $ Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,359105.81690024707,{"$f":"U239*1000000","v":0},668281.91882720392,{"$f":"W239*1000000","v":627248.86774889973},{"$f":"X239*1000000","v":660412.8822261485},{"$f":"Y239*1000000","v":695348.3423165062},{"$f":"Z239*1000000","v":732123.3624401628}]
[null,"Sum Total - $ June 2014",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T272*T80","v":354699.44368140242},0,643982.27329893468,589698.77086546842,605734.0779463345,622221.52279663563,639150.31307154812]
[]
[null,"Tax (incl tax asset lives)"]
[]
[null,null,null,null,"New",null,null,null,"Vines Assets",null,"WestNet Energy Assets"]
[null,"Tax Asset Lives",null,null,"assets",null,null,null,"Opening 1 Jan 2010",null,"Opening 1 Jul 2010",null,null,"Diminishing Value Rates"]
[null,{"$f":"$B$307","v":"High pressure mains - steel"},"High Pressure Mains - Steel",null,20,null,null,null,null,null,null,null,null,"prior to ","2006-05-10",1.5]
[null,{"$f":"$B$308","v":"High pressure mains - PE"},"High Pressure Mains - PE",null,20,null,null,null,null,null,null,null,null,"after ",{"$f":"O279","v":"2006-05-10"},2]
[null,{"$f":"$B$309","v":"Medium pressure mains"},"Medium Pressure Mains",null,20]
[null,{"$f":"$B$310","v":"Medium/low pressure mains"},"Medium / Low Pressure Mains",null,20,null,null,null,9.3400000000000034]
[null,{"$f":"$B$311","v":"Low pressure mains"},"Low Pressure Mains",null,20,null,null,null,0]
[null,{"$f":"$B$312","v":"Regulators"},"Regulators",null,40,null,null,null,0]
[null,{"$f":"$B$313","v":"Secondary gate stations"},"Secondary Gate Stations",null,40,null,null,null,0]
[null,{"$f":"$B$314","v":"Buildings"},"Buildings",null,40,null,null,null,0,null,34.598812785388127]
[null,{"$f":"$B$315","v":"Meter and services pipes"},"Meter and Services Pipes",null,15,25,null,null,4.34,null,0]
[null,{"$f":"$B$316","v":"Equipment and vehicles"},"Equipment & Vehicles",null,10,null,null,null,null,null,6.036661453899292]
[null,{"$f":"$B$317","v":"Vehicles"},"Vehicle",null,10,null,null,null,null,null,0]
[null,{"$f":"$B$318","v":"Information technology"},"Information Technology",null,4,null,null,null,null,null,2.5219203272162298]
[null,{"$f":"$B$319","v":"Full retail contestability"},"FRC",null,4]
[null,{"$f":"$B$320","v":"Land"},"Land"]
[]
[null,"Commercial Meters Capex from 1 Jul 2014","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.32786088955265896,null,0.6578928433839093,0.65854004470881911,0.66212404671937253,0.67203805365677416,0.67045633182001996]
[]
[null,"Tax Asset base at 30 Jun 2014","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,497.41569650249221]
[null,"Tax depreciation","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.240456496950149,25.234363581837787,26.103565082922799,57.712267955541115,60.264527625877825,61.980118328343494,67.473876452032343]
[]
[null,"User specific charges forecast","$m","$ Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5149202370160022,null,2.5723139591349988,2.4576600974339935,2.3067300291350001,2.1589816791349996,2.0037362291349985]
[]
[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,{"$f":"D307/$D$78*$I$78","v":175.95641634300873},null,null,null,null,{"$f":"I307/$I$78*$N$78","v":203.58097317501691},null,null,null,null,{"$f":"N307*$N$80","v":228.6238076270869}]
[null,"High pressure mains - PE"]
[null,"Medium pressure mains","$m",176.99705064705881,null,null,null,null,{"$f":"D309/$D$78*$I$78","v":208.94494697658436},null,null,null,null,{"$f":"I309/$I$78*$N$78","v":241.74859052922218},null,null,null,null,271.48648713727079]
[null,"Medium/low pressure mains","$m",96.158732740059179,null,null,null,null,113.5153452572012,null,null,null,null,131.33686703819524,null,null,null,null,147.49283371521611]
[null,"Low pressure mains","$m",27.791752300151519,null,null,null,null,32.808152393007234,null,null,null,null,37.958920345493013,null,null,null,null,42.628310334970422]
[null,"Regulators","$m",9.7160250855000001,null,null,null,null,11.469763698837632,null,null,null,null,13.270477453603949,null,null,null,null,14.902900979179835]
[null,"Secondary gate stations","$m",1.9721580780987502,null,null,null,null,2.3281318166113367,null,null,null,null,2.6936405659769393,null,null,null,null,3.0249897766379417]
[null,"Buildings","$m",1.7396427391387499,null,null,null,null,2.0536475526496929,null,null,null,null,2.3760632093796787,null,null,null,null,2.6683467006713468]
[null,"Meter and services pipes","$m",52.795150119999988,null,null,null,null,62.324653445447211,null,null,null,null,72.109411324254623,null,null,null,null,80.979710066156585]
[null,"Equipment and vehicles","$m",15.063926049999997,null,null,null,null,17.78295863275584,null,null,null,null,20.574822445406927,null,null,null,null,23.105765609423052]
[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","$m",4.4702419018000006,null,null,null,null,5.277118764010476,null,null,null,null,6.1056083993158747,null,null,null,null,6.856669453738613]
[]
[null,"Total","$m",{"$f":"SUM(D307:D321)","v":535.75717978581633},null,null,null,null,{"$f":"SUM(I307:I321)","v":632.4611348801136},null,null,null,null,{"$f":"SUM(N307:N321)","v":731.75537448586533},null,null,null,null,{"$f":"SUM(S307:S321)","v":821.7698214003517}]
[]
[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$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,0,null,null,null,null,{"$f":"I327/$I$78*$N$78","v":0},null,null,null,null,{"$f":"N327*$N$80","v":0}]
[null,{"$f":"$B$308","v":"High pressure mains - PE"}]
[null,{"$f":"$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,0,null,null,null,null,{"$f":"I329/$I$78*$N$78","v":0},null,null,null,null,{"$f":"N329*$N$80","v":0}]
[null,{"$f":"$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,{"$f":"$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,-0.59112411707750434,null,null,null,null,-0.68392858597021844,null,null,null,null,-0.76805978000261022]
[null,{"$f":"$B$312","v":"Regulators"},"$m",null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,{"$f":"$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,-4.2088796634626252E-2,null,null,null,null,-4.8696594058492491E-2,null,null,null,null,-5.4686843168550964E-2]
[null,{"$f":"$B$314","v":"Buildings"},"$m",null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,{"$f":"$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,{"$f":"$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,-5.3844028373098389,null,null,null,null,-6.2297357059659912,null,null,null,null,-6.9960658670392215]
[null,{"$f":"$B$317","v":"Vehicles"}]
[null,{"$f":"$B$318","v":"Information technology"},"$m",null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,{"$f":"$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,{"$f":"$B$320","v":"Land"},"$m",null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[]
[null,{"$f":"$B$322","v":"Total"},"$m",null,null,null,null,null,{"$f":"SUM(I327:I341)","v":-6.0176157510219692},null,null,null,null,{"$f":"SUM(N327:N341)","v":-6.9623608859947019},null,null,null,null,{"$f":"SUM(S327:S341)","v":-7.8188124902103828}]
[]
[null,"Adjustments to Capital Base 31 December 2009"]
[]
[null,"ERA Final Approval tariff model"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"$, Dec 2009",null,null,null,null,"$, Jun 2014"]
[null,{"$f":"$B$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,{"$f":"N348*$N$80","v":0}]
[null,{"$f":"$B$308","v":"High pressure mains - PE"}]
[null,{"$f":"$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[null,{"$f":"$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[null,{"$f":"$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[null,{"$f":"$B$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[null,{"$f":"$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[null,{"$f":"$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[null,{"$f":"$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[null,{"$f":"$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,-3.3439353020468037,null,null,null,null,-3.7552783508669836]
[null,{"$f":"$B$317","v":"Vehicles"}]
[null,{"$f":"$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[null,{"$f":"$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[null,{"$f":"$B$320","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[]
[null,{"$f":"$B$322","v":"Total"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N348:N362)","v":-3.3439353020468037},null,null,null,null,{"$f":"SUM(S348:S362)","v":-3.7552783508669836}]
[]
[]
[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$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,{"$f":"N369*$N$80","v":0}]
[null,{"$f":"$B$308","v":"High pressure mains - PE"}]
[null,{"$f":"$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[null,{"$f":"$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,0.42699100000000001,null,null,null,null,0.479515873806999]
[null,{"$f":"$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[null,{"$f":"$B$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[null,{"$f":"$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[null,{"$f":"$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[null,{"$f":"$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,0.152832,null,null,null,null,0.17163211876988338]
[null,{"$f":"$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[null,{"$f":"$B$317","v":"Vehicles"}]
[null,{"$f":"$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[null,{"$f":"$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[null,{"$f":"$B$320","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[]
[null,{"$f":"$B$322","v":"Total"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N369:N383)","v":0.57982299999999998},null,null,null,null,{"$f":"SUM(S369:S383)","v":0.65114799257688238}]
[]
[null,"WNE Network Assets Rolled into Capital Base 1 Jul 2010"]
[null,"Net of contributions",null,null,null,null,null,null,null,null,null,"Adjustment","Restated Value at 30 Jun 2010"]
[null,null,null,null,null,null,null,null,null,null,"$Dec 2009",{"$f":"K388","v":"$Dec 2009"},{"$f":"L388","v":"$Dec 2009"},"$Jun 2010","$, Jun 2014"]
[null,{"$f":"$B$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,0,{"$f":"M389-K389","v":0},{"$f":"N389/$O$76*$N$79","v":0},0,{"$f":"SUM(N389)*$O$77","v":0}]
[null,{"$f":"$B$308","v":"High pressure mains - PE"},null,null,null,null,null,null,null,null,null,{"$f":"M390-K390","v":0},{"$f":"N390/$O$76*$N$79","v":0}]
[null,{"$f":"$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,0,0,0,0,{"$f":"SUM(N391)*$O$77","v":0}]
[null,{"$f":"$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,0,0,0,0,0]
[null,{"$f":"$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,0,0,0,0,0]
[null,{"$f":"$B$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,0,0,0,0,0]
[null,{"$f":"$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,0,0,0,0,0]
[null,{"$f":"$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,0.24857194248300069,-0.23572409582463166,1.284784665836901E-2,1.3052213254207329E-2,1.4428281666185346E-2]
[null,{"$f":"$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,0,0,0,0,0]
[null,{"$f":"$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,3.8227565400480601,-0.98330012507349673,2.8394564149745634,2.8846227418299382,3.1887426759894621]
[null,{"$f":"$B$317","v":"Vehicles"},null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,4.178563252315913E-2,6.0666023368400629E-2,0.10245165589155976,0.10408132167986665,{"$f":"SUM(N400)*$O$77","v":0.11505440465446638}]
[null,{"$f":"$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,0,0,0,0,{"$f":"SUM(N401)*$O$77","v":0}]
[null,{"$f":"$B$320","v":"Land"},"$m",null,null,null,null,null,null,null,0,0,0,0,{"$f":"SUM(N402)*$O$77","v":0}]
[]
[null,{"$f":"$B$322","v":"Total"},"$m",null,null,null,null,null,null,null,{"$f":"SUM(K389:K403)","v":4.1131141150542199},{"$f":"SUM(L389:L403)","v":-1.1583581975297277},{"$f":"SUM(M389:M403)","v":2.954755917524492},{"$f":"SUM(N389:N403)","v":3.001756276764012},{"$f":"SUM(O389:O403)","v":3.3182253623101139}]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,"$, June-2014"]
[null,null,null,null,"$, June-2014",{"$f":"E408","v":"$, June-2014"},{"$f":"F408","v":"$, June-2014"},"$, June-2014","$, June-2014","$, June-2014","$, June-2014","$, June-2014","$, June-2014","$, June-2014","$, June-2014","$, June-2014",{"$f":"P408","v":"$, June-2014"},{"$f":"Q408","v":"$, June-2014"},"$, June-2014","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal"]
[null,{"$f":"$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"}]
[null,{"$f":"$B$309","v":"Medium pressure mains"},"$m",null,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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"}]
[null,{"$f":"$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$322","v":"Total"},"$m",null,{"$f":"SUM(E409:E423)","v":0},{"$f":"SUM(F409:F423)","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",{"$f":"E431","v":"$, Dec 2009"},"$, Dec 2009","$, Dec 2009","$, Dec 2009","$, Dec 2009","$, Dec 2009","$, Dec 2009","$, Dec 2009","$, Dec 2009","$, Jun 2014",{"$f":"O431","v":"$, Jun 2014"},{"$f":"P431","v":"$, Jun 2014"},"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014"]
[null,{"$f":"$B$307","v":"High pressure mains - steel"},"$m",null,1.5779373862295121,2.1691007787017522,0,0,0,0.51958052788844633,1.5473725852090032,1.607973368056911,3.3101593418217203,10.367466490819968,{"$f":"O450*O$77","v":8.353036510497061},3.0050620247488209,3.3838378572011942,14.841744558881322,1.13383783,{"$f":"T450*T$80","v":0.50728648589803071},null,11.380710175169101,41.59205086135438,37.9147251336056,30.5317248830655,24.954935000475039]
[null,{"$f":"$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,0.50735202708424076,0.60221260279975908,-0.46661274059760949,5.8795510951459153,3.6142473600000002,1.0369348140846735,null,1.4288216781320697,0,0,3.0453085561152275,0.79632774348537749]
[null,{"$f":"$B$309","v":"Medium pressure mains"},"$m",null,6.5063214013709052,4.5191654357459372,5.1639784946236551,8.1189075630252088,10.551808873720134,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
[null,{"$f":"$B$310","v":"Medium/low pressure mains"},"$m",null,2.4961569232675047,1.4761054450732225,9.7802935378637559E-2,0,4.1059483813278376E-2,7.8905681091932278,8.9320148382636582,13.164122442822793,11.611870956256601,8.6230471933959656,5.1642933418456165,10.367894566991481,11.289407046424301,22.760513945019458,16.87749797,13.677885247292163,null,28.755364315631539,27.941489164762707,26.16201182639589,26.75707665508617,26.52400334405835]
[null,{"$f":"$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
[null,{"$f":"$B$312","v":"Regulators"},"$m",null,0.21137898433279301,0.19419100008271978,1.7332165763302862E-2,0,7.2763642200746508E-3,0.11226842629482073,0.79752459819935695,0.65329669951970171,0.18501329511361991,0.72645847183105106,0.27556266902419768,0.24441462664652799,0.46120698860557768,1.2409006699319067,0.66340935999999984,0.96386833741156375,null,3.3597994841325729,1.5131272186177771,1.4765844774841432,1.5102877317206598,1.9999003621524618]
[null,{"$f":"$B$313","v":"Secondary gate stations"},"$m",null,2.8273622108207986E-2,1.5230666673154493E-2,0,0,0,0,0,0,1.2562771422256628E-2,1.6574945431679016,1.8669186169102299,0.1918006995967742,0.24546544123505976,4.0275892120622573E-3,6.0650000000000005E-4,7.9952800000000056E-3,null,0,0.56773851495001526,8.1963377293955588,4.1355572703394756,6.2295104530018124]
[null,{"$f":"$B$314","v":"Buildings"},"$m",null,0,7.3614888920246715E-2,0,0,0,0,0,4.1769925125234232E-2,0.11680069728953854,0.15046118807683451,0.11721184446764092,1.1756235052945581,0.78228742449030553,4.4451562287975666,10.359691399673466,2.2656299399999997,null,9.9499999999999993,0.623142660907129,0.42044790228942186,1.9247488552986941E-2,1.9247488552986938E-2]
[null,{"$f":"$B$315","v":"Meter and services pipes"},"$m",null,15.749428789032745,12.480908419497784,22.30838709677419,21.104411764705876,18.847474402730374,18.588956663838641,21.889622008263665,19.391608251638395,17.669057250497062,19.025756157232873,9.5571665564092676,20.868296319585657,18.620053795398405,20.946546519863812,30.096388690000005,16.593133550968236,null,35.193981393885011,32.830878586038494,33.500789687700362,34.752715604292248,35.143112743645617]
[null,{"$f":"$B$316","v":"Equipment and vehicles"},"$m",null,1.4210861016768348,0.30461333346308989,6.1900592011795933E-3,0.20872611464968147,9.0225790537659001E-2,0,0,0,0,0,0,0.2217926097033989,0.4097486453496853,0.82306695453684664,1.3323898523270403,0.21222369318044809,null,1.4994348279420175,1.3906749683864519,1.2295815454102244,0.96908096932989241,0.96908096932989218]
[null,{"$f":"$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0.51289599905562977,0.7959894488424416,3.2870633427935543,3.7773010035411176,3.0018610367824241,null,1.177509315144361,0.7628997883364439,1.3282763144708072,4.371402488551495,4.2658055917064068]
[null,{"$f":"$B$318","v":"Information technology"},"$m",null,4.1227548803022627,0.77549477810811618,0.43701817960327921,0.40305732484076423,1.1417091556587489,0.41691997431474104,1.1523761073954984E-3,0,2.6023235793487953,1.882975681911119,1.8925037507742057,4.3246415871632768,3.2696333508071507,5.2156488638268135,4.3356692511648482,4.9010194676194745,null,7.2879467937624165,6.7764137849630375,5.1929077372148988,4.1854956647709862,2.6689019730117609]
[null,{"$f":"$B$319","v":"Full retail contestability"},"$m",null,1.407121096725057E-4,5.1863995568685369E-3,2.0781586989247312,3.6301285609243688,8.102817337883959,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
[null,{"$f":"$B$320","v":"Land"},"$m",null,0.30966348023275408,0.22972922232008025,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4.8499999999999996,0.55000000000000004,0.35000000000000003,0,0]
[]
[null,{"$f":"$B$322","v":"Total"},"$m",null,{"$f":"SUM(E432:E446)","v":32.423142280663185},22.243340368142974,30.108867630268975,33.465231328145897,38.782371408564231,27.528293701529876,33.167686406043082,34.85877068716303,35.507787891749594,42.433659726435714,27.734045317012459,41.514634541585885,38.791017257756515,79.444219768009262,72.191039216706471,43.16783785323701,{"$f":"SUM(U432:U446)","v":0},104.88356798379907,114.54841554831644,115.77166235396689,110.27789731182466,103.5708256694197]
[]
[null,"Capex by asset category:",null,null,"$, Jun 2014",{"$f":"E449","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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E432*$N$80","v":1.7720420912163877},2.4359254768241314,0,0,{"$f":"I432*$N$80","v":0},0.58349499367323943,1.7377174631350314,1.8057728491752587,3.7173475535410416,11.642785804642999,7.556382414595074,2.8149400647316623,3.2080955699999993,14.407283669999998,1.13383783,0.51358842300439578,null,11.810143149620254,44.240497181044539,41.337236612457943,34.119977383749237,28.584967492581502]
[null,{"$f":"$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"E433*$N$80","v":0},0,0,0,0,0,0,0,0,0,0.45896434555873716,0.56411227759901883,-0.44237883999999994,5.7074395899999999,3.6142473600000002,1.0498164858094658,null,1.4827359887292486,0,0,3.4032095945821017,0.91216437392191085]
[null,{"$f":"$B$309","v":"Medium pressure mains"},"$m",null,{"$f":"E434*$N$80","v":7.3066748293232129},5.0750754999522254,5.7992080867512739,9.1176278995161155,11.84980445097521,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
[null,{"$f":"$B$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"E435*$N$80","v":2.8032133422484495},1.6576836334385396,0.10983383729159829,0,4.6110279277053877E-2,8.861200029306076,10.030756854423347,14.78346306145211,13.040266535181063,9.6837825851604755,4.6717592270898018,9.7119465632252577,10.70308279,22.094247719999998,16.87749797,13.847803380285441,null,29.840402194588393,29.720712180039346,28.523621609143525,29.901712196848578,30.382278028317774]
[null,{"$f":"$B$311","v":"Low pressure mains"},"$m",null,{"$f":"E436*$N$80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
[null,{"$f":"$B$312","v":"Regulators"},"$m",null,{"$f":"E437*$N$80","v":0.23738106512028401},0.21807875831134707,1.9464224330156665E-2,0,8.1714418971994239E-3,0.12607875232896623,0.89562942682197155,0.73365981420081039,0.20777208857404403,0.8158213379311593,0.24928143241282472,0.22895118945548229,0.43725384,1.20457591,0.66340935999999984,0.97584231623820517,null,3.4865761671183568,1.6094782311400955,1.6098737814650232,1.6877848679242045,2.2908128928984133]
[null,{"$f":"$B$313","v":"Secondary gate stations"},"$m",null,{"$f":"E438*$N$80","v":3.1751607436471117E-2},1.7104216338144868E-2,0,0,0,0,0,0,1.4108138850657233E-2,1.8613857064844199,1.6888650000000001,0.17966599999999999,0.23271700000000001,3.9096900000000004E-3,6.0650000000000005E-4,8.0946040567380483E-3,null,0,0.60389025426861742,8.9362101632469386,4.621590200802804,7.1356769228356534]
[null,{"$f":"$B$314","v":"Buildings"},"$m",null,{"$f":"E439*$N$80","v":0},8.26703789677002E-2,0,0,0,0,0,4.6908113157606637E-2,0.1311685455245189,0.16896966932488627,0.106033,1.1012450587839486,0.74165871028164942,4.3150336196448515,10.359691399673466,2.2937754904632692,null,10.32544740442575,0.66282235577052573,0.45840117154758381,2.1509556916194418E-2,2.2047295839099274E-2]
[null,{"$f":"$B$315","v":"Meter and services pipes"},"$m",null,{"$f":"E440*$N$80","v":17.686792245583966},14.016205743635371,25.052578934765506,23.700500592601831,21.165933608156383,20.875615171797584,24.582300855515616,21.777002267746621,19.842557400081009,21.366146098101396,8.6456709735978077,19.548016949035855,17.653006619999999,20.333380379999998,30.096388690000005,16.799267337186894,null,36.521970234663129,34.921441993292341,36.524861123079091,38.837041634028566,40.255153353279177]
[null,{"$f":"$B$316","v":"Equipment and vehicles"},"$m",null,{"$f":"E441*$N$80","v":1.5958962690092984},0.34208432676289741,6.9515086893416648E-3,0.23440186152069215,0.10132461524854813,0,0,0,0,0,0,0.20776040493462861,0.38846802637496136,0.79897339873831752,1.3323898523270403,0.21486011343622549,null,1.5560136132944198,1.4792286204817984,1.3405742253920059,1.0829725763347657,1.1100468907431345]
[null,{"$f":"$B$317","v":"Vehicles"},"$m",null,{"$f":"E442*$N$80","v":0},0,0,0,0,0,0,0,0,0,0,0.48044648825607622,0.75464910919528938,3.1908414696806169,3.7773010035411176,3.0391526658357031,null,1.2219407539441693,0.81147876183903267,1.4481780391264516,4.8851532173791394,4.8863246554751125]
[null,{"$f":"$B$318","v":"Information technology"},"$m",null,{"$f":"E443*$N$80","v":4.629901822099785},0.87088968188387605,0.49077651346752149,0.45263807741926765,1.2821526997270576,0.46820599448495315,1.2941318109563446E-3,0,2.9224397354510865,2.1146036555078211,1.712010003061085,4.0510334791935509,3.0998223646934648,5.0629717016184737,4.3356692511648482,4.9619040314716587,null,7.5629458598238308,7.2079137417530648,5.6616645665631422,4.67739762390483,3.0571298277465182]
[null,{"$f":"$B$319","v":"Full retail contestability"},"$m",null,{"$f":"E444*$N$80","v":1.580213405548076E-4},5.8243872011917086E-3,2.3337964604043377,4.0766767190020223,9.0995583889916372,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
[null,{"$f":"$B$320","v":"Land"},"$m",null,{"$f":"E445*$N$80","v":0.34775570049468357},0.25798859643368505,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,5.0330070262778781,0.58502220846683584,0.381594031431777,0,0]
[]
[null,{"$f":"$B$322","v":"Total"},"$m",null,{"$f":"SUM(E450:E464)","v":36.411566993873087},24.979530699749109,33.812609565699738,37.581845150059934,43.553055484273088,30.914594941590821,37.247698731706926,39.146806105732409,39.875659997203421,47.653494857153163,25.088966396315332,38.888118475215485,36.776375190545366,77.118657149682264,72.191039216706471,43.704104847787995,0,{"$f":"SUM(V450:V464)","v":108.84118239248542},121.84248552809619,126.22221532345347,123.23834885247042,118.63660173363829]
[null,null,null,null,36.398558125081422,24.970606188551741,33.800529234155142,37.568418172512153,null,null,null,null,null,null,null,null,null,null,"$, Jun 2014",{"$f":"T465*T80","v":43.167837853237017},0,104.88356798379908,114.54841554831643,115.7716623539669,110.27789731182465,103.5708256694197]
[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":"J468","v":"$, Dec 2009"},{"$f":"K468","v":"$, Dec 2009"},{"$f":"L468","v":"$, Dec 2009"},{"$f":"M468","v":"$, Dec 2009"},"$, Nominal",{"$f":"O468","v":"$, Nominal"},{"$f":"P468","v":"$, Nominal"},{"$f":"Q468","v":"$, Nominal"},{"$f":"R468","v":"$, 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-2,5.9790000000000001,5.9080000000000004,3.0562513130926559,6.1849365876032492,8.5427051100000035,18.4161219617,14.87329899275,13.95576604123435,0,32.476866018804493,30.716680332668741,32.384443363600091,37.425787279699058,37.844844161830387]
["S","Asset performance and safety","$m",null,null,null,null,null,null,0.48099999999999998,0.432,0.192,2.6549999999999998,3.3740000000000001,7.4367548328722464,2.7041406969475608,0.50297977999999999,9.0137372099999986,1.6028968100000001,1.2718786272258451,0,6.7951291823754305,23.623895383652251,38.04736627442297,30.846766350628087,33.278325966423722]
["G","Customer initiated","$m",null,null,null,null,null,null,27.135999999999999,31.832999999999998,28.664000000000001,23.131,22.74,10.404587366281163,22.842428630976524,17.825174539999999,21.9754258,30.468792910000001,16.748805686592689,0,32.76384511841367,31.09292822024031,31.340289708196831,30.182603986125077,31.193944939979904]
["G","Demand related","$m",null,null,null,null,null,null,0.69299999999999995,0.873,6.423,3.919,12.154999999999999,2.3733298810081789,1.3161271285199385,4.9209175500000004,14.345551988299999,5.4409989972500004,1.5049980683966189,0,12.106532944978708,26.88326150229323,16.219181646930821,15.231623419176675,7.5953525915149021]
[]
[null,"Total Network Capex","$m",null,{"$f":"SUM(E469:E473)","v":0},0,0,0,0,28.318999999999999,33.645999999999994,35.302,35.683999999999997,44.177,23.270923393254243,33.047633044047274,31.791776980000002,63.750836960000001,52.385987710000002,33.4814484234495,0,84.142373264572313,112.31676543885453,117.99128099315071,113.68678103562888,109.91246765974891]
[]
["S","IT Capex","$m",null,0,0,0,0,0,0,0,0,0,0,1.712010003061085,4.0510334791935509,3.0998223646934648,5.0629717016184737,4.3356692511648482,4.6748681546032955,0,6.5624003299709255,5.9871681426834806,4.6021868628049543,3.5619324662114309,2.705715231832031]
["S","Structures and Equipment","$m",null,0,0,0,0,0,0,0,0,0,0,0.106033,1.7894519519746535,1.8847758458519002,7.6061613960637864,13.676749615541622,4.4224820100359468,0,15.332384659613558,2.2897401747750936,3.6287474674978188,5.989635350630099,6.0184188420573452]
["G","Structures and Equipment","$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0.69868709200000001,1.7926326399999997,1.1253062596992514,0,2.8040241383286602,1.2488117717830989,0,0,0]
[]
[null,"Total Capex","$m",null,{"$f":"SUM(E474,E476:E478)","v":0},{"$f":"SUM(F474,F476:F478)","v":0},0,0,0,28.318999999999999,33.645999999999994,35.302,35.683999999999997,44.177,25.088966396315328,38.888118475215478,36.776375190545366,77.118657149682264,72.191039216706471,43.704104847787995,0,108.84118239248545,121.8424855280962,126.22221532345348,123.23834885247041,118.63660173363829]
[]
[null,"Network Capex",null,null,"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014",{"$f":"J482","v":"$, Jun 2014"},{"$f":"K482","v":"$, Jun 2014"},{"$f":"L482","v":"$, Jun 2014"},{"$f":"M482","v":"$, Jun 2014"},{"$f":"N482","v":"$, Jun 2014"},{"$f":"O482","v":"$, Jun 2014"},{"$f":"P482","v":"$, Jun 2014"},{"$f":"Q482","v":"$, Jun 2014"},"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014"]
["S","Asset replacement","$m",null,{"$f":"E469*$N$80","v":0},0,0,0,0,1.0107104984093319E-2,0.57048992576882296,2.5829268292682929E-2,6.714486744432663,6.6347529162248158,{"$f":"O469*O$77","v":3.3784656999635936},{"$f":"P469*P$77","v":6.6026691998708076},{"$f":"Q469*Q$77","v":9.0106819835557808},{"$f":"R469*R$77","v":18.971471943035315},{"$f":"S469*S$77","v":14.87329899275},{"$f":"T469*T$80","v":13.784523162844446},0,{"$f":"V469*V$80","v":31.295962705557592},28.877833932565174,29.703177313155837,33.489876851446567,33.038891032731925]
["S","Asset performance and safety","$m",null,{"$f":"E470*$N$80","v":0},0,0,0,0,0.54016861081654299,0.48514103923647939,0.21561823966065752,2.9815959703075294,3.7890413573700963,{"$f":"O470*O$77","v":8.2207968350852916},2.88677923192285,0.53053345320717127,9.2855522425972765,1.6028968100000001,1.2562721634570178,0,{"$f":"V470*V$80","v":6.5480489819410153},22.209656783901913,34.897239210170497,27.602743494142665,29.052279371395088]
["G","Customer initiated","$m",null,{"$f":"E471*$N$80","v":0},0,0,0,0,30.474044538706259,35.748830328738073,32.190006362672328,25.976382820784735,25.537285259809121,11.501521942475733,24.385213629238045,18.801653224960159,22.638108873735412,30.468792910000001,16.543291085180552,0,{"$f":"V471*V$80","v":31.572506852195477},29.231557834272564,28.745474232685936,27.008428252880218,27.232595894594624]
["G","Demand related","$m",null,{"$f":"E472*$N$80","v":0},0,0,0,0,0.77824708377518559,0.98038918345705206,7.2131039236479335,4.4010827147401912,13.650206786850479,2.6235452442459932,1.4050187793373135,5.1904897265438246,14.778151318686479,5.4409989972500004,1.4865311350558039,0,{"$f":"V472*V$80","v":11.66632283177443},25.273901763507951,14.876316474673937,13.629778546636844,6.630811466766044]
[null,null,"$m"]
[null,"Total Network Capex","$m",null,{"$f":"SUM(E483:E487)","v":0},{"$f":"SUM(F483:F487)","v":0},0,0,0,31.802567338282081,37.784850477200422,39.644557794273602,40.073548250265119,49.611286320254507,25.724329721770612,35.279680840369011,33.533358388266933,65.67328437805449,52.385987710000002,33.070617546537818,0,81.082841371468504,105.5929503142476,108.22220723068621,101.73082714510629,95.954577765487684]
[]
["S","IT Capex","$m",null,{"$f":"E476*$N$80","v":0},0,0,0,0,0,0,0,0,0,{"$f":"O476*O$77","v":1.8925037507742057},{"$f":"P476*P$77","v":4.3246415871632768},{"$f":"Q476*Q$77","v":3.2696333508071507},{"$f":"R476*R$77","v":5.2156488638268135},{"$f":"S476*S$77","v":4.3356692511648482},{"$f":"T476*T$80","v":4.6175056367363245},0,{"$f":"V476*V$80","v":6.3237824692442119},5.6287478164388141,4.2211493611102604,3.1873392202839823,2.3621138543427391]
["S","Structures and Equipment","$m",null,{"$f":"E477*$N$80","v":0},0,0,0,0,0,0,0,0,0,{"$f":"O477*O$77","v":0.11721184446764092},1.9103121140535868,1.9880255186824325,7.8355300762952824,13.676749615541622,4.3682163719628724,0,{"$f":"V477*V$80","v":14.774878161479471},2.1526654508154333,3.3283057621704542,5.3597309464343743,5.2541340495892843]
["G","Structures and Equipment","$m",null,{"$f":"E478*$N$80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0.71975644983268494,1.7926326399999997,1.1114982979999999,0,{"$f":"V478*V$80","v":2.7020659816069084},1.1740519668145912,0,0,0]
[]
[null,"Total Capex","$m",null,{"$f":"SUM(E488,E490:E492)","v":0},{"$f":"SUM(F488,F490:F492)","v":0},0,0,0,31.802567338282081,37.784850477200422,39.644557794273602,40.073548250265119,49.611286320254507,27.734045317012459,41.514634541585878,38.791017257756515,79.444219768009276,72.191039216706471,43.167837853237017,0,104.8835679837991,114.54841554831644,115.77166235396693,110.27789731182465,103.5708256694197]
[]
["S","Sustaining Capex","$m",null,{"$f":"E483+E484+E490+E491","v":0},{"$f":"F483+F484+F490+F491","v":0},0,0,0,0.55027571580063628,1.0556309650053024,0.24144750795334044,9.6960827147401929,10.423794273594911,13.608978130290732,15.724402133010523,14.798874306252536,41.308203125754687,34.488614669456467,24.026517335000662,0,58.942672318222293,58.868903983721339,72.149871646607053,69.639690512307581,69.707418308059033]
["G","Growth Capex","$m",null,{"$f":"E485+E486+E492","v":0},{"$f":"F485+F486+F492","v":0},0,0,0,31.252291622481444,36.729219512195122,39.403110286320263,30.377465535524927,39.1874920466596,14.125067186721726,25.79023240857536,23.992142951503983,38.136016642254575,37.702424547250004,19.141320518236355,0,45.940895665576818,55.679511564595103,43.621790707359871,40.638206799517064,33.863407361360672]
[]
[null,"Total Capex","$m",null,{"$f":"SUM(,E496:E497)","v":0},{"$f":"SUM(,F496:F497)","v":0},0,0,0,31.802567338282081,37.784850477200422,39.644557794273602,40.073548250265119,49.611286320254507,27.734045317012459,41.514634541585885,38.791017257756522,79.444219768009262,72.191039216706471,43.167837853237017,0,104.88356798379911,114.54841554831644,115.77166235396692,110.27789731182465,103.5708256694197]
[]
[null,"Asset lives"]
[null,null,null,null,null,null,"Remaining life"]
[null,null,null,null,"New",null,"initial capital base",null,"Vines Assets",null,"WestNet Energy Assets"]
[null,null,null,null,"assets",null," at 31 Dec 1999)",null,"Opening 1 Jan 2010",null,"Opening 1 Jul 2010"]
[null,{"$f":"$B$307","v":"High pressure mains - steel"},"years",null,80,null,80]
[null,{"$f":"$B$308","v":"High pressure mains - PE"},"years",null,60]
[null,{"$f":"$B$309","v":"Medium pressure mains"},"years",null,60,null,50]
[null,{"$f":"$B$310","v":"Medium/low pressure mains"},"years",null,60,null,40,null,50.34]
[null,{"$f":"$B$311","v":"Low pressure mains"},"years",null,60,null,32]
[null,{"$f":"$B$312","v":"Regulators"},"years",null,40,null,27]
[null,{"$f":"$B$313","v":"Secondary gate stations"},"years",null,40,null,24]
[null,{"$f":"$B$314","v":"Buildings"},"years",null,40,null,23,null,null,null,35.098812785388127]
[null,{"$f":"$B$315","v":"Meter and services pipes"},"years",null,25,null,10,null,15.34]
[null,{"$f":"$B$316","v":"Equipment and vehicles"},"years",null,10,null,5,null,null,null,6.536661453899292]
[null,{"$f":"$B$317","v":"Vehicles"},"years",null,5]
[null,{"$f":"$B$318","v":"Information technology"},"years",null,5,null,5,null,null,null,4.0219203272162298]
[null,{"$f":"$B$319","v":"Full retail contestability"},"years",null,5,null,5]
[null,{"$f":"$B$320","v":"Land"},"years"]
[]
[null,"Depreciation:  initial capital base - 2000"]
[null,"$, Dec-2009"]
[null,"ERA Final Approval tariff model"]
[null,null,null,null,"$, Dec 2009",{"$f":"E523","v":"$, Dec 2009"},{"$f":"F523","v":"$, Dec 2009"},"$, Dec 2009","$, Dec 2009","$, Dec 2009",{"$f":"J523","v":"$, Dec 2009"},"$, Dec 2009","$, Dec 2009","$, Dec 2009","$, Dec 2009","$, Dec 2009",{"$f":"P523","v":"$, Dec 2009"},{"$f":"Q523","v":"$, Dec 2009"},"$, Dec 2009"]
[null,{"$f":"$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"$B$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m"]
[null,{"$f":"$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$319","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$320","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"$m",null,{"$f":"SUM(E524:E538)","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",{"$f":"E543","v":"$, Jun 2014"},{"$f":"F543","v":"$, Jun 2014"},"$, Jun 2014","$, Jun 2014","$, Jun 2014",{"$f":"J543","v":"$, Jun 2014"},"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014",{"$f":"P543","v":"$, Jun 2014"},{"$f":"Q543","v":"$, Jun 2014"},"$, Jun 2014"]
[null,{"$f":"$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E524*$N$80","v":2.1278724041044135},{"$f":"F524*$N$80","v":2.1278724041044139},2.1278724041044135,2.1278724041044135,2.1278724041044135,2.1798444560656471,2.1798444560656476,2.1798444560656476,2.179844456065648,2.179844456065648,1.0899222280328236,2.1798444560656471,2.1798444560656471,2.1798444560656471,2.1798444560656471]
[null,{"$f":"$B$308","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"$B$309","v":"Medium pressure mains"},"$m",null,{"$f":"E526*$N$80","v":5.2627418668104067},5.2627418668104067,5.2627418668104067,5.2627418668104058,5.2627418668104067,5.4482839511826358,5.4482839511826349,5.4482839511826349,5.4482839511826349,5.4482839511826349,2.7241419755913183,5.4482839511826366,5.4482839511826358,5.4482839511826358,5.4482839511826358]
[null,{"$f":"$B$310","v":"Medium/low pressure mains"},"$m",null,3.7331278231927301,3.7331278231927301,3.7331278231927296,3.7331278231927296,3.7331278231927296,3.680776988550071,3.680776988550071,3.680776988550071,3.680776988550071,3.680776988550071,1.8403884942750359,3.6807769885500718,3.6807769885500718,3.6807769885500723,3.6807769885500723]
[null,{"$f":"$B$311","v":"Low pressure mains"},"$m",null,1.3426139760992637,1.3426139760992639,1.3426139760992637,1.3426139760992637,1.3426139760992637,1.3017474323878326,1.3017474323878326,1.3017474323878326,1.3017474323878326,1.3017474323878326,0.65087371619391621,1.3017474323878324,1.3017474323878324,1.3017474323878324,1.3017474323878324]
[null,{"$f":"$B$312","v":"Regulators"},"$m",null,0.50276982658318892,0.50276982658318892,0.50276982658318892,0.50276982658318881,0.50276982658318881,0.56313872028472212,0.56313872028472212,0.56313872028472212,0.56313872028472212,0.56313872028472212,0.281569360142361,0.56313872028472201,0.56313872028472201,0.56313872028472201,0.56313872028472201]
[null,{"$f":"$B$313","v":"Secondary gate stations"},"$m",null,0.12760701767121713,0.1276070176712171,0.1276070176712171,0.1276070176712171,0.12760701767121707,0.12275093921648979,0.12275093921648979,0.12275093921648979,0.12275093921648979,0.12275093921648979,6.1375469608244887E-2,0.12275093921648977,0.12275093921648977,0.12275093921648977,0.12275093921648977]
[null,{"$f":"$B$314","v":"Buildings"},"$m",null,0.1174563035176312,0.11745630351763119,0.11745630351763119,0.11745630351763119,0.11745630351763119,0.1156147323935106,0.1156147323935106,0.1156147323935106,0.1156147323935106,0.1156147323935106,1.3410506780203574E-2,2.6821013560407145E-2,2.6821013560407145E-2,2.6821013560407145E-2,2.6821013560407145E-2]
[null,{"$f":"$B$315","v":"Meter and services pipes"},"$m",null,6.9134766734171773,6.9134766734171773,6.9134766734171755,6.9134766734171755,6.9134766734171755,9.2824653398141397,9.2824653398141397,9.2824653398141397,9.2824653398141397,9.2824653398141397,0,0,0,0,0]
[null,{"$f":"$B$316","v":"Equipment and vehicles"},"$m",null,3.9729956186501636,3.972995618650164,3.9729956186501636,3.9729956186501618,3.9729956186501618,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$317","v":"Vehicles"},"$m"]
[null,{"$f":"$B$318","v":"Information technology"},"$m",null,{"$f":"E535*$N$80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$319","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$320","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"$B$322","v":"Total"},"$m",null,{"$f":"SUM(E544:E558)","v":24.100661510046191},{"$f":"SUM(F544:F558)","v":24.100661510046191},24.100661510046191,24.100661510046187,24.100661510046191,22.694622559895052,22.694622559895048,22.694622559895048,22.694622559895052,22.694622559895052,{"$f":"SUM(O544:O558)","v":6.6616817506239032},{"$f":"SUM(P544:P558)","v":13.323363501247806},{"$f":"SUM(Q544:Q558)","v":13.323363501247806},{"$f":"SUM(R544:R558)","v":13.323363501247806},{"$f":"SUM(S544:S558)","v":13.323363501247806}]
[]
[null,"Depreciation: Vines"]
[null,"$, 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":"O564","v":"$, Dec 2009"},{"$f":"P564","v":"$, Dec 2009"},{"$f":"Q564","v":"$, Dec 2009"},{"$f":"R564","v":"$, Dec 2009"}]
[null,{"$f":"$B$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,{"$f":"$B$308","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,{"$f":"$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,{"$f":"$B$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,{"$f":"$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,{"$f":"$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,{"$f":"$B$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,{"$f":"$B$317","v":"Vehicles"},"$m"]
[null,{"$f":"$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,{"$f":"$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,{"$f":"$B$320","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[]
[null,{"$f":"$B$322","v":"Total"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O565:O579)","v":9.2225570294099217E-3},{"$f":"SUM(P565:P579)","v":1.8445114058819843E-2},{"$f":"SUM(Q565:Q579)","v":1.8445114058819843E-2},{"$f":"SUM(R565:R579)","v":1.844511405881984E-2},{"$f":"SUM(S565:S579)","v":1.844511405881984E-2}]
[]
[null,"$, 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":"O584","v":"$, Jun 2014"},{"$f":"P584","v":"$, Jun 2014"},{"$f":"Q584","v":"$, Jun 2014"},{"$f":"R584","v":"$, Jun 2014"}]
[null,{"$f":"$B$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O565*$N$80","v":0},{"$f":"P565*$N$80","v":0},{"$f":"Q565*$N$80","v":0},{"$f":"R565*$N$80","v":0},{"$f":"S565*$N$80","v":0}]
[null,{"$f":"$B$308","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O567*$N$80","v":0},0,0,0,0]
[null,{"$f":"$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,4.7627718892232713E-3,9.5255437784465425E-3,9.5255437784465425E-3,9.5255437784465408E-3,9.5255437784465408E-3]
[null,{"$f":"$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,{"$f":"$B$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,{"$f":"$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,{"$f":"$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,{"$f":"$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,5.5942672350027169E-3,1.1188534470005434E-2,1.1188534470005434E-2,1.1188534470005434E-2,1.1188534470005434E-2]
[null,{"$f":"$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,{"$f":"$B$317","v":"Vehicles"},"$m"]
[null,{"$f":"$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O576*$N$80","v":0},0,0,0,0]
[null,{"$f":"$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,{"$f":"$B$320","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[]
[null,{"$f":"$B$322","v":"Total"},"$m",null,{"$f":"SUM(E585:E599)","v":0},0,0,0,0,0,0,0,0,0,1.0357039124225989E-2,2.0714078248451978E-2,2.0714078248451978E-2,2.0714078248451975E-2,2.0714078248451975E-2]
[]
[null,"Depreciation:  Ex Westnet Energy Assets"]
[null,"$, 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":"P605","v":"$, Dec 2009"},{"$f":"Q605","v":"$, Dec 2009"},{"$f":"R605","v":"$, Dec 2009"}]
[null,{"$f":"$B$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,{"$f":"$B$308","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,{"$f":"$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,{"$f":"$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,{"$f":"$B$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,{"$f":"$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,{"$f":"$B$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,{"$f":"$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0.58481788708327309,0.58481788708327309,0.58481788708327309,0.58481788708327309]
[null,{"$f":"$B$317","v":"Vehicles"},"$m"]
[null,{"$f":"$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,{"$f":"$B$320","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[]
[null,{"$f":"$B$322","v":"Total"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P606:P620)","v":0.60228942131752283},{"$f":"SUM(Q606:Q620)","v":0.60228942131752283},{"$f":"SUM(R606:R620)","v":0.60228942131752283},{"$f":"SUM(S606:S620)","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",{"$f":"P625","v":"$, Jun 2014"},{"$f":"Q625","v":"$, Jun 2014"},{"$f":"R625","v":"$, Jun 2014"}]
[null,{"$f":"$B$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P606*$N$80","v":0},{"$f":"Q606*$N$80","v":0},{"$f":"R606*$N$80","v":0},{"$f":"S606*$N$80","v":0}]
[null,{"$f":"$B$308","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P608*$N$80","v":0},0,0,0]
[null,{"$f":"$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,{"$f":"$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,{"$f":"$B$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,{"$f":"$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,{"$f":"$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,7.9532374123858929E-3,7.9532374123858929E-3,7.9532374123858929E-3,7.9532374123858929E-3]
[null,{"$f":"$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,{"$f":"$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0.65675730903625273,0.65675730903625273,0.65675730903625273,0.65675730903625273]
[null,{"$f":"$B$317","v":"Vehicles"},"$m"]
[null,{"$f":"$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P617*$N$80","v":1.166749933636332E-2},1.1667499336363322E-2,1.1667499336363322E-2,1.166749933636332E-2]
[null,{"$f":"$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,{"$f":"$B$320","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[]
[null,{"$f":"$B$322","v":"Total"},"$m",null,{"$f":"SUM(E626:E640)","v":0},0,0,0,0,0,0,0,0,0,0,0.67637804578500194,0.67637804578500194,0.67637804578500194,0.67637804578500194]
[]
[null,"Depreciation:  tariff variation"]
[null,"$, June-2013"]
[null,"ERA Tariff Variation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$, Jun 2013"]
[null,{"$f":"$B$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"$B$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4200000000000001E-2]
[null,{"$f":"$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"$B$320","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,{"$f":"$B$322","v":"Total"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S647:S661)","v":1.4200000000000001E-2}]
[]
[null,"$, nominal"]
[null,"ERA Tariff Variation"]
[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$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S647*R$80","v":0},0,0,0,0,0,0,0]
[null,{"$f":"$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S648*R$80","v":0},0,0,0,0,0,0,0]
[null,{"$f":"$B$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4349045801526721E-2,0,0,0,0,0,0,0]
[null,{"$f":"$B$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$322","v":"Total"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S667:S681)","v":1.4349045801526721E-2},{"$f":"SUM(T667:T681)","v":0},{"$f":"SUM(U667:U681)","v":0},{"$f":"SUM(V667:V681)","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",{"$f":"E687","v":"$, Dec 2009"},"$, Dec 2009","$, Dec 2009","$, Dec 2009","$, Dec 2009",{"$f":"J687","v":"$, Dec 2009"},"$, Dec 2009","$, Dec 2009","$, Dec 2009","$, Dec 2009","$, Dec 2009",{"$f":"P687","v":"$, Dec 2009"},{"$f":"Q687","v":"$, Dec 2009"},"$, Dec 2009"]
[null,{"$f":"$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"$B$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m"]
[null,{"$f":"$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"$B$322","v":"Total"},"$m",null,{"$f":"SUM(E688:E702)","v":1.8711979696831949},1.8711979696831949,1.8711979696831949,1.8711979696831949,1.8711979696831949,1.6231242851029026,1.6231242851029026,1.6231242851029026,1.6231242851029026,1.6231242851029026,0.36092274350610132,0.72184548701220219,0.72184548701220208,0.72184548701220208,0.72184548701220208]
[]
[null,"$, June-2014"]
[null,"ERA Final Approval tariff model"]
[null,null,null,null,"$, Jun 2014",{"$f":"E707","v":"$, Jun 2014"},"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014",{"$f":"J707","v":"$, Jun 2014"},"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014",{"$f":"P707","v":"$, Jun 2014"},{"$f":"Q707","v":"$, Jun 2014"},"$, Jun 2014"]
[null,{"$f":"$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E$688*$N$80","v":8.6998517116693652E-2},8.6998517116693652E-2,8.6998517116693652E-2,8.6998517116693652E-2,8.6998517116693652E-2,1.4767017426803232E-2,1.4767017426803232E-2,1.4767017426803232E-2,1.4767017426803232E-2,1.4767017426803232E-2,5.6901550382833493E-3,1.1380310076566699E-2,1.1380310076566697E-2,1.1380310076566697E-2,1.1380310076566697E-2]
[null,{"$f":"$B$308","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"$B$309","v":"Medium pressure mains"},"$m",null,{"$f":"E690*$N$80","v":0.24805945058773185},0.24805945058773185,0.24805945058773185,0.24805945058773185,0.24805945058773185,0.12177791382205354,0.12177791382205354,0.12177791382205354,0.12177791382205354,0.12177791382205354,0,0,0,0,0]
[null,{"$f":"$B$310","v":"Medium/low pressure mains"},"$m",null,1.5516076267448255E-3,1.5516076267448255E-3,1.5516076267448255E-3,1.5516076267448255E-3,1.5516076267448255E-3,4.6720222370807495E-2,4.6720222370807495E-2,4.6720222370807495E-2,4.6720222370807495E-2,4.6720222370807495E-2,7.8621001956225275E-2,0.15724200391245055,0.15724200391245052,0.15724200391245052,0.15724200391245052]
[null,{"$f":"$B$311","v":"Low pressure mains"},"$m",null,3.1820591132784362E-2,3.1820591132784362E-2,3.1820591132784362E-2,3.1820591132784362E-2,3.1820591132784362E-2,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$312","v":"Regulators"},"$m",null,4.304207307854406E-2,4.304207307854406E-2,4.304207307854406E-2,4.304207307854406E-2,4.304207307854406E-2,6.0386936207373404E-3,6.0386936207373404E-3,6.0386936207373404E-3,6.0386936207373404E-3,6.0386936207373404E-3,0,0,0,0,0]
[null,{"$f":"$B$313","v":"Secondary gate stations"},"$m",null,1.1504740982453542E-2,1.1504740982453542E-2,1.1504740982453542E-2,1.1504740982453542E-2,1.1504740982453542E-2,0,4.5079241155353421E-18,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$314","v":"Buildings"},"$m",null,1.9558085583062752E-3,1.9558085583062752E-3,1.9558085583062752E-3,1.9558085583062752E-3,1.9558085583062752E-3,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$315","v":"Meter and services pipes"},"$m",null,0.77542727711560577,0.77542727711560577,0.77542727711560577,0.77542727711560577,0.77542727711560577,0.70747168982335862,0.70747168982335862,0.70747168982335862,0.70747168982335862,0.70747168982335862,0.32100929409028578,0.64201858818057156,0.64201858818057145,0.64201858818057145,0.64201858818057145]
[null,{"$f":"$B$316","v":"Equipment and vehicles"},"$m",null,0.9010170810911714,0.9010170810911714,0.9010170810911714,0.9010170810911714,0.9010170810911714,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$317","v":"Vehicles"},"$m"]
[null,{"$f":"$B$318","v":"Information technology"},"$m",null,{"$f":"E699*$N$80","v":0},0,0,0,0,0.9259803644199569,0.9259803644199569,0.9259803644199569,0.9259803644199569,0.9259803644199569,2.4935868145875736E-16,0,0,0,0]
[null,{"$f":"$B$319","v":"Full retail contestability"},"$m",null,0,0,0,0,0,3.1604268110961517E-5,3.1604268110961517E-5,3.1604268110961517E-5,3.1604268110961517E-5,3.1604268110961517E-5,2.282946912769385E-20,0,0,0,0]
[null,{"$f":"$B$320","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"$B$322","v":"Total"},"$m",null,{"$f":"SUM(E708:E722)","v":2.101377147290036},2.101377147290036,2.101377147290036,2.101377147290036,2.101377147290036,1.8227875057518281,1.8227875057518281,1.8227875057518281,1.8227875057518281,1.8227875057518281,{"$f":"SUM(O708:O722)","v":0.40532045108479464},{"$f":"SUM(P708:P722)","v":0.81064090216958884},{"$f":"SUM(Q708:Q722)","v":0.81064090216958862},{"$f":"SUM(R708:R722)","v":0.81064090216958862},{"$f":"SUM(S708:S722)","v":0.81064090216958862}]
[]
[null,"Depreciation:  2001 CAPEX "]
[null,"$, Dec-2009"]
[null,"ERA Final Approval tariff model"]
[null,null,null,null,null,"$, Dec 2009",{"$f":"F728","v":"$, Dec 2009"},"$, Dec 2009","$, Dec 2009","$, Dec 2009",{"$f":"J728","v":"$, Dec 2009"},"$, Dec 2009","$, Dec 2009","$, Dec 2009","$, Dec 2009","$, Dec 2009",{"$f":"P728","v":"$, Dec 2009"},{"$f":"Q728","v":"$, Dec 2009"},"$, Dec 2009"]
[null,{"$f":"$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"$B$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m"]
[null,{"$f":"$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$322","v":"Total"},"$m",null,null,{"$f":"SUM(F729:F743)","v":1.2777891601683051},1.2777891601683051,1.2777891601683051,1.2777891601683051,0.78162447704677485,0.78162447704677518,0.78162447704677485,0.78162447704677485,0.78162447704677485,0.30396563391720849,0.60793126783441687,0.60793126783441687,0.60793126783441687,0.60793126783441687]
[]
[null,"$, June-2014"]
[null,"ERA Final Approval tariff model"]
[null,null,null,null,null,"$, Jun 2014",{"$f":"F748","v":"$, Jun 2014"},"$, Jun 2014","$, Jun 2014","$, Jun 2014",{"$f":"J748","v":"$, Jun 2014"},"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014",{"$f":"P748","v":"$, Jun 2014"},{"$f":"Q748","v":"$, Jun 2014"},"$, Jun 2014"]
[null,{"$f":"$B$307","v":"High pressure mains - steel"},"$m",null,null,{"$f":"F729*$N$80","v":4.0722457667137731E-2},4.0722457667137731E-2,4.0722457667137731E-2,{"$f":"I729*$N$80","v":4.0722457667137731E-2},2.0299378973534427E-2,2.0299378973534427E-2,2.0299378973534427E-2,2.0299378973534427E-2,2.0299378973534427E-2,9.6943694253924465E-3,1.9388738850784893E-2,1.9388738850784893E-2,1.9388738850784897E-2,1.9388738850784897E-2]
[null,{"$f":"$B$308","v":"High pressure mains - PE"},"$m",null,null,{"$f":"F730*$N$80","v":0},0,0,{"$f":"I730*$N$80","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$309","v":"Medium pressure mains"},"$m",null,null,{"$f":"F731*$N$80","v":9.9715948075651123E-2},9.9715948075651123E-2,9.9715948075651123E-2,9.9715948075651123E-2,8.4584591665870429E-2,8.4584591665870429E-2,8.4584591665870429E-2,8.4584591665870429E-2,8.4584591665870429E-2,0,0,0,0,0]
[null,{"$f":"$B$310","v":"Medium/low pressure mains"},"$m",null,null,1.6294555805074994E-3,1.6294555805074994E-3,1.6294555805074994E-3,1.6294555805074994E-3,2.7628060557308994E-2,2.7628060557308994E-2,2.7628060557308994E-2,2.7628060557308994E-2,2.7628060557308994E-2,5.5445329400483002E-2,0.11089065880096599,0.11089065880096599,0.11089065880096599,0.11089065880096599]
[null,{"$f":"$B$311","v":"Low pressure mains"},"$m",null,null,5.9427254066380962E-2,5.9427254066380962E-2,5.9427254066380962E-2,5.9427254066380962E-2,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$312","v":"Regulators"},"$m",null,null,9.3200816273426492E-3,9.3200816273426492E-3,9.3200816273426492E-3,9.3200816273426492E-3,6.0386936207373404E-3,6.0386936207373404E-3,6.0386936207373404E-3,6.0386936207373404E-3,6.0386936207373404E-3,2.3532025577857768E-3,4.7064051155715535E-3,4.7064051155715535E-3,4.7064051155715535E-3,4.7064051155715535E-3]
[null,{"$f":"$B$313","v":"Secondary gate stations"},"$m",null,null,1.1504735053690271E-2,1.1504735053690271E-2,1.1504735053690271E-2,1.1504735053690271E-2,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$314","v":"Buildings"},"$m",null,null,3.9020687717762244E-3,3.9020687717762244E-3,3.9020687717762244E-3,3.9020687717762244E-3,2.0667594741925048E-3,2.0667594741925048E-3,2.0667594741925048E-3,2.0667594741925048E-3,2.0667594741925048E-3,8.8637978921301218E-4,1.7727595784260244E-3,1.7727595784260246E-3,1.7727595784260246E-3,1.7727595784260246E-3]
[null,{"$f":"$B$315","v":"Meter and services pipes"},"$m",null,null,0.4829309414475611,0.4829309414475611,0.4829309414475611,0.4829309414475611,0.56064822974541484,0.56064822974541484,0.56064822974541484,0.56064822974541484,0.56064822974541484,0.27297767144464835,0.5459553428892967,0.5459553428892967,0.5459553428892967,0.5459553428892967]
[null,{"$f":"$B$316","v":"Equipment and vehicles"},"$m",null,null,0.72581918986078531,0.72581918986078531,0.72581918986078531,0.72581918986078531,0,3.6063392924282738E-16,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$317","v":"Vehicles"},"$m"]
[null,{"$f":"$B$318","v":"Information technology"},"$m",null,null,{"$f":"F740*$N$80","v":0},0,0,0,0.17417793637677523,0.17417793637677523,0.17417793637677523,0.17417793637677523,0.17417793637677523,0,0,0,0,0]
[null,{"$f":"$B$319","v":"Full retail contestability"},"$m",null,null,0,0,0,0,1.1648774402383418E-3,1.1648774402383418E-3,1.1648774402383418E-3,1.1648774402383418E-3,1.1648774402383416E-3,0,0,0,0,0]
[null,{"$f":"$B$320","v":"Land"},"$m"]
[]
[null,{"$f":"$B$322","v":"Total"},"$m",null,null,{"$f":"SUM(F749:F763)","v":1.4349721321508329},1.4349721321508329,1.4349721321508329,1.4349721321508329,0.87660852785407206,0.87660852785407239,0.87660852785407206,0.87660852785407206,0.87660852785407206,0.34135695261752258,0.68271390523504516,0.68271390523504516,0.68271390523504516,0.68271390523504516]
[]
[null,"Depreciation:  2002 CAPEX"]
[null,"$, Dec-2009"]
[null,"ERA Final Approval tariff model"]
[null,null,null,null,null,null,"$, Dec 2009",{"$f":"G769","v":"$, Dec 2009"},"$, Dec 2009","$, Dec 2009",{"$f":"J769","v":"$, Dec 2009"},"$, Dec 2009","$, Dec 2009","$, Dec 2009","$, Dec 2009","$, Dec 2009",{"$f":"P769","v":"$, Dec 2009"},{"$f":"Q769","v":"$, Dec 2009"},"$, Dec 2009"]
[null,{"$f":"$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"$B$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$m",null,null,null,0.2694101041624537,0.2694101041624537,0.2694101041624537,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$317","v":"Vehicles"},"$m"]
[null,{"$f":"$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$m",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"$B$322","v":"Total"},"$m",null,null,null,{"$f":"SUM(G770:G784)","v":0.8518969610083329},0.8518969610083329,0.8518969610083329,1.4830672167432748,1.4830672167432748,1.4830672167432748,1.4830672167432748,1.4830672167432746,0.50513627123475757,1.0102725424695151,1.0102725424695151,1.0102725424695151,1.0102725424695151]
[]
[null,"$, June-2014"]
[null,"ERA Final Approval tariff model"]
[null,null,null,null,null,null,"$, Jun 2014",{"$f":"G789","v":"$, Jun 2014"},"$, Jun 2014","$, Jun 2014",{"$f":"J789","v":"$, Jun 2014"},"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014",{"$f":"P789","v":"$, Jun 2014"},{"$f":"Q789","v":"$, Jun 2014"},"$, Jun 2014"]
[null,{"$f":"$B$307","v":"High pressure mains - steel"},"$m",null,null,null,{"$f":"G770*$N$80","v":3.8319952428441953E-2},{"$f":"H770*$N$80","v":3.8319952428441953E-2},3.8319952428441953E-2,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$308","v":"High pressure mains - PE"},"$m",null,null,null,{"$f":"G771*$N$80","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$309","v":"Medium pressure mains"},"$m",null,null,null,{"$f":"G772*$N$80","v":8.0692184521034396E-2},8.0692184521034396E-2,8.0692184521034396E-2,9.6653468112521235E-2,9.6653468112521235E-2,9.6653468112521235E-2,9.6653468112521235E-2,9.6653468112521235E-2,0,0,0,0,0]
[null,{"$f":"$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,1.0367416735059295E-4,1.0367416735059295E-4,1.0367416735059295E-4,1.8305639548599716E-3,1.8305639548599716E-3,1.8305639548599716E-3,1.8305639548599716E-3,1.8305639548599716E-3,4.8813530072083153E-2,9.7627060144166306E-2,9.7627060144166306E-2,9.7627060144166292E-2,9.7627060144166292E-2]
[null,{"$f":"$B$311","v":"Low pressure mains"},"$m",null,null,null,6.0931664013124609E-2,6.0931664013124609E-2,6.0931664013124609E-2,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$312","v":"Regulators"},"$m",null,null,null,1.1046044494478205E-2,1.1046044494478205E-2,1.1046044494478205E-2,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$313","v":"Secondary gate stations"},"$m",null,null,null,3.6957501039689501E-9,3.6957501039689501E-9,3.6957501039689501E-9,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$314","v":"Buildings"},"$m",null,null,null,3.8830342899626833E-3,3.8830342899626833E-3,3.8830342899626833E-3,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$315","v":"Meter and services pipes"},"$m",null,null,null,0.45916297727828398,0.45916297727828398,0.45916297727828398,1.0021031573906203,1.0021031573906203,1.0021031573906203,1.0021031573906203,1.0021031573906203,0.51846039488826512,1.0369207897765302,1.0369207897765302,1.0369207897765302,1.0369207897765302]
[null,{"$f":"$B$316","v":"Equipment and vehicles"},"$m",null,null,null,0.30255068961615961,0.30255068961615961,0.30255068961615961,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$317","v":"Vehicles"},"$m"]
[null,{"$f":"$B$318","v":"Information technology"},"$m",null,null,null,{"$f":"G781*$N$80","v":0},0,0,9.8155302693504295E-2,9.8155302693504295E-2,9.8155302693504295E-2,9.8155302693504295E-2,9.8155302693504295E-2,3.116983518234467E-17,0,0,0,0]
[null,{"$f":"$B$319","v":"Full retail contestability"},"$m",null,null,null,0,0,0,0.46675929208086758,0.46675929208086758,0.46675929208086758,0.46675929208086758,0.46675929208086742,0,0,0,0,0]
[null,{"$f":"$B$320","v":"Land"},"$m",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"$B$322","v":"Total"},"$m",null,null,null,{"$f":"SUM(G790:G804)","v":0.95669022450458607},0.95669022450458607,0.95669022450458607,1.6655017842323734,1.6655017842323734,1.6655017842323734,1.6655017842323734,1.6655017842323732,0.56727392496034823,1.1345478499206965,1.1345478499206965,1.1345478499206965,1.1345478499206965]
[]
[null,"Depreciation:  2003 CAPEX "]
[null,"$, Dec-2009"]
[null,"ERA Final Approval tariff model"]
[null,null,null,null,null,null,null,"$, Dec 2009",{"$f":"H810","v":"$, Dec 2009"},"$, Dec 2009",{"$f":"J810","v":"$, Dec 2009"},"$, Dec 2009","$, Dec 2009","$, Dec 2009","$, Dec 2009","$, Dec 2009",{"$f":"P810","v":"$, Dec 2009"},{"$f":"Q810","v":"$, Dec 2009"},"$, Dec 2009"]
[null,{"$f":"$B$307","v":"High pressure mains - steel"},"$m",null,null,null,null,2.9338278521333756E-2,2.9338278521333756E-2,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$308","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"$B$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,null,null,null,5.5371386368614883E-2,5.5371386368614883E-2,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$312","v":"Regulators"},"$m",null,null,null,null,8.4964171998455906E-3,8.4964171998455906E-3,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,3.2106610820635522E-9,3.2106610820635522E-9,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$314","v":"Buildings"},"$m",null,null,null,null,3.4408303849867584E-3,3.4408303849867584E-3,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$m",null,null,null,null,0.28876121613867078,0.28876121613867078,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$317","v":"Vehicles"},"$m"]
[null,{"$f":"$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$m",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"$B$322","v":"Total"},"$m",null,null,null,null,{"$f":"SUM(H811:H825)","v":0.82454333308650274},0.82454333308650274,1.786128773791682,1.786128773791682,1.786128773791682,1.786128773791682,1.7861287737916816,0.49157850705352929,0.98315701410705858,0.98315701410705858,0.98315701410705858,0.98315701410705858]
[]
[null,"$, June-2014"]
[null,"ERA Final Approval tariff model"]
[null,null,null,null,null,null,null,"$, Jun 2014",{"$f":"H830","v":"$, Jun 2014"},"$, Jun 2014",{"$f":"J830","v":"$, Jun 2014"},"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014",{"$f":"P830","v":"$, Jun 2014"},{"$f":"Q830","v":"$, Jun 2014"},"$, Jun 2014"]
[null,{"$f":"$B$307","v":"High pressure mains - steel"},"$m",null,null,null,null,{"$f":"H811*$N$80","v":3.2947229007521159E-2},{"$f":"I811*$N$80","v":3.2947229007521159E-2},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,{"$f":"H812*$N$80","v":0},{"$f":"I812*$N$80","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,{"$f":"H813*$N$80","v":4.838516764575046E-2},4.838516764575046E-2,0.15196046499193525,0.15196046499193525,0.15196046499193525,0.15196046499193525,0.15196046499193525,0,0,0,0,0]
[null,{"$f":"$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,1.543117687895004E-4,1.543117687895004E-4,0,0,0,0,0,7.6491252215416111E-2,0.15298250443083222,0.15298250443083222,0.15298250443083222,0.15298250443083219]
[null,{"$f":"$B$311","v":"Low pressure mains"},"$m",null,null,null,null,6.2182712793598272E-2,6.2182712793598272E-2,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$312","v":"Regulators"},"$m",null,null,null,null,9.5415756252772866E-3,9.5415756252772866E-3,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,3.6056098471954423E-9,3.6056098471954423E-9,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$314","v":"Buildings"},"$m",null,null,null,null,3.864092659279934E-3,3.864092659279934E-3,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,0.44461447407100724,0.44461447407100724,0.94802002370407323,0.94802002370407323,0.94802002370407323,0.94802002370407323,0.94802002370407323,0.47555714541945937,0.95111429083891874,0.95111429083891874,0.95111429083891874,0.95111429083891874]
[null,{"$f":"$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,0.32428221409422314,0.32428221409422314,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$317","v":"Vehicles"},"$m"]
[null,{"$f":"$B$318","v":"Information technology"},"$m",null,null,null,null,{"$f":"H822*$N$80","v":0},0,9.0527615483853546E-2,9.0527615483853546E-2,9.0527615483853546E-2,9.0527615483853546E-2,9.0527615483853505E-2,0,0,0,0,0]
[null,{"$f":"$B$319","v":"Full retail contestability"},"$m",null,null,null,null,0,0,0.81533534380040462,0.81533534380040462,0.81533534380040462,0.81533534380040462,0.81533534380040429,0,0,0,0,0]
[null,{"$f":"$B$320","v":"Land"},"$m",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"$B$322","v":"Total"},"$m",null,null,null,null,{"$f":"SUM(H831:H845)","v":0.92597178127105684},0.92597178127105684,2.0058434479802667,2.0058434479802667,2.0058434479802667,2.0058434479802667,2.0058434479802663,0.55204839763487545,1.1040967952697509,1.1040967952697509,1.1040967952697509,1.1040967952697509]
[]
[null,"Depreciation:  2004 CAPEX"]
[null,"$, Dec-2009"]
[null,"ERA Final Approval tariff model"]
[null,null,null,null,null,null,null,null,"$, Dec 2009",{"$f":"I851","v":"$, Dec 2009"},{"$f":"J851","v":"$, Dec 2009"},"$, Dec 2009","$, Dec 2009","$, Dec 2009","$, Dec 2009","$, Dec 2009",{"$f":"P851","v":"$, Dec 2009"},{"$f":"Q851","v":"$, Dec 2009"},"$, Dec 2009"]
[null,{"$f":"$B$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,2.4263484357332367E-2,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$308","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"$B$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,null,null,null,null,5.7067430775390157E-2,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,3.1323522769462581E-9,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$314","v":"Buildings"},"$m",null,null,null,null,null,3.424045846523411E-3,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,0.2779541798989924,0,1.1239587190424472E-16,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$317","v":"Vehicles"},"$m"]
[null,{"$f":"$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$m",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"$B$322","v":"Total"},"$m",null,null,null,null,null,{"$f":"SUM(I852:I866)","v":0.7761040416181828},2.7793520807766465,2.7793520807766465,2.7793520807766465,2.7793520807766465,2.7793520807766461,0.45550569300187121,0.91101138600374243,0.91101138600374243,0.91101138600374243,0.91101138600374254]
[]
[null,"$, June-2014"]
[null,"ERA Final Approval tariff model"]
[null,null,null,null,null,null,null,null,"$, Jun 2014",{"$f":"I871","v":"$, Jun 2014"},{"$f":"J871","v":"$, Jun 2014"},"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014",{"$f":"P871","v":"$, Jun 2014"},{"$f":"Q871","v":"$, Jun 2014"},"$, Jun 2014"]
[null,{"$f":"$B$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,{"$f":"I852*$N$80","v":2.7248175964384922E-2},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,{"$f":"I854*$N$80","v":3.295093470604598E-2},0.19749674084958688,0.19749674084958688,0.19749674084958688,0.19749674084958688,0.19749674084958688,0,0,0,0,0]
[null,{"$f":"$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,1.2848932474559323E-4,7.6850465461756473E-4,7.6850465461756473E-4,7.6850465461756473E-4,7.6850465461756473E-4,7.6850465461756473E-4,9.8831900715458637E-2,0.19766380143091727,0.19766380143091727,0.19766380143091725,0.19766380143091725]
[null,{"$f":"$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,6.4087390446594047E-2,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$312","v":"Regulators"},"$m",null,null,null,null,null,4.6755903692274224E-3,0,0,0,0,0,4.9940736113885727E-5,9.9881472227771441E-5,9.9881472227771455E-5,9.9881472227771441E-5,9.9881472227771455E-5]
[null,{"$f":"$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,3.5176681455843984E-9,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$314","v":"Buildings"},"$m",null,null,null,null,null,3.8452434267956443E-3,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,0.42649227782314142,0.84663734432625515,0.84663734432625515,0.84663734432625515,0.84663734432625515,0.84663734432625515,0.41265636521754911,0.82531273043509823,0.82531273043509823,0.82531273043509823,0.82531273043509834]
[null,{"$f":"$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,0.3121457863340753,0,1.2622187523498957E-16,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$317","v":"Vehicles"},"$m"]
[null,{"$f":"$B$318","v":"Information technology"},"$m",null,null,null,null,null,{"$f":"I863*$N$80","v":0},0.25643053994541148,0.25643053994541148,0.25643053994541148,0.25643053994541148,0.25643053994541148,0,0,0,0,0]
[null,{"$f":"$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,0,1.8199116777983273,1.8199116777983273,1.8199116777983273,1.8199116777983273,1.8199116777983271,0,0,0,0,0]
[null,{"$f":"$B$320","v":"Land"},"$m",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"$B$322","v":"Total"},"$m",null,null,null,null,null,{"$f":"SUM(I872:I886)","v":0.87157389191267853},3.1212448075741985,3.1212448075741985,3.1212448075741985,3.1212448075741985,3.1212448075741981,{"$f":"SUM(O872:O886)","v":0.51153820666912164},{"$f":"SUM(P872:P886)","v":1.0230764133382433},{"$f":"SUM(Q872:Q886)","v":1.0230764133382433},{"$f":"SUM(R872:R886)","v":1.0230764133382433},{"$f":"SUM(S872:S886)","v":1.0230764133382433}]
[]
[null,"Depreciation:  2005 CAPEX"]
[null,"$, Dec-2009"]
[null,"ERA Final Approval tariff model"]
[null,null,null,null,null,null,null,null,null,"$, Dec 2009",{"$f":"J892","v":"$, Dec 2009"},{"$f":"K892","v":"$, Dec 2009"},"$, Dec 2009","$, Dec 2009","$, Dec 2009","$, Dec 2009",{"$f":"P892","v":"$, Dec 2009"},{"$f":"Q892","v":"$, Dec 2009"},"$, Dec 2009"]
[null,{"$f":"$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,0,0.10734489894644415,0.10734489894644415,0.10734489894644415,0.10734489894644415,0,0,0,0,0]
[null,{"$f":"$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$317","v":"Vehicles"},"$m"]
[null,{"$f":"$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,0,0.76276604745041621,0.76276604745041621,0.76276604745041621,0.76276604745041621,0,0,0,0,0]
[null,{"$f":"$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$320","v":"Land"},"$m",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"$B$322","v":"Total"},"$m",null,null,null,null,null,null,{"$f":"SUM(J893:J907)","v":0},1.8252555917549729,1.8252555917549729,1.8252555917549729,1.8252555917549729,0.42853196526112142,0.85706393052224283,0.85706393052224272,0.85706393052224272,0.85706393052224272]
[]
[null,"$, June-2014"]
[null,"ERA Final Approval tariff model"]
[null,null,null,null,null,null,null,null,null,"$, Jun 2014",{"$f":"J912","v":"$, Jun 2014"},{"$f":"K912","v":"$, Jun 2014"},"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014",{"$f":"P912","v":"$, Jun 2014"},{"$f":"Q912","v":"$, Jun 2014"},"$, Jun 2014"]
[null,{"$f":"$B$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,{"$f":"J893*$N$80","v":0},7.1084161517329233E-3,7.1084161517329233E-3,7.1084161517329233E-3,7.1084161517329233E-3,2.3925057287340853E-3,4.7850114574681706E-3,4.7850114574681706E-3,4.7850114574681706E-3,4.7850114574681697E-3]
[null,{"$f":"$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,{"$f":"J894*$N$80","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,{"$f":"J895*$N$80","v":0},0.12054957368428884,0.12054957368428884,0.12054957368428884,0.12054957368428884,0,0,0,0,0]
[null,{"$f":"$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,0,3.8050517872771771E-2,3.8050517872771771E-2,3.8050517872771771E-2,3.8050517872771771E-2,7.7758910337633838E-2,0.15551782067526768,0.15551782067526768,0.15551782067526768,0.15551782067526768]
[null,{"$f":"$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$312","v":"Regulators"},"$m",null,null,null,null,null,null,0,2.4482439985537004E-3,2.4482439985537004E-3,2.4482439985537004E-3,2.4482439985537004E-3,1.6150802268715481E-3,3.2301604537430962E-3,3.2301604537430962E-3,3.2301604537430962E-3,3.2301604537430966E-3]
[null,{"$f":"$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,0,2.4759282566482474E-4,2.4759282566482474E-4,2.4759282566482474E-4,2.4759282566482474E-4,0,0,0,0,0]
[null,{"$f":"$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,0,4.1895911574066331E-4,4.1895911574066331E-4,4.1895911574066331E-4,4.1895911574066331E-4,0,0,0,0,0]
[null,{"$f":"$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,0,1.0243648484387611,1.0243648484387611,1.0243648484387611,1.0243648484387611,0.39947989947720342,0.79895979895440683,0.79895979895440672,0.79895979895440672,0.79895979895440672]
[null,{"$f":"$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$317","v":"Vehicles"},"$m"]
[null,{"$f":"$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,{"$f":"J904*$N$80","v":0},0.85659516887591824,0.85659516887591824,0.85659516887591824,0.85659516887591824,0,0,0,0,0]
[null,{"$f":"$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$320","v":"Land"},"$m",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"$B$322","v":"Total"},"$m",null,null,null,null,null,null,{"$f":"SUM(J913:J927)","v":0},2.049783320963432,2.049783320963432,2.049783320963432,2.049783320963432,0.48124639577044293,0.96249279154088585,0.96249279154088563,0.96249279154088563,0.96249279154088563]
[]
[null,"Depreciation:  2006 CAPEX"]
[null,"$, Dec-2009"]
[null,"ERA Final Approval tariff model"]
[null,null,null,null,null,null,null,null,null,null,"$, Dec 2009",{"$f":"K933","v":"$, Dec 2009"},"$, Dec 2009","$, Dec 2009","$, Dec 2009","$, Dec 2009",{"$f":"P933","v":"$, Dec 2009"},{"$f":"Q933","v":"$, Dec 2009"},"$, Dec 2009"]
[null,{"$f":"$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,0,0.10021792975287286,0.10021792975287286,0.10021792975287286,0,0,0,0,0]
[null,{"$f":"$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$317","v":"Vehicles"},"$m"]
[null,{"$f":"$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,0,0.6600413977217745,0.6600413977217745,0.6600413977217745,0,0,0,0,0]
[null,{"$f":"$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$320","v":"Land"},"$m",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"$B$322","v":"Total"},"$m",null,null,null,null,null,null,null,{"$f":"SUM(K934:K948)","v":0},{"$f":"SUM(L934:L948)","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",{"$f":"K953","v":"$, Jun 2014"},"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014",{"$f":"P953","v":"$, Jun 2014"},{"$f":"Q953","v":"$, Jun 2014"},"$, Jun 2014"]
[null,{"$f":"$B$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,{"$f":"K934*$N$80","v":0},8.9809142345092796E-3,8.9809142345092796E-3,8.9809142345092796E-3,7.3110030787671091E-3,1.4622006157534216E-2,1.4622006157534218E-2,1.4622006157534218E-2,1.4622006157534218E-2]
[null,{"$f":"$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,{"$f":"K935*$N$80","v":0},0,0,0,0,0,0,0,0]
[null,{"$f":"$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,{"$f":"K936*$N$80","v":0},0.11254590414453061,0.11254590414453061,0.11254590414453061,0,0,0,0,0]
[null,{"$f":"$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,0,4.0008486662430807E-2,4.0008486662430807E-2,4.0008486662430807E-2,8.6936240302070644E-2,0.17387248060414129,0.17387248060414129,0.17387248060414129,0.17387248060414132]
[null,{"$f":"$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,0,2.4031567096555041E-3,2.4031567096555041E-3,2.4031567096555041E-3,1.200567509044601E-2,2.4011350180892024E-2,2.4011350180892024E-2,2.4011350180892024E-2,2.4011350180892024E-2]
[null,{"$f":"$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,0,2.4303311296197913E-4,2.4303311296197913E-4,2.4303311296197913E-4,0,0,0,0,0]
[null,{"$f":"$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,0,4.1124349152220661E-4,4.1124349152220661E-4,4.1124349152220661E-4,0,0,0,0,0]
[null,{"$f":"$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,0,0.98611610787991222,0.98611610787991222,0.98611610787991222,0.49145346663354256,0.98290693326708511,0.98290693326708511,0.98290693326708511,0.98290693326708523]
[null,{"$f":"$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$317","v":"Vehicles"},"$m"]
[null,{"$f":"$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,{"$f":"K945*$N$80","v":0},0.74123418895796322,0.74123418895796322,0.74123418895796322,0,0,0,0,0]
[null,{"$f":"$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$320","v":"Land"},"$m",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"$B$322","v":"Total"},"$m",null,null,null,null,null,null,null,{"$f":"SUM(K954:K968)","v":0},{"$f":"SUM(L954:L968)","v":1.8919430351934858},1.8919430351934858,1.8919430351934858,0.59770638510482632,1.1954127702096526,1.1954127702096526,1.1954127702096526,1.1954127702096529]
[]
[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",{"$f":"L974","v":"$, Dec 2009"},{"$f":"M974","v":"$, Dec 2009"},"$, Dec 2009","$, Dec 2009",{"$f":"P974","v":"$, Dec 2009"},{"$f":"Q974","v":"$, Dec 2009"},"$, Dec 2009"]
[null,{"$f":"$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,0,8.4491778716998631E-2,8.4491778716998631E-2,0,0,0,0,0]
[null,{"$f":"$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,0,2.0288609842756275E-4,2.0288609842756275E-4,0,0,0,0,0]
[null,{"$f":"$B$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$317","v":"Vehicles"},"$m"]
[null,{"$f":"$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,0,0.55398997646218173,0.55398997646218173,0,0,0,0,0]
[null,{"$f":"$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$320","v":"Land"},"$m",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"$B$322","v":"Total"},"$m",null,null,null,null,null,null,null,null,{"$f":"SUM(L975:L989)","v":0},{"$f":"SUM(M975:M989)","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":"M994","v":"$, Jun 2014"},"$, Jun 2014","$, Jun 2014",{"$f":"P994","v":"$, Jun 2014"},{"$f":"Q994","v":"$, Jun 2014"},"$, Jun 2014"]
[null,{"$f":"$B$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,{"$f":"L975*$N$80","v":0},8.9809142345092796E-3,8.9809142345092796E-3,7.575470426721357E-3,1.5150940853442714E-2,1.5150940853442714E-2,1.5150940853442714E-2,1.5150940853442714E-2]
[null,{"$f":"$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,{"$f":"L976*$N$80","v":0},0,0,0,0,0,0,0]
[null,{"$f":"$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,{"$f":"L977*$N$80","v":0},9.4885253087276314E-2,9.4885253087276314E-2,0,0,0,0,0]
[null,{"$f":"$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,0,3.9051545322152777E-2,3.9051545322152777E-2,0.12677034457592934,0.25354068915185868,0.25354068915185873,0.25354068915185873,0.25354068915185873]
[null,{"$f":"$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,0,2.2529585429484013E-3,2.2529585429484013E-3,9.5941302251962308E-3,1.9188260450392462E-2,1.9188260450392462E-2,1.9188260450392462E-2,1.9188260450392462E-2]
[null,{"$f":"$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,0,2.2784345518005194E-4,2.2784345518005194E-4,0,0,0,0,0]
[null,{"$f":"$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,0,3.8554062401935531E-4,3.8554062401935531E-4,6.0706620933642012E-4,1.2141324186728402E-3,1.2141324186728402E-3,1.2141324186728402E-3,1.2141324186728402E-3]
[null,{"$f":"$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,0,0.76997495822434325,0.76997495822434325,0.43993592068038984,0.87987184136077956,0.87987184136077967,0.87987184136077967,0.87987184136077967]
[null,{"$f":"$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$317","v":"Vehicles"},"$m"]
[null,{"$f":"$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,{"$f":"L986*$N$80","v":0},0.62213720580429532,0.62213720580429532,0,0,0,0,0]
[null,{"$f":"$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$320","v":"Land"},"$m",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"$B$322","v":"Total"},"$m",null,null,null,null,null,null,null,null,{"$f":"SUM(L995:L1009)","v":0},{"$f":"SUM(M995:M1009)","v":1.5378962192947248},1.5378962192947248,0.58448293211757318,1.1689658642351461,1.1689658642351464,1.1689658642351464,1.1689658642351464]
[]
[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",{"$f":"M1015","v":"$, Dec 2009"},"$, Dec 2009","$, Dec 2009",{"$f":"P1015","v":"$, Dec 2009"},{"$f":"Q1015","v":"$, Dec 2009"},"$, Dec 2009"]
[null,{"$f":"$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,0,9.5622130956936724E-2,0,0,0,0,0]
[null,{"$f":"$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"$B$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"$B$317","v":"Vehicles"},"$m"]
[null,{"$f":"$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"$B$320","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[]
[null,{"$f":"$B$322","v":"Total"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M1016:M1030)","v":0},1.7503537432117851,0.69259120043582956,1.3851824008716591,1.3851824008716591,1.3851824008716591,1.1598653371883818]
[]
[null,"$, June-2014"]
[null,"ERA Final Approval tariff model"]
[null,null,null,null,null,null,null,null,null,null,null,null,"$, Jun 2014",{"$f":"M1035","v":"$, Jun 2014"},"$, Jun 2014","$, Jun 2014",{"$f":"P1035","v":"$, Jun 2014"},{"$f":"Q1035","v":"$, Jun 2014"},"$, Jun 2014"]
[null,{"$f":"$B$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"M1016*$N$80","v":0},8.0605123806107085E-3,1.5585239668741308E-2,3.1170479337482616E-2,3.1170479337482616E-2,3.1170479337482616E-2,3.1170479337482612E-2]
[null,{"$f":"$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"M1017*$N$80","v":0},0,0,0,0,0,0]
[null,{"$f":"$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"M1018*$N$80","v":0},0.10738476848716437,0,0,0,0,0]
[null,{"$f":"$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,0,4.4630191183919983E-2,0.11013251138980629,0.22026502277961257,0.22026502277961257,0.22026502277961257,0.2202650227796126]
[null,{"$f":"$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"$B$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,0,2.7761600671461946E-3,2.628152929575613E-3,5.2563058591512269E-3,5.256305859151226E-3,5.2563058591512269E-3,5.256305859151226E-3]
[null,{"$f":"$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,0,2.8075523351783234E-4,1.7727414893768461E-4,3.5454829787536922E-4,3.5454829787536922E-4,3.5454829787536928E-4,3.5454829787536928E-4]
[null,{"$f":"$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,0,4.7507420321389935E-4,1.6755573246321155E-3,3.351114649264231E-3,3.3511146492642314E-3,3.3511146492642314E-3,3.3511146492642314E-3]
[null,{"$f":"$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,0,0.90389000085761084,0.39455557081715409,0.78911114163430818,0.78911114163430818,0.78911114163430818,0.78911114163430818]
[null,{"$f":"$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"$B$317","v":"Vehicles"},"$m"]
[null,{"$f":"$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"M1027*$N$80","v":0},0.89817020891373089,0.25303369081716948,0.50606738163433906,0.50606738163433906,0.50606738163433906,0.25303369081716953]
[null,{"$f":"$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"$B$320","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[]
[null,{"$f":"$B$322","v":"Total"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M1036:M1050)","v":0},{"$f":"SUM(N1036:N1050)","v":1.9656676713269148},0.77778799709601665,1.5555759941920333,1.5555759941920333,1.5555759941920333,1.3025423033748638]
[]
[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",{"$f":"N1056","v":"$, Dec 2009"},{"$f":"O1056","v":"$, Dec 2009"},{"$f":"P1056","v":"$, Dec 2009"},{"$f":"Q1056","v":"$, Dec 2009"},{"$f":"R1056","v":"$, Dec 2009"}]
[null,{"$f":"$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,{"$f":"$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,{"$f":"$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,{"$f":"$B$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,{"$f":"$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,{"$f":"$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,{"$f":"$B$320","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[]
[null,{"$f":"$B$322","v":"Total"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N1057:N1071)","v":0},0.71554937253093287,1.4310987450618657,1.4310987450618657,1.431098745061866,1.4310987450618657]
[]
[null,"$, June-2014"]
[null,"ERA Final Approval tariff model"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"$, Jun 2014",{"$f":"N1076","v":"$, Jun 2014"},{"$f":"O1076","v":"$, Jun 2014"},{"$f":"P1076","v":"$, Jun 2014"},{"$f":"Q1076","v":"$, Jun 2014"},{"$f":"R1076","v":"$, Jun 2014"}]
[null,{"$f":"$B$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"N1057*$N$80","v":0},4.8511607519345828E-2,9.7023215038691657E-2,9.7023215038691643E-2,9.7023215038691643E-2,9.7023215038691629E-2]
[null,{"$f":"$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"N1058*$N$80","v":0},0,0,0,0,0]
[null,{"$f":"$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"N1059*$N$80","v":0},0,0,0,0,0]
[null,{"$f":"$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,0,8.0698188209670632E-2,0.16139637641934126,0.16139637641934126,0.16139637641934126,0.16139637641934126]
[null,{"$f":"$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,{"$f":"$B$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,0,1.019776672413949E-2,2.039553344827898E-2,2.039553344827898E-2,2.039553344827898E-2,2.039553344827898E-2]
[null,{"$f":"$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,0,2.326732133105525E-2,4.6534642662110499E-2,4.6534642662110492E-2,4.6534642662110492E-2,4.6534642662110492E-2]
[null,{"$f":"$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,0,2.1121208665610784E-3,4.2242417331221577E-3,4.2242417331221577E-3,4.2242417331221568E-3,4.2242417331221568E-3]
[null,{"$f":"$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,0,0.42732292196202792,0.85464584392405585,0.85464584392405574,0.85464584392405574,0.85464584392405574]
[null,{"$f":"$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,{"$f":"$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,{"$f":"$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,0,0.21146036555078213,0.42292073110156425,0.42292073110156425,0.42292073110156431,0.42292073110156425]
[null,{"$f":"$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,{"$f":"$B$320","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[]
[null,{"$f":"$B$322","v":"Total"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N1077:N1091)","v":0},0.80357029216358233,1.6071405843271647,1.6071405843271647,1.6071405843271647,1.6071405843271647]
[]
[null,"Depreciation:  2010 CAPEX"]
[null,"$, 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":"O1097","v":"$, Dec 2009"},{"$f":"P1097","v":"$, Dec 2009"},{"$f":"Q1097","v":"$, Dec 2009"},{"$f":"R1097","v":"$, Dec 2009"}]
[null,{"$f":"$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,{"$f":"$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,{"$f":"$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,{"$f":"$B$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0.36460158603446419,0.36460158603446419,0.36460158603446419,0.36460158603446419]
[null,{"$f":"$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,{"$f":"$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,{"$f":"$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0.61220783715028448,0.61220783715028448,0.61220783715028448,0.6122078371502846]
[null,{"$f":"$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,{"$f":"$B$320","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[]
[null,{"$f":"$B$322","v":"Total"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O1098:O1112)","v":0},{"$f":"SUM(P1098:P1112)","v":1.2252428888356075},{"$f":"SUM(Q1098:Q1112)","v":1.2252428888356075},{"$f":"SUM(R1098:R1112)","v":1.2252428888356075},{"$f":"SUM(S1098:S1112)","v":1.2252428888356077}]
[]
[null,"$, 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":"O1117","v":"$, Jun 2014"},{"$f":"P1117","v":"$, Jun 2014"},{"$f":"Q1117","v":"$, Jun 2014"},{"$f":"R1117","v":"$, Jun 2014"}]
[null,{"$f":"$B$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1098*$N$80","v":0},8.9626318224738266E-2,8.9626318224738266E-2,8.962631822473828E-2,8.962631822473828E-2]
[null,{"$f":"$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1099*$N$80","v":0},0,0,0,0]
[null,{"$f":"$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1100*$N$80","v":0},0,0,0,0]
[null,{"$f":"$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0.10155909258484414,0.10155909258484414,0.10155909258484414,0.10155909258484414]
[null,{"$f":"$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,{"$f":"$B$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,1.875790646260906E-2,1.875790646260906E-2,1.875790646260906E-2,1.875790646260906E-2]
[null,{"$f":"$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,5.6314583730907759E-2,5.6314583730907766E-2,5.6314583730907766E-2,5.631458373090778E-2]
[null,{"$f":"$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,1.2735778874164433E-2,1.2735778874164431E-2,1.2735778874164433E-2,1.2735778874164431E-2]
[null,{"$f":"$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0.4094518341574736,0.4094518341574736,0.4094518341574736,0.4094518341574736]
[null,{"$f":"$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,{"$f":"$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,{"$f":"$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1109*$N$80","v":0},0.6875165424625147,0.6875165424625147,0.6875165424625147,0.68751654246251481]
[null,{"$f":"$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1110*$N$80","v":0},0,0,0,0]
[null,{"$f":"$B$320","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1111*$N$80","v":0},0,0,0,0]
[]
[null,{"$f":"$B$322","v":"Total"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O1118:O1132)","v":0},{"$f":"SUM(P1118:P1132)","v":1.3759620564972519},{"$f":"SUM(Q1118:Q1132)","v":1.3759620564972519},{"$f":"SUM(R1118:R1132)","v":1.3759620564972519},{"$f":"SUM(S1118:S1132)","v":1.3759620564972521}]
[]
[null,"Depreciation:  2011 CAPEX"]
[null,"$, 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":"P1138","v":"$, Dec 2009"},{"$f":"Q1138","v":"$, Dec 2009"},{"$f":"R1138","v":"$, Dec 2009"}]
[null,{"$f":"$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,{"$f":"$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,{"$f":"$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0.19239392529514027,0.19239392529514027,0.19239392529514027]
[null,{"$f":"$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,{"$f":"$B$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0.86097983351540142,0.86097983351540142,0.86097983351540142]
[null,{"$f":"$B$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,{"$f":"$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0.91624056400141163,0.91624056400141163,0.91624056400141163]
[null,{"$f":"$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,{"$f":"$B$320","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[]
[null,{"$f":"$B$322","v":"Total"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P1139:P1153)","v":0},{"$f":"SUM(Q1139:Q1153)","v":2.1377911922524535},{"$f":"SUM(R1139:R1153)","v":2.1377911922524535},{"$f":"SUM(S1139:S1153)","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",{"$f":"P1158","v":"$, Jun 2014"},{"$f":"Q1158","v":"$, Jun 2014"},{"$f":"R1158","v":"$, Jun 2014"}]
[null,{"$f":"$B$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1139*$N$80","v":0},3.9002140111792691E-2,3.9002140111792691E-2,3.9002140111792684E-2]
[null,{"$f":"$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1140*$N$80","v":0},0,0,0]
[null,{"$f":"$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1141*$N$80","v":0},0,0,0]
[null,{"$f":"$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0.21606062236219892,0.21606062236219892,0.21606062236219892]
[null,{"$f":"$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,{"$f":"$B$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,7.3280703343245428E-3,7.3280703343245436E-3,7.3280703343245428E-3]
[null,{"$f":"$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,1.1902847945078357E-2,1.1902847945078357E-2,1.1902847945078355E-2]
[null,{"$f":"$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,5.7748273727154235E-2,5.7748273727154249E-2,5.7748273727154235E-2]
[null,{"$f":"$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0.96689039628081674,0.96689039628081674,0.96689039628081674]
[null,{"$f":"$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,7.2883254029571687E-2,7.2883254029571687E-2,7.2883254029571687E-2]
[null,{"$f":"$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,{"$f":"$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,1.0289488412274603,1.0289488412274603,1.0289488412274603]
[null,{"$f":"$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,{"$f":"$B$320","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[]
[null,{"$f":"$B$322","v":"Total"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P1159:P1173)","v":0},{"$f":"SUM(Q1159:Q1173)","v":2.4007644460183974},{"$f":"SUM(R1159:R1173)","v":2.4007644460183974},{"$f":"SUM(S1159:S1173)","v":2.4007644460183974}]
[]
[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",{"$f":"Q1179","v":"$, Dec 2009"},{"$f":"R1179","v":"$, Dec 2009"}]
[null,{"$f":"$B$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,0,5.8403371615805888E-2,5.8403371615805888E-2]
[null,{"$f":"$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,{"$f":"$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,{"$f":"$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.20189292681148754,0.20189292681148754]
[null,{"$f":"$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,{"$f":"$B$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,0,5.7302215148876522E-3,5.7302215148876531E-3]
[null,{"$f":"$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,{"$f":"$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.16726316614284517,0.16726316614284517]
[null,{"$f":"$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.97761366731257338,0.97761366731257338]
[null,{"$f":"$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,{"$f":"$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,{"$f":"$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.69129584138463651,0.69129584138463651]
[null,{"$f":"$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,{"$f":"$B$320","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[]
[null,{"$f":"$B$322","v":"Total"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q1180:Q1194)","v":0},{"$f":"SUM(R1180:R1194)","v":2.1021991947822363},{"$f":"SUM(S1180:S1194)","v":2.1021991947822363}]
[]
[null,"$, 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":"Q1199","v":"$, Jun 2014"},{"$f":"R1199","v":"$, Jun 2014"}]
[null,{"$f":"$B$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1180*$N$80","v":0},6.5587667593996229E-2,6.5587667593996229E-2]
[null,{"$f":"$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1181*$N$80","v":0},0,0]
[null,{"$f":"$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1182*$N$80","v":0},0,0]
[null,{"$f":"$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.22672811186995265,0.22672811186995265]
[null,{"$f":"$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,{"$f":"$B$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,0,6.4351056036755297E-3,6.4351056036755306E-3]
[null,{"$f":"$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,{"$f":"$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.18783848668639774,0.18783848668639774]
[null,{"$f":"$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.0978715521569622,1.0978715521569622]
[null,{"$f":"$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,{"$f":"$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,{"$f":"$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.7763332937712939,0.7763332937712939]
[null,{"$f":"$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,{"$f":"$B$320","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[]
[null,{"$f":"$B$322","v":"Total"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q1200:Q1214)","v":0},{"$f":"SUM(R1200:R1214)","v":2.3607942176822783},{"$f":"SUM(S1200:S1214)","v":2.3607942176822783}]
[]
[null,"Depreciation:  2013 CAPEX"]
[null,"$, Dec-2009"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$, Dec 2009",{"$f":"R1219","v":"$, Dec 2009"}]
[null,{"$f":"$B$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,8.885607518635398E-2]
[null,{"$f":"$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.20096138564870356]
[null,{"$f":"$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"$B$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,6.6719571066075553E-3]
[null,{"$f":"$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.97284644133377585]
[null,{"$f":"$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.0005599465668069]
[null,{"$f":"$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"$B$320","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[]
[null,{"$f":"$B$322","v":"Total"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1220:R1234)","v":0},{"$f":"SUM(S1220:S1234)","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$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1220*$N$80","v":0},9.9786408931441015E-2]
[null,{"$f":"$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1222*$N$80","v":0},0]
[null,{"$f":"$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.22568198027781242]
[null,{"$f":"$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"$B$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,7.492685658427786E-3]
[null,{"$f":"$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.0925179017735618]
[null,{"$f":"$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.1236404914255023]
[null,{"$f":"$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"$B$320","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[]
[null,{"$f":"$B$322","v":"Total"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1239:R1253)","v":0},{"$f":"SUM(S1239:S1253)","v":2.5491194680667455}]
[]
[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",{"$f":"E1259","v":"$, Dec 2009"},{"$f":"F1259","v":"$, Dec 2009"},{"$f":"G1259","v":"$, Dec 2009"},{"$f":"H1259","v":"$, Dec 2009"},null,null,null,null,{"$f":"I1259","v":"$, Dec 2009"}]
[null,{"$f":"$B$307","v":"High pressure mains - steel"},"$m",null,0,0,0,0,0,null,null,null,null,{"$f":"SUM(E1260:M1260)","v":0}]
[null,{"$f":"$B$308","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,null,null,null,null,{"$f":"SUM(E1261:M1261)","v":0}]
[null,{"$f":"$B$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,null,null,null,null,0]
[null,{"$f":"$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,null,null,null,null,0]
[null,{"$f":"$B$311","v":"Low pressure mains"},"$m",null,-0.14167524758364328,-0.21167101259526813,-0.16277212227868695,-0.11074277273722977,-5.7067430775390157E-2,null,null,null,null,-0.68392858597021822]
[null,{"$f":"$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,null,null,null,null,0]
[null,{"$f":"$B$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$m",null,0,0,0,0,0,null,null,null,null,0]
[null,{"$f":"$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,null,null,null,null,0]
[null,{"$f":"$B$316","v":"Equipment and vehicles"},"$m",null,-2.5905244151738476,-2.2806463305169684,-0.80204025328618145,-0.36879631762766008,-0.1877283893613334,null,null,null,null,-6.2297357059659904]
[null,{"$f":"$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,null,null,null,null,0]
[null,{"$f":"$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,null,null,null,null,0]
[null,{"$f":"$B$319","v":"Full retail contestability"},"$m",null,0,0,0,0,0,null,null,null,null,{"$f":"SUM(E1272:M1272)","v":0}]
[null,{"$f":"$B$320","v":"Land"},"$m",null,0,0,0,0,0,null,null,null,null,{"$f":"SUM(E1273:M1273)","v":0}]
[]
[null,{"$f":"$B$322","v":"Total"},"$m",null,{"$f":"SUM(E1260:E1274)","v":-2.7551487542774873},-2.5180648262242755,-0.96481238543765124,-0.47953909678621198,-0.24479582326907584,0,0,0,0,-6.962360885994701]
[]
[null,"$, June-2014",null,null,null,null,null,null,null,null,null,null,null,"Total"]
[null,null,null,null,"$, Jun 2014",{"$f":"E1278","v":"$, Jun 2014"},{"$f":"F1278","v":"$, Jun 2014"},{"$f":"G1278","v":"$, Jun 2014"},{"$f":"H1278","v":"$, Jun 2014"},null,null,null,null,{"$f":"I1278","v":"$, Jun 2014"}]
[null,{"$f":"$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E1260*$N$80","v":0},0,0,0,0,null,null,null,null,{"$f":"SUM(E1279:M1279)","v":0}]
[null,{"$f":"$B$308","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0]
[null,{"$f":"$B$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,null,null,null,null,{"$f":"SUM(E1281:M1281)","v":0}]
[null,{"$f":"$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,null,null,null,null,0]
[null,{"$f":"$B$311","v":"Low pressure mains"},"$m",null,-0.1591029556639218,-0.23770901626552385,-0.18279499203937383,-0.12436542558719654,-6.4087390446594047E-2,null,null,null,null,-0.7680597800026101]
[null,{"$f":"$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,null,null,null,null,0]
[null,{"$f":"$B$313","v":"Secondary gate stations"},"$m",null,-2.577209747579659E-2,-2.8914723876616213E-2,-1.108725031190685E-8,-7.2112196943908847E-9,-3.5176681455843984E-9,null,null,null,null,-5.4686843168550957E-2]
[null,{"$f":"$B$314","v":"Buildings"},"$m",null,0,0,0,0,0,null,null,null,null,0]
[null,{"$f":"$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,null,null,null,null,0]
[null,{"$f":"$B$316","v":"Equipment and vehicles"},"$m",null,-2.909189136446559,-2.5611924326802438,-0.90070056015913713,-0.41416256666775408,-0.21082117108552714,null,null,null,null,-6.9960658670392206]
[null,{"$f":"$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0]
[null,{"$f":"$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,null,null,null,null,0]
[null,{"$f":"$B$319","v":"Full retail contestability"},"$m",null,0,0,0,0,0,null,null,null,null,0]
[null,{"$f":"$B$320","v":"Land"},"$m",null,0,0,0,0,0,null,null,null,null,0]
[]
[null,{"$f":"$B$322","v":"Total"},"$m",null,{"$f":"SUM(E1279:E1293)","v":-3.0940641895862773},-2.8278161728223838,-1.0834955632857612,-0.53852799946617036,-0.27490856504978933,0,0,0,0,-7.8188124902103819]
[]
[null,"Adjustments to Capex Capital Base 31 Dec 2009"]
[null,"$, 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":"E1299","v":"$, Dec 2009"},{"$f":"F1299","v":"$, Dec 2009"},"$, Dec 2009","$, Dec 2009","$, Dec 2009",{"$f":"J1299","v":"$, Dec 2009"},"$, Dec 2009","$, Dec 2009","$, Dec 2009"]
[null,{"$f":"$B$307","v":"High pressure mains - steel"},"$m",null,0,0,-0.102367464985894,-5.8676557042667499E-2,-2.4263484357332402E-2,0,0,0,0,{"$f":"SUM(E1300:M1300)","v":-0.18530750638589388}]
[null,{"$f":"$B$308","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(E1301:M1301)","v":0}]
[null,{"$f":"$B$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,-0.42937959578577661,-0.30065378925861858,-0.16898355743399726,-9.5622130956936724E-2,-0.9946390734353292]
[null,{"$f":"$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,-2.74817748760149E-4,0,0,0,0,0,-2.74817748760149E-4]
[null,{"$f":"$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$312","v":"Regulators"},"$m",null,-7.1439759949801099E-3,0,-1.21761060732211E-2,-1.6992834399691199E-2,0,0,0,0,0,-3.6312916467892406E-2]
[null,{"$f":"$B$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$316","v":"Equipment and vehicles"},"$m",null,0,0,0,0,-1.1239587190424501E-16,0,0,0,0,-1.1239587190424501E-16]
[null,{"$f":"$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$318","v":"Information technology"},"$m",null,0,0,0,-2.7755575615628901E-17,0,-2.6341442154869235,-1.978971817057928,-1.1079799529243635,0,{"$f":"SUM(E1311:M1311)","v":-5.7210959854692156}]
[null,{"$f":"$B$319","v":"Full retail contestability"},"$m",null,0,0,0,-3.3306690738754701E-16,-2.2204460492503101E-16,0,0,0,0,{"$f":"SUM(E1312:M1312)","v":-5.5511151231257807E-16}]
[null,{"$f":"$B$320","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(E1313:M1313)","v":0}]
[]
[null,{"$f":"$B$322","v":"Total"},"$m",null,{"$f":"SUM(E1300:E1314)","v":-1.5851848849006634E-2},0,-0.12491666266091339,-8.282586996109273E-2,-2.7687530203856146E-2,-3.0658979698401989,-2.2813734330531714,-1.2773692825552159,-9.5622130956936724E-2,{"$f":"SUM(N1300:N1314)","v":-6.971544728080393}]
[]
[null,"$, June-2014",null,null,null,null,null,null,null,null,null,null,null,"Total"]
[null,null,null,null,"$, Jun 2014",{"$f":"E1318","v":"$, Jun 2014"},{"$f":"F1318","v":"$, Jun 2014"},"$, Jun 2014","$, Jun 2014","$, Jun 2014",{"$f":"J1318","v":"$, Jun 2014"},"$, Jun 2014","$, Jun 2014","$, Jun 2014"]
[null,{"$f":"$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E1300*$N$80","v":0},0,{"$f":"G1300*$N$80","v":-0.1149598572853253},{"$f":"H1300*$N$80","v":-6.5894458015042304E-2},-2.724817596438496E-2,0,0,0,0,{"$f":"SUM(E1319:M1319)","v":-0.20810249126475255}]
[null,{"$f":"$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"E1301*$N$80","v":0},0,{"$f":"G1301*$N$80","v":0},0,0,0,0,0,0,{"$f":"SUM(E1320:M1320)","v":0}]
[null,{"$f":"$B$309","v":"Medium pressure mains"},"$m",null,{"$f":"E1302*$N$80","v":0},0,0,0,0,-0.48219829473715536,-0.33763771243359186,-0.18977050617455263,-0.10738476848716437,-1.1169912818324641]
[null,{"$f":"$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,-3.086235375790009E-4,0,0,0,0,0,-3.086235375790009E-4]
[null,{"$f":"$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$312","v":"Regulators"},"$m",null,-8.0227683761229449E-3,0,-1.3673909153277992E-2,-1.9083151250554594E-2,0,0,0,0,0,-4.0779828779955535E-2]
[null,{"$f":"$B$313","v":"Secondary gate stations"},"$m",null,-4.5079241155353367E-18,0,0,0,0,-9.9037130265929897E-4,-7.290993388859373E-4,-4.5568691036010388E-4,0,-2.1751575519053448E-3]
[null,{"$f":"$B$314","v":"Buildings"},"$m",null,-9.7790427915313734E-3,0,-1.1649102869888017E-2,-7.7281853185598715E-3,-3.8452434267956435E-3,-1.6758364629626532E-3,-1.2337304745666199E-3,0,0,-3.5911141344304176E-2]
[null,{"$f":"$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$316","v":"Equipment and vehicles"},"$m",null,0,0,0,0,-1.2622187523498992E-16,0,0,0,0,-1.2622187523498992E-16]
[null,{"$f":"$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$318","v":"Information technology"},"$m",null,0,0,0,-3.1169835182344658E-17,0,-2.9581746810187193,-2.2224084350629334,-1.2442744116085906,0,-6.4248575276902438]
[null,{"$f":"$B$319","v":"Full retail contestability"},"$m",null,0,0,0,-3.7403802218813609E-16,-2.4935868145875701E-16,0,0,0,0,{"$f":"SUM(E1331:M1331)","v":-6.2339670364689315E-16}]
[null,{"$f":"$B$320","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(E1332:M1332)","v":0}]
[]
[null,{"$f":"$B$322","v":"Total"},"$m",null,{"$f":"SUM(E1319:E1333)","v":-1.7801811167654322E-2},0,-0.14028286930849132,-9.3014418121736178E-2,-3.1093419391180977E-2,-3.4430391835214964,-2.5620089773099779,-1.4345006046935034,-0.10738476848716437,{"$f":"SUM(N1319:N1333)","v":-7.8291260520012056}]
[]
[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$307","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"$B$308","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"$B$309","v":"Medium pressure mains"},"$m"]
[null,{"$f":"$B$310","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"$B$311","v":"Low pressure mains"},"$m"]
[null,{"$f":"$B$312","v":"Regulators"},"$m"]
[null,{"$f":"$B$313","v":"Secondary gate stations"},"$m"]
[null,{"$f":"$B$314","v":"Buildings"},"$m"]
[null,{"$f":"$B$315","v":"Meter and services pipes"},"$m"]
[null,{"$f":"$B$316","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"$B$317","v":"Vehicles"},"$m"]
[null,{"$f":"$B$318","v":"Information technology"},"$m"]
[null,{"$f":"$B$319","v":"Full retail contestability"},"$m"]
[null,{"$f":"$B$320","v":"Land"},"$m"]
[]
[null,{"$f":"$B$322","v":"Total"},"$m",null,{"$f":"SUM(E1340:E1354)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(S1340:S1354)","v":0}]
[]
[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",{"$f":"E1360","v":"$, Dec 2009"},{"$f":"F1360","v":"$, Dec 2009"},"$, Dec 2009","$, Dec 2009","$, Dec 2009",{"$f":"J1360","v":"$, Dec 2009"},"$, Dec 2009","$, Dec 2009","$, Dec 2009","$, Dec 2009","$, Dec 2009",{"$f":"P1360","v":"$, Dec 2009"},{"$f":"Q1360","v":"$, Dec 2009"},"$, Dec 2009"]
[null,{"$f":"$B$307","v":"High pressure mains - steel"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$308","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$314","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$316","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$319","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$320","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"$B$322","v":"Total"},"$m",null,{"$f":"SUM(E1361:E1375)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"$, June-2014"]
[null,null,null,null,"$, Jun 2014",{"$f":"E1379","v":"$, Jun 2014"},{"$f":"F1379","v":"$, Jun 2014"},"$, Jun 2014","$, Jun 2014","$, Jun 2014",{"$f":"J1379","v":"$, Jun 2014"},"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014",{"$f":"P1379","v":"$, Jun 2014"},{"$f":"Q1379","v":"$, Jun 2014"},"$, Jun 2014","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal"]
[null,{"$f":"$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E1361*$N$80","v":0},{"$f":"F1361*$N$80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"E1362*$N$80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$309","v":"Medium pressure mains"},"$m",null,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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$322","v":"Total"},"$m",null,{"$f":"SUM(E1380:E1394)","v":0},{"$f":"SUM(F1380:F1394)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U1380:U1394)","v":0},0,0,0,0,{"$f":"SUM(Z1380:Z1394)","v":0}]
[]
[null,"Value of asset disposals (initial capital base at 1 Jan 2000)"]
[null,"$, Dec-2009"]
[null,null,null,null,"$, Dec 2009",{"$f":"E1399","v":"$, Dec 2009"},{"$f":"F1399","v":"$, Dec 2009"},"$, Dec 2009","$, Dec 2009","$, Dec 2009",{"$f":"J1399","v":"$, Dec 2009"},"$, Dec 2009","$, Dec 2009","$, Dec 2009","$, Dec 2009","$, Dec 2009",{"$f":"P1399","v":"$, Dec 2009"},{"$f":"Q1399","v":"$, Dec 2009"},"$, Dec 2009"]
[null,{"$f":"$B$307","v":"High pressure mains - steel"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$308","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$314","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,1.0278774307601652,0,0,0,0,0]
[null,{"$f":"$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$316","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$319","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$320","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,3.3815391868002358,0,0,0,0,0]
[]
[null,{"$f":"$B$322","v":"Total"},"$m",null,{"$f":"SUM(E1400:E1414)","v":0},0,0,0,0,0,0,0,0,4.4094166175604013,0,0,0,0,0]
[]
[null,"$, June-2014"]
[null,null,null,null,"$, Jun 2014",{"$f":"E1418","v":"$, Jun 2014"},{"$f":"F1418","v":"$, Jun 2014"},"$, Jun 2014","$, Jun 2014","$, Jun 2014",{"$f":"J1418","v":"$, Jun 2014"},"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014",{"$f":"P1418","v":"$, Jun 2014"},{"$f":"Q1418","v":"$, Jun 2014"},"$, Jun 2014","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal"]
[null,{"$f":"$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E1400*$N$80","v":0},{"$f":"F1400*$N$80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"E1401*$N$80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$309","v":"Medium pressure mains"},"$m",null,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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,1.1543183448303449,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,3.7975079520906152,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"$B$322","v":"Total"},"$m",null,{"$f":"SUM(E1419:E1433)","v":0},{"$f":"SUM(F1419:F1433)","v":0},0,0,0,0,0,0,0,4.9518262969209603,0,0,0,0,0,0,{"$f":"SUM(U1419:U1433)","v":0},{"$f":"SUM(V1419:V1433)","v":0},0,0,0,0]
[]
[null,"Value of redundant assets (capex)"]
[null,"$, Dec-2009"]
[null,null,null,null,"$, Dec 2009",{"$f":"E1438","v":"$, Dec 2009"},{"$f":"F1438","v":"$, Dec 2009"},"$, Dec 2009","$, Dec 2009","$, Dec 2009",{"$f":"J1438","v":"$, Dec 2009"},"$, Dec 2009","$, Dec 2009","$, Dec 2009","$, Dec 2009","$, Dec 2009",{"$f":"P1438","v":"$, Dec 2009"},{"$f":"Q1438","v":"$, Dec 2009"},"$, Dec 2009"]
[null,{"$f":"$B$307","v":"High pressure mains - steel"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$308","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$314","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$316","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$319","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$320","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"$B$322","v":"Total"},"$m",null,{"$f":"SUM(E1439:E1453)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"$, June-2014"]
[null,null,null,null,"$, Jun 2014",{"$f":"E1457","v":"$, Jun 2014"},{"$f":"F1457","v":"$, Jun 2014"},"$, Jun 2014","$, Jun 2014","$, Jun 2014",{"$f":"J1457","v":"$, Jun 2014"},"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014",{"$f":"P1457","v":"$, Jun 2014"},{"$f":"Q1457","v":"$, Jun 2014"},"$, Jun 2014","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal"]
[null,{"$f":"$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E1439*$N$80","v":0},{"$f":"F1439*$N$80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"E1440*$N$80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$309","v":"Medium pressure mains"},"$m",null,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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$322","v":"Total"},"$m",null,{"$f":"SUM(E1458:E1472)","v":0},{"$f":"SUM(F1458:F1472)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U1458:U1472)","v":0},{"$f":"SUM(V1458:V1472)","v":0},0,0,0,0]
[]
[null,"Value of asset disposals (capex)"]
[null,"$, Dec-2009"]
[null,null,null,null,"$, Dec 2009",{"$f":"E1477","v":"$, Dec 2009"},{"$f":"F1477","v":"$, Dec 2009"},"$, Dec 2009","$, Dec 2009","$, Dec 2009",{"$f":"J1477","v":"$, Dec 2009"},"$, Dec 2009","$, Dec 2009","$, Dec 2009","$, Dec 2009","$, Dec 2009",{"$f":"P1477","v":"$, Dec 2009"},{"$f":"Q1477","v":"$, Dec 2009"},"$, Dec 2009"]
[null,{"$f":"$B$307","v":"High pressure mains - steel"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$308","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$314","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$316","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$319","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$320","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"$B$322","v":"Total"},"$m",null,{"$f":"SUM(E1478:E1492)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"$, June-2014"]
[null,null,null,null,"$, Jun 2014",{"$f":"E1496","v":"$, Jun 2014"},{"$f":"F1496","v":"$, Jun 2014"},"$, Jun 2014","$, Jun 2014","$, Jun 2014",{"$f":"J1496","v":"$, Jun 2014"},"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014",{"$f":"P1496","v":"$, Jun 2014"},{"$f":"Q1496","v":"$, Jun 2014"},"$, Jun 2014","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal"]
[null,{"$f":"$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E1478*$N$80","v":0},{"$f":"F1478*$N$80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"E1479*$N$80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$309","v":"Medium pressure mains"},"$m",null,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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$322","v":"Total"},"$m",null,{"$f":"SUM(E1497:E1511)","v":0},{"$f":"SUM(F1497:F1511)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U1497:U1511)","v":0},0,0,0,0,0]
[]
[]
[null,"Drop Down Box data"]
[null,"$, Jun 2014"]
[null,"CCA"]
[null,"$, nominal"]

{"sheet":"Output","index":4,"n_rows":210,"n_cols":26,"rows_kept":210,"cut":false,"hidden":false,"merged":[[5,2,5,12]]}
[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 $",null,null,null,"Jan- Jun","Jul-Dec"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,{"$f":"T5+1","v":2015},{"$f":"U5","v":2015},{"$f":"V5+1","v":2016},{"$f":"W5+1","v":2017},{"$f":"X5+1","v":2018},{"$f":"Y5+1","v":2019}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"De-escalation to 30 Jun 2014$",null,null,{"$f":"Inputs!T80","v":0.9877295966495897},{"$f":"Inputs!U80","v":0.96363863087764856},{"$f":"Inputs!V80","v":0.96363863087764856},{"$f":"Inputs!W80","v":0.94013524963673045},{"$f":"Inputs!X80","v":0.91720512159681022},{"$f":"Inputs!Y80","v":0.89483426497249785},{"$f":"Inputs!Z80","v":0.87300903899755899}]
[]
[null,"Key Metrics",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reference tariff A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Standing charge",null,"Real Jun 14$",{"$f":"S182*T$6","v":46168.921039505549},45042.849794639566,45334.621703733792,44515.398643647015,43710.979422148841,42921.096525240187,42145.487273055965]
[null,"WACC",{"$f":"Inputs!T69","v":7.6419999999999988E-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":"S184*T$6","v":194.58557945715754},189.83958971430005,191.06930452508891,187.61657073225783,184.22622985321149,180.89715441160109,177.62823730523297]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Distance > 10 km",null,"Real Jun 14$",102.41858559738726,99.920571314524167,100.56782200987637,98.750502800032635,96.966023608441873,95.213790996817096,93.493222250647278]
[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(T115:Y115)","v":471.33857991889721},{"$f":"SUM(T103:Y103)","v":512.5258828633514},null,"A1",{"$f":"T172","v":2.3011974186166517E-2},-3.0764022610310748E-2,4.6940476202714798E-3,-2.4482124403683025E-2,-3.2947089106591498E-2,-3.4075341259588665E-2,-2.3621032724103319E-2,null,null,null,"    First 10 km",null,"Real Jun 14$",{"$f":"S187*T$6","v":4.1283047058366967E-2},4.0276143471577534E-2,4.0537038315603451E-2,3.9804510386005028E-2,3.908521966341378E-2,3.8378926943777196E-2,3.7685397345599503E-2]
[null,"Return on Working Capital",{"$f":"SUM(T116:Y116)","v":1.1435354844354804},{"$f":"SUM(T104:Y104)","v":1.2373329407564349},null,"A2",0.10151507183928477,-1.4905225175224968E-2,-1.2231308851277767E-2,-2.303649186560186E-2,-2.39778822858705E-2,-2.9040104965248004E-2,-2.0657700000692558E-2,null,null,null,"    Distance > 10 km",null,"Real Jun 14$",2.0625215958063738E-2,2.012216191030609E-2,2.0252506274005117E-2,1.9886531671357212E-2,1.9527170443270018E-2,1.9174303082207331E-2,1.8827812240203821E-2]
[null,"Inflation on working capital",{"$f":"SUM(T117:Y117)","v":0},{"$f":"SUM(T105:Y105)","v":0},null,"B1",-4.0067234243786887E-3,-3.977499671588014E-2,-1.2066870751738068E-2,-1.6346961298271845E-2,-1.6973594943526793E-2,-1.7140297677722849E-2,-2.0510370812141909E-2,null,null,null,"Carbon tax",null,"Real Jun 14$",0,0,0,0,0,0,0]
[null,"Nominal depreciation",241.0132503693377,262.28424085052802,null,"B2",1.7291627756052641E-2,-1.7528291610205637E-2,9.9184319223926121E-3,1.6787395490376333E-3,5.1060768719057847E-4,1.339312455206354E-4,-1.09788335990324E-3]
[null,"Inflation on asset base",-124.48656842579121,-134.60395218151064,null,"B3",5.1781657614767385E-2,-4.6497525412234286E-2,6.82729549624006E-3,-1.5028309624823821E-3,-5.4345943047289236E-3,-8.0189571802320447E-3,-1.1100691995419187E-2,null,null,null,"Reference tariff A2"]
[null,"Regulatory Depreciation",{"$f":"SUM(T120:Y120)","v":116.52668194354646},{"$f":"SUM(T108:Y108)","v":127.68028866901739},null,"All customers",3.7321835991805719E-2,-3.9146490199114314E-2,-1.9582287943009313E-2,-5.5412448031130213E-3,-9.5881026144025716E-3,-1.3714091152097541E-2,-1.7585516776505439E-2,null,null,null,"  Standing charge",null,"Real Jun 14$",{"$f":"S192*T$6","v":25561.562881950365},24938.110128732063,25099.650529364713,24646.085202446338,24200.716065572193,23763.395008806951,23333.976598648198]
[null,"Opex",{"$f":"SUM(T121:Y121)","v":407.08447269109939},{"$f":"SUM(T109:Y109)","v":442.02418082900283},null,null,null,null,null,null,null,null,null,null,null,null,"    First 10 TJ",null,"Real Jun 14$",2.4693239916239742,2.4090965771941213,2.42470186661797,2.3808860894410913,2.337862088917682,2.2956155571817329,2.2541324449187194]
[null,"Tax",{"$f":"SUM(T122:Y122)","v":38.381374595625438},{"$f":"SUM(T110:Y110)","v":41.054335737238063},null,null,null,null,null,null,null,null,null,null,null,null,"    Volume > 10 TJ",null,"Real Jun 14$",1.3235576595104503,1.2912757653760492,1.2996402005072323,1.2761549439404249,1.2530940796598777,1.2304499386494092,1.2082149904764339]
[null,"Total Revenue",{"$f":"SUM(C14:C21)-C19","v":1034.4746446336039},{"$f":"SUM(D14:D21)-D19","v":1124.5220210393659}]
[null,"Tariff Revenue",{"$f":"Tariff!S293","v":1029.3077149587684},{"$f":"SUM(Tariff!T264:Z264)","v":1107.6584803502844},null,null,null,null,null,null,null,null,null,null,null,null,"Reference tariff B1"]
[null,null,null,null,null,"Customers",{"$f":"Inputs!T103","v":682150.19433175225},{"$f":"AVERAGE(Inputs!U103,Inputs!V103)","v":694550.03723466513},{"$f":"Inputs!W103","v":711226.33060489409},{"$f":"Inputs!X103","v":728060.01689916488},{"$f":"Inputs!Y103","v":743432.10506787081},{"$f":"Inputs!Z103","v":757208.76360732329},null,null,null,null,"  Standing charge",null,"Real Jun 14$",{"$f":"S197*T$6","v":1287.6536886722376},1256.2475011436466,1264.3850353666069,1241.5368601999517,1219.1015648870145,1197.0716884479866,1175.4399047273157]
[null,"Capex",{"$f":"SUM(RAB_Summary!T29:Z29)","v":592.22020672056374},{"$f":"SUM(RAB_Summary!T14:Z14)","v":642.48493867793172},null,"Volume (TJ)",{"$f":"Inputs!T145","v":12228.797271822312},{"$f":"Inputs!U145+Inputs!V145","v":23736.268086441327},{"$f":"Inputs!W145","v":24792.743946492388},{"$f":"Inputs!X145","v":25292.575577969761},{"$f":"Inputs!Y145","v":25821.138688609986},{"$f":"Inputs!Z145","v":26350.407845007423},null,null,null,null,"    First 5 TJ",null,"Real Jun 14$",4.9188933913149571,4.7989203817706905,4.8300061183029968,4.7427250901666547,4.6570212811240239,4.572866189906013,4.4902318302780904]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Volume > 5 TJ",null,"Real Jun 14$",4.2176053776937472,4.1147369538475589,4.141390788183493,4.0665534407653841,3.9930684478714018,3.9209113716664006,3.8500582159211736]
[]
[null,"Charts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reference tariff B2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Standing charge",null,"Real Jun 14$",{"$f":"S202*T$6","v":322.66162733752151},314.7918315488015,325.2966283616974,327.61114651179844,329.61924757881195,331.33450186771319,332.77]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    First 100 GJ",null,"Real Jun 14$",8.20803294815809,8.0078370225932591,8.0302087103227375,7.8562369740259932,7.6860342761343388,7.519518961714617,7.3566111448599782]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Volume > 100 GJ",null,"Real Jun 14$",4.8892615034154696,4.770011222844361,4.7833373184232917,4.6797079448169283,4.5783236662894096,4.4791358436206208,4.382096891342588]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reference tariff B3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Standing charge",null,"Real Jun 14$",{"$f":"S207*T$6","v":70.109046770187888},68.3990700196955,83.043094789193901,95.304506886529083,106.91840031237665,117.90906722554959,128.30000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    First 2 GJ",null,"Real Jun 14$",13.778827873261775,13.442758900743197,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Volume > 2 <10 GJ",null,"Real Jun 14$",13.778827873261775,13.442758900743197,14.769342311164076,13.322948093837246,11.876553876510414,10.430159659183584,8.9837654418567556]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Volume > 10 GJ",null,"Real Jun 14$",5.9461321718305298,5.8011045578834439,6.3735799794414145,5.7494012562652479,5.1252225330890813,4.5010438099129155,3.8768650867367493]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Real price Increase",null,null,null,null,{"$f":"(1-Tariff!V283)/(1+Tariff!V7)-1","v":-1.8070583348869351E-2},{"$f":"(1-Tariff!W283)/(1+Tariff!W7)-1","v":-1.8070583348869351E-2},{"$f":"(1-Tariff!X283)/(1+Tariff!X7)-1","v":-1.8070583348869351E-2},{"$f":"(1-Tariff!Y283)/(1+Tariff!Y7)-1","v":-1.8070583348869351E-2},{"$f":"(1-Tariff!Z283)/(1+Tariff!Z7)-1","v":-1.8070583348869351E-2}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Data for charts",null,null,null,{"$f":"Inputs!E2","v":2000},{"$f":"F90+1","v":2001},{"$f":"G90+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,{"$f":"Inputs!E80","v":1.4497370693101614},{"$f":"Inputs!F80","v":1.4058380886294255},{"$f":"Inputs!G80","v":1.3645195498238294},{"$f":"Inputs!H80","v":1.3329865350169763},{"$f":"Inputs!I80","v":1.2993206634841241},{"$f":"Inputs!J80","v":1.2639473917690851},{"$f":"Inputs!K80","v":1.224118824440027},{"$f":"Inputs!L80","v":1.1889473903836614},{"$f":"Inputs!M80","v":1.1466896216893026},{"$f":"Inputs!N80","v":1.1230116648992579},{"$f":"Inputs!O80","v":1.0928792569659442},{"$f":"Inputs!P80","v":1.0611222444889781},{"$f":"Inputs!Q80","v":1.0382352941176471},{"$f":"Inputs!R80","v":1.010496183206107},{"$f":"Inputs!T80","v":0.9877295966495897},{"$f":"Inputs!U80","v":0.96363863087764856},{"$f":"Inputs!W80","v":0.94013524963673045},{"$f":"Inputs!X80","v":0.91720512159681022},{"$f":"Inputs!Y80","v":0.89483426497249785},{"$f":"Inputs!Z80","v":0.87300903899755899}]
[]
[null,"RAB Closing Value ","$m","Real Jun 14$",null,{"$f":"RAB_Summary!E36","v":831.97934973688848},{"$f":"RAB_Summary!F36","v":829.32186964715061},{"$f":"RAB_Summary!G36","v":834.54077819885867},{"$f":"RAB_Summary!H36","v":842.60295055365589},{"$f":"RAB_Summary!I36","v":855.76475935075359},{"$f":"RAB_Summary!J36","v":854.49274565905648},{"$f":"RAB_Summary!K36","v":857.50405243651244},{"$f":"RAB_Summary!L36","v":860.52252355279995},{"$f":"RAB_Summary!M36","v":862.7319523412641},{"$f":"RAB_Summary!N36","v":878.03727441687465},{"$f":"RAB_Summary!P36","v":911.66872736059929},{"$f":"RAB_Summary!Q36","v":921.41789862012092},{"$f":"RAB_Summary!R36","v":969.4594781722127},{"$f":"RAB_Summary!S36","v":1007.9374423499507},{"$f":"RAB_Summary!T68*T92","v":1033.9545528551594},{"$f":"RAB_Summary!V68*U92","v":1098.8256797605272},{"$f":"RAB_Summary!W68*V92","v":1167.26478960142},{"$f":"RAB_Summary!X68*W92","v":1231.6954516128808},{"$f":"RAB_Summary!Y68*X92","v":1285.9773822763682},{"$f":"RAB_Summary!Z68*Y92","v":1329.3676106913454}]
[]
[null,"Net Capex","$m","Real Jun 14$",null,{"$f":"RAB_Summary!E29","v":36.411566993873087},{"$f":"RAB_Summary!F29","v":24.979530699749109},{"$f":"RAB_Summary!G29","v":33.812609565699738},{"$f":"RAB_Summary!H29","v":37.581845150059934},{"$f":"RAB_Summary!I29","v":43.553055484273088},{"$f":"RAB_Summary!J29","v":30.914594941590821},{"$f":"RAB_Summary!K29","v":37.247698731706926},{"$f":"RAB_Summary!L29","v":39.146806105732409},{"$f":"RAB_Summary!M29","v":39.875659997203421},{"$f":"RAB_Summary!N29","v":47.653494857153163},{"$f":"RAB_Summary!O29+RAB_Summary!P29/2","v":48.491362587805398},{"$f":"RAB_Summary!P29/2+RAB_Summary!Q29/2","v":40.1528258996712},{"$f":"RAB_Summary!Q29/2+RAB_Summary!R29/2","v":59.117618512882885},{"$f":"RAB_Summary!R29/2+RAB_Summary!S29/2","v":75.817629492357867},{"$f":"RAB_Summary!S29/2+RAB_Summary!T29","v":79.263357461590246},{"$f":"RAB_Summary!V29","v":104.88356798379907},{"$f":"RAB_Summary!W29","v":114.54841554831644},{"$f":"RAB_Summary!X29","v":115.77166235396689},{"$f":"RAB_Summary!Y29","v":110.27789731182466},{"$f":"RAB_Summary!Z29","v":103.5708256694197}]
[]
[null,"Capital Contributions","$m","Real Jun 14$"]
[]
[null,"Opex","$m","Real Jun 14$",null,{"$f":"Inputs!E256","v":60.654420206873503},{"$f":"Inputs!F256","v":56.253125409052757},{"$f":"Inputs!G256","v":50.459530645785378},{"$f":"Inputs!H256","v":52.763180904746072},{"$f":"Inputs!I256","v":52.833797919954179},{"$f":"Inputs!J256","v":47.404244842957944},{"$f":"Inputs!K256","v":49.172396611524917},{"$f":"Inputs!L256","v":49.303681276632183},{"$f":"Inputs!M256","v":47.991314216418985},{"$f":"Inputs!N256","v":53.315273101304776},{"$f":"Inputs!O256+Inputs!P256/2","v":65.631093562322789},{"$f":"Inputs!P256/2+Inputs!Q256/2","v":58.91148328409119},{"$f":"Inputs!Q256/2+Inputs!R256/2","v":60.45694359840985},{"$f":"Inputs!R256/2+Inputs!S256/2","v":63.966731107209441},{"$f":"Inputs!S256/2+Inputs!T256","v":65.899906948590115},{"$f":"Inputs!U256+Inputs!V256","v":72.104080003551346},{"$f":"Inputs!W256","v":73.055685678859035},{"$f":"Inputs!X256","v":74.489730719181836},{"$f":"Inputs!Y256","v":76.480598478948664},{"$f":"Inputs!Z256","v":78.744036444809666}]
[]
[null,"Revenue Building Blocks",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Jul-Dec 2014",{"$f":"U90","v":2015},{"$f":"V90","v":2016},{"$f":"W90","v":2017},{"$f":"X90","v":2018},{"$f":"Y90","v":2019}]
[null,"Return on Assets","$m","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tariff!T93","v":38.059242108686348},{"$f":"Tariff!U93+Tariff!V93","v":79.996394961953172},{"$f":"Tariff!W93","v":87.140817892305222},{"$f":"Tariff!X93","v":94.882491913592702},{"$f":"Tariff!Y93","v":102.62280944134636},{"$f":"Tariff!Z93","v":109.82412654546755}]
[null,"Return on Working Capital","$m","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tariff!T94","v":0.15030997213664057},{"$f":"Tariff!U94+Tariff!V94","v":0.20675546898805064},{"$f":"Tariff!W94","v":0.19847991003504764},{"$f":"Tariff!X94","v":0.20513014703871918},{"$f":"Tariff!Y94","v":0.22733703390116125},{"$f":"Tariff!Z94","v":0.24932040865681554}]
[null,"Inflation on working capital","$m","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,"Nominal depreciation","$m","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ICB_at_Jun_2014!T396","v":17.363788030857993},{"$f":"ICB_at_Jun_2014!U396+ICB_at_Jun_2014!V396+Capex_from_Jul_2014!U78+Capex_from_Jul_2014!V78","v":40.429644200717505},{"$f":"ICB_at_Jun_2014!W396+Capex_from_Jul_2014!W78","v":45.297522029858285},{"$f":"ICB_at_Jun_2014!X396+Capex_from_Jul_2014!X78","v":49.357016538704769},{"$f":"ICB_at_Jun_2014!Y396+Capex_from_Jul_2014!Y78","v":53.08508314728833},{"$f":"ICB_at_Jun_2014!Z396+Capex_from_Jul_2014!Z78","v":56.75118690310115}]
[null,"Inflation on asset base","$m","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-ICB_at_Jun_2014!T378","v":-12.521442114893341},{"$f":"-ICB_at_Jun_2014!V378","v":-25.077377410849554},{"$f":"-ICB_at_Jun_2014!W378","v":-24.759328850459962},{"$f":"-ICB_at_Jun_2014!X378","v":-24.421343059711702},{"$f":"-ICB_at_Jun_2014!Y378","v":-24.080143142255857},{"$f":"-ICB_at_Jun_2014!Z378","v":-23.744317603340225}]
[null,"Regulatory Depreciation","$m","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tariff!T95","v":4.8423459159646551},{"$f":"Tariff!U95+Tariff!V95","v":15.352266789867929},{"$f":"Tariff!W95","v":20.538193179398331},{"$f":"Tariff!X95","v":24.935673478993067},{"$f":"Tariff!Y95","v":29.004940005032473},{"$f":"Tariff!Z95","v":33.006869299760922}]
[null,"Opex","$m","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tariff!T96","v":32.610485172265122},{"$f":"Tariff!U96+Tariff!V96","v":74.824812635294066},{"$f":"Tariff!W96","v":77.707633776191102},{"$f":"Tariff!X96","v":81.21381898685739},{"$f":"Tariff!Y96","v":85.469009706841348},{"$f":"Tariff!Z96","v":90.198420551553781}]
[null,"Tax","$m","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tariff!T97","v":6.914980688792026},{"$f":"Tariff!U97+Tariff!V97","v":8.7106070077141204},{"$f":"Tariff!W97","v":7.5737091158072811},{"$f":"Tariff!X97","v":7.0087524778780068},{"$f":"Tariff!Y97","v":6.4001816691733442},{"$f":"Tariff!Z97","v":4.4461047778732912}]
[null,"Total Revenue","$m","Nominal",null,{"$f":"SUM(F103:F110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T103:T110)-T108","v":82.577363857844787},{"$f":"SUM(U103:U110)-U108","v":179.09083686381734},193.158833873737,208.24586700435989,223.72427785629472,237.72484158331235]
[null,"Access Arrangement period total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T111:Y111)","v":1124.5220210393661}]
[]
[null,"Revenue Building Blocks"]
[null,"Return on Assets","$m","Real Jun 14$",null,{"$f":"F103*F$92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,37.592239856801847,77.087616516284172,81.924154582731234,87.026707533015156,91.830406255859884,95.87745517420494]
[null,"Return on Working Capital","$m","Real Jun 14$",null,{"$f":"F104*F$92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.14846560815093507,0.19923755706211124,0.18659795976867533,0.18814642145781998,0.20342896763197346,0.21765897036396523]
[null,"Inflation on working capital","$m","Real Jun 14$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T105*T$92","v":0},0,0,0,0,0]
[null,"Nominal depreciation","$m","Real Jun 14$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T106*T$92","v":17.15072734802834},38.959566984449879,42.58579718146612,45.270508356038484,47.502351359107685,49.54429914024719]
[null,"Inflation on asset base","$m","Real Jun 14$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T107*T$92","v":-12.367798969614785},-24.165529634193135,-23.277117809665079,-22.399380930640291,-21.547737189133056,-20.729003892544874]
[null,"Regulatory Depreciation","$m","Real Jun 14$",null,{"$f":"F108*F$92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,4.7829283784135566,14.794037350256724,19.308679371801045,22.871127425398193,25.954614169974633,28.815295247702316]
[null,"Opex","$m","Real Jun 14$",null,{"$f":"F109*F$92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,32.210341365748853,72.104080003551346,73.055685678859049,74.489730719181864,76.480598478948664,78.744036444809637]
[null,"Tax","$m","Real Jun 14$",null,{"$f":"F110*F$92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,6.8301310865802494,8.393877411026887,7.1203109102654594,6.4284636687140422,5.7271018596251837,3.8814896594136172]
[null,"Total Revenue","$m","Real Jun 14$",null,{"$f":"SUM(F115:F122)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T115:T122)-T120","v":81.564106295695453},{"$f":"SUM(U115:U122)-U120","v":172.57884883818124},181.59542850342547,191.00417576776707,200.19614973204031,207.53593549649449]
[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,{"$f":"SUM(T123:Y123)","v":1034.4746446336039}]
[]
[null,"Reference Tariff Revenue (exclg User Specific Charges)",null,null,null,{"$f":"F$90","v":2000},{"$f":"G$90","v":2001},2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019]
[null,"A1","$m","Nominal",null,null,null,null,null,null,4.8014296799999991,4.2924088641114855,4.3136383,4.7267540731574416,5.0387410706794977,5.5739117139215688,6.4527091100000113,6.9940496000000074,7.5362720622029986,8.0877541214617175,{"$f":"Tariff!U258+Tariff!V258","v":8.3368905188302254},{"$f":"Tariff!W258","v":9.3187399184827715},{"$f":"Tariff!X258","v":9.4803951748034549},{"$f":"Tariff!Y258","v":9.5708200099166536},{"$f":"Tariff!Z258","v":9.6656314707391715}]
[null,"A2","$m","Nominal",null,null,null,null,null,null,4.4187312899999993,4.7267812847966661,4.9373896800000008,5.2271111146725149,5.4399708809933047,5.6431058709792419,5.7233038699999872,6.1569831800000205,6.3607232892236683,6.1580550144910209,{"$f":"Tariff!U259+Tariff!V259","v":6.5533384518675746},{"$f":"Tariff!W259","v":7.0086071597800217},{"$f":"Tariff!X259","v":7.3649153704837227},{"$f":"Tariff!Y259","v":7.7240874406091908},{"$f":"Tariff!Z259","v":8.0634746708922229}]
[null,"B1","$m","Nominal",null,null,null,null,null,null,8.6566869771279169,8.4258299630929994,8.7271638546634964,9.2083611619397541,9.8186834389730127,9.7950874127986385,8.6698069244879932,9.0008328613169244,9.7817518111384363,9.8724689858802517,{"$f":"Tariff!U260+Tariff!V260","v":10.118417304319138},{"$f":"Tariff!W260","v":10.459032311298612},{"$f":"Tariff!X260","v":10.840335363181378},{"$f":"Tariff!Y260","v":11.262756894328275},{"$f":"Tariff!Z260","v":11.70769394104539}]
[null,"B2","$m","Nominal",null,null,null,null,null,null,6.2925413400000005,6.5338710313187294,6.9945117094378473,7.3765817939225871,7.612794087818286,7.8780417298229946,8.2717843640533495,9.623982515494605,10.615445326047411,10.975898393270359,{"$f":"Tariff!U261+Tariff!V261","v":11.247274657486109},{"$f":"Tariff!W261","v":11.577773292473733},{"$f":"Tariff!X261","v":11.886534870045917},{"$f":"Tariff!Y261","v":12.207846079986229},{"$f":"Tariff!Z261","v":12.522664271924191}]
[null,"B3","$m","Nominal",null,null,null,null,null,null,87.533293739999991,87.351063683299984,90.788182079458522,94.395569168760701,99.170162178986729,99.705851902112684,105.92936094063096,131.17785909522195,142.78561987732124,146.2053094913054,{"$f":"Tariff!U262+Tariff!V262","v":149.99589517933981},{"$f":"Tariff!W262","v":157.13626375299287},{"$f":"Tariff!X262","v":163.72286216165125},{"$f":"Tariff!Y262","v":169.92687352869333},{"$f":"Tariff!Z262","v":175.4044678542983}]
[null,null,null,null,null,{"$f":"SUM(F127:F131)","v":0},0,0,0,0,111.7026830271279,111.32995482661987,115.76088562355987,120.93437731245299,127.08035165745083,128.59599862963512,135.0469652091723,162.9537072520335,177.07981236593375,181.29948600640876,186.25181611184286,195.500416435028,203.29504294016573,210.69238395353369,{"$f":"SUM(Y127:Y131)","v":217.36393220889929}]
[null,"Check to real tariff revenue excl User Spec Charges",null,null,null,{"$f":"(F132*F$92)-F141","v":0},0,0,0,0,0,{"$f":"(L132*L$92)-L141","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Reference Tariff Revenue (exclg User Specific Charges)",null,null,null,{"$f":"F$90","v":2000},{"$f":"G$90","v":2001},2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019]
[null,"A1","$m","Real Jun 14$",null,{"$f":"F127*F$92","v":0},0,0,0,0,{"$f":"K127*K$92","v":6.0687545207986719},5.2544184927521034,5.1286889998440133,5.4201198399672768,5.6585649987800517,6.0916124923043773,6.8471131738376885,7.2614691435294203,7.6153741544589471,7.9885141161924391,8.0337497653424084,8.7608758795625654,8.6954670090914163,8.5642976887578435,8.4381836415745664]
[null,"A2","$m","Real Jun 14$",null,0,0,0,0,0,5.585043888923944,5.786141949730415,5.8702965753432217,5.9938740666117747,6.1091507560677734,6.1672333512559518,6.0731250484268404,6.3923972427647273,6.4274866061907119,6.0824931956091994,6.3150500934355183,{"$f":"V128*V$92","v":6.5890386417655673},6.7551380979347391,6.9117781075008278,7.0394862734167782]
[null,"B1","$m","Real Jun 14$",null,0,0,0,0,0,10.941596926102235,10.314217069352958,10.376138690452779,10.559132177163162,11.026496035919854,10.704847853615849,9.1997249829987826,9.3449823530731599,9.8844228702248138,9.7513298093590848,9.7504977977828009,9.8329049529413499,9.942811114936978,10.078300787100174,10.220922636349581]
[null,"B2","$m","Real Jun 14$",null,0,0,0,0,0,7.9534412142921447,7.9982345259006298,8.3161064439440917,8.4586497866332877,8.5492565630960407,8.609748392035657,8.7773743903131241,9.9919583175576356,10.726866985004017,10.841219692851812,10.838308352044788,10.884672784557264,10.902390660845191,10.923998973881867,10.932399101721604]
[null,"B3","$m","Real Jun 14$",null,0,0,0,0,0,110.63747831563018,106.92808138958711,107.94237216104891,108.2424194992726,111.3692489369533,108.96645734193739,112.4040012386054,136.19348311945103,144.28432390275117,144.41131137187551,144.54183906788631,147.72934055040307,150.16744769715513,152.05638897312289,153.12968591735918]
[null,null,null,null,null,{"$f":"SUM(F136:F140)","v":0},0,0,0,0,141.18631486574716,136.28109342732321,137.63360287063301,138.67419536964809,142.71271729081701,140.53989943114922,143.30133883418185,169.18429017637598,178.93847451862968,179.07486818588805,179.47944507649183,183.79683280922981,186.46325457996346,188.53476453036359,{"$f":"SUM(Y136:Y140)","v":189.76067757042171}]
[]
[null,"Gas volumes (excluding customers receiving prudent discounts)",null,null,null,{"$f":"F$90","v":2000},{"$f":"G$90","v":2001},2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019]
[null,"A1","TJ",null,null,null,null,null,null,null,{"$f":"Inputs!J139","v":4894.8939989999981},{"$f":"Inputs!K139","v":5098.2068560000043},{"$f":"Inputs!L139","v":5551.4229085000006},{"$f":"Inputs!M139","v":5639.8546774999986},{"$f":"Inputs!N139","v":5770.6095230000001},6416.1215302941173,7747.5316603432821,8960.3185709999998,8482.3800178444471,8805.8990444459996,{"$f":"Inputs!U139+Inputs!V139","v":9024.736621093296},{"$f":"Inputs!W139","v":9795.5750020962478},{"$f":"Inputs!X139","v":9966.440688561448},{"$f":"Inputs!Y139","v":10150.529389574316},{"$f":"Inputs!Z139","v":10353.868811392624}]
[null,"A2","TJ",null,null,null,null,null,null,null,{"$f":"Inputs!J140","v":1874.2802150000002},{"$f":"Inputs!K140","v":1738.3782020000006},{"$f":"Inputs!L140","v":1752.2046197857146},{"$f":"Inputs!M140","v":1709.3838312142859},{"$f":"Inputs!N140","v":1742.7976500000002},1827.6777508159171,1923.4319074881305,2046.7537750029376,2134.2586475631424,1856.3462711764987,{"$f":"Inputs!U140+Inputs!V140","v":1932.4764493137745},{"$f":"Inputs!W140","v":2041.2876504965857},{"$f":"Inputs!X140","v":2142.0916260437239},{"$f":"Inputs!Y140","v":2245.6079621934937},{"$f":"Inputs!Z140","v":2355.5038945256788}]
[null,"B1","TJ",null,null,null,null,null,null,null,{"$f":"Inputs!J141","v":1880.0849999999998},{"$f":"Inputs!K141","v":1692.7111459999992},{"$f":"Inputs!L141","v":1684.9258495994561},{"$f":"Inputs!M141","v":1598.54214798418},{"$f":"Inputs!N141","v":1601.4479091983992},1628.9536706245021,1512.5158936830351,1598.1798212639615,1620.6650526649682,1625.216870054915,{"$f":"Inputs!U141+Inputs!V141","v":1671.6267868080361},{"$f":"Inputs!W141","v":1706.3449253678134},{"$f":"Inputs!X141","v":1754.091464419289},{"$f":"Inputs!Y141","v":1808.6943347733252},{"$f":"Inputs!Z141","v":1866.2784206054775}]
[null,"B2","TJ",null,null,null,null,null,null,null,{"$f":"Inputs!J142","v":1064.5999999999999},{"$f":"Inputs!K142","v":1106.8514451999999},{"$f":"Inputs!L142","v":1135.9217503491143},{"$f":"Inputs!M142","v":1159.9830428649148},{"$f":"Inputs!N142","v":1166.7830514966975},1201.957567532708,1169.3149177677283,1213.3748605178478,1235.2140511559155,1242.4071317872103,{"$f":"Inputs!U142+Inputs!V142","v":1248.720688875836},{"$f":"Inputs!W142","v":1241.7463263635875},{"$f":"Inputs!X142","v":1241.6831562718332},{"$f":"Inputs!Y142","v":1243.5092012760183},{"$f":"Inputs!Z142","v":1244.2987607201262}]
[null,"B3","TJ",null,null,null,null,null,null,null,{"$f":"Inputs!J143","v":10302.354000000001},{"$f":"Inputs!K143","v":9974.9779659999967},{"$f":"Inputs!L143","v":10171.203598996393},{"$f":"Inputs!M143","v":10455.26608821497},{"$f":"Inputs!N143","v":10539.647833641244},10467.01407125888,9145.2182077171001,9765.5032401183125,9869.4505013554262,9508.4861057700618,{"$f":"Inputs!U143+Inputs!V143","v":9858.7075403503841},{"$f":"Inputs!W143","v":10007.790042168153},{"$f":"Inputs!X143","v":10188.268642673467},{"$f":"Inputs!Y143","v":10372.797800792834},{"$f":"Inputs!Z143","v":10530.457957763518}]
[null,null,null,null,null,{"$f":"SUM(F144:F148)","v":0},0,0,0,0,20016.213213999999,{"$f":"SUM(L144:L148)","v":19611.125615199999},20295.678727230679,20563.029787778352,20821.285967336342,21541.724590526122,21498.012586999277,23584.13026790306,23341.9682705839,23038.355423234687,23736.268086441327,24792.743946492388,25292.575577969761,25821.138688609986,26350.407845007423]
[]
[null,"Average Price ",null,null,null,{"$f":"F$90","v":2000},{"$f":"G$90","v":2001},2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019]
[null,"A1","$/GJ","Nominal",null,{"$f":"IF(F144=0,\"\",F126*1000000/(F144*1000))","v":""},{"$f":"IF(G144=0,\"\",G126*1000000/(G144*1000))","v":""},{"$f":"IF(H144=0,\"\",H126*1000000/(H144*1000))","v":""},{"$f":"IF(I144=0,\"\",I126*1000000/(I144*1000))","v":""},{"$f":"IF(J144=0,\"\",J126*1000000/(J144*1000))","v":""},{"$f":"K127*1000000/(K144*1000)","v":0.98090575219420617},0.84194482204263899,0.77703291049853529,0.83809855810906986,0.87317311119328322,0.86873537036416737,0.83287289331504344,0.78055814026927484,0.88846197014857686,0.91844729091719202,0.92378214111474632,0.95132137893779245,0.95123178585552293,0.94288875413206674,0.93352848551681777]
[null,"A2","$/GJ","Nominal",null,null,null,null,null,null,2.3575617213672602,2.7190753308793876,2.8178156958653706,3.0578919837795349,3.121401317584577,3.0875825174651443,2.9755687465298561,3.0081699397335586,2.9802963649631811,3.3172986689537312,3.3911608362392598,3.4334245632040306,3.4381887688371888,3.4396419903429436,3.4232482865480218]
[null,"B1","$/GJ","Nominal",null,null,null,null,null,null,4.6044125542876619,4.9777128147373846,5.179553662102184,5.7604744257458789,6.1311288257185534,6.0131160200789715,5.7320435181521798,5.6319274849799976,6.0356406125088249,6.0745548288251943,6.053036110793732,6.1294947790489092,6.180028569245783,6.2270095492612807,6.2732836707435418]
[null,"B2","$/GJ","Nominal",null,null,null,null,null,null,5.9107095059177164,5.9031146949788793,6.157564733035664,6.3592151965463026,6.5246011913293849,6.5543426345694318,7.0740433037872616,7.9315822575945347,8.5940127673527176,8.8343813492775602,{"$f":"U130*1000000/(U147*1000)","v":9.0070379690845801},9.3237830035534337,9.5729210869988464,9.8172543214471055,10.064033387509618]
[null,"B3","$/GJ","Nominal",null,null,null,null,null,null,8.4964362261285125,8.7570182090665902,8.9260018439132143,9.0285190613333182,9.4092481783355151,9.5257206327726784,11.583032633518087,13.432780254101139,14.467433608153939,15.376297326930226,15.214559775247057,15.70139492244482,16.069743339501237,16.381971073966675,16.65686986813165]
[null,"All customer average","$/GJ","Nominal",null,null,null,null,null,null,5.5806101700095487,5.676877350697878,5.7037208353245994,5.8811555768075783,6.1033863065331202,5.9696241166406248,6.2818348748591157,6.9094643474644544,7.586327353083326,7.8694630183352521,7.8467185925589522,7.8853884369134892,8.0377359084473383,8.1596860035639178,8.2489779090870101]
[null,"A1",null,"Real Jun 14$",null,null,null,null,null,null,{"$f":"K152*K$92","v":1.2398132670571593},1.030640505802203,0.92385125117945466,0.9610389185364393,0.98058358934643375,0.94942286606362558,0.88377995392848807,0.81040301033839424,0.89778742975891512,{"$f":"T152","v":0.91844729091719202},{"$f":"U152*U$92","v":0.89019215769303683},0.89437076207244015,0.87247466581236588,0.84372916525460218,0.81497880601788375]
[null,"A2",null,"Real Jun 14$",null,null,null,null,null,null,2.9798339886567828,3.3284712975999531,3.3502346181812532,3.5064530020469058,3.505370090479393,3.3743548875083467,3.1574421869490159,3.123188202135136,3.0115781016183294,3.3172986689537312,3.2678535853195019,3.2278834588367036,3.1535243477941011,3.0779095121970674,2.9885266968893291]
[null,"B1",null,"Real Jun 14$",null,null,null,null,null,null,5.8197352386207211,6.0933119591763845,6.1582168099085282,6.6054762400094438,6.8853291902820244,6.5716097680739223,6.0823988834901392,5.8472658888174687,6.0989918021439378,6.0745548288251943,5.8329394304582385,5.7625541042481823,5.6683538553268393,5.5721415129899432,5.4766333487548984]
[null,"B2",null,"Real Jun 14$",null,null,null,null,null,null,7.4708258635094351,7.226113820952194,7.3210205204612189,7.2920460679685437,7.3272032466784935,7.16310510836845,7.5064247081269651,8.2348486380319734,8.6842170998344752,8.8343813492775602,8.6795297367916611,8.7656170616044111,8.7803322496374463,8.7848155547801987,8.785992116069119]
[null,"Average B3 price",null,"Real Jun 14$",null,null,null,null,null,null,{"$f":"K156*K$92","v":10.739048407347502},10.719630835682505,10.612546598880366,10.352909106854959,10.566695462202876,10.410462487209768,12.291013586067791,13.946386557934419,14.619286441827313,15.376297326930226,{"$f":"U156*U$92","v":14.661337551225218},14.761434835057553,14.739250893736763,14.65914904477369,14.54159795628501]
[null,"All customer average",null,"Real Jun 14$",null,null,null,null,null,null,{"$f":"K157","v":5.5806101700095487},5.676877350697878,5.7037208353245994,5.8811555768075783,6.1033863065331202,5.9696241166406248,6.2818348748591157,6.9094643474644544,7.586327353083326,7.8694630183352521,{"$f":"U157*U$92","v":7.5614011614156986},7.4133316266202511,7.3722525412704885,7.3015666274054967,7.2014322771241446]
[]
[null,"Annual change in average price",null,null,null,{"$f":"F$90","v":2000},{"$f":"G$90","v":2001},2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,"Average\n(2014 to 2019)"]
[null,"A1",null,"Nominal",null,null,null,null,null,null,null,{"$f":"(L152/K152)-1","v":-0.14166593461270149},{"$f":"(M152/L152)-1","v":-7.7097583885154308E-2},7.8588238394375898E-2,4.1850153236570486E-2,-5.082315032641338E-3,-4.1281244292022623E-2,-6.281240927117071E-2,0.13823932428925501,3.3749695289265746E-2,5.8085534687861706E-3,2.9811398810777989E-2,-9.4177513775162147E-5,-8.7707663342563302E-3,-9.9272247910785483E-3,{"$f":"((Y152/T152)^(1/5))-1","v":3.2627031268370743E-3}]
[null,"A2",null,"Nominal",null,null,null,null,null,null,null,0.15334216119799771,3.6313949769846587E-2,8.5199428857761106E-2,2.0768991887851085E-2,-1.0834492805815388E-2,-3.6278794267577852E-2,1.0956289698136557E-2,-9.2659574853827253E-3,0.11307677583759812,2.2265757369632544E-2,1.2462908427439912E-2,1.3875958377580488E-3,4.2267065698253781E-4,-4.7661075893794536E-3,6.3076286096628298E-3]
[null,"B1",null,"Nominal",null,null,null,null,null,null,null,8.1074459781433461E-2,4.0548913703340794E-2,0.11215652960489275,6.434442245174643E-2,-1.9248136679912431E-2,-4.674323611722031E-2,-1.7466028102392395E-2,7.1682941338556905E-2,6.4474044786100304E-3,-3.5424353945001652E-3,1.2631457479468367E-2,8.2443646692713646E-3,7.6020651828849761E-3,7.4311948803340577E-3,6.4590143778007203E-3]
[null,"B2",null,"Nominal",null,null,null,null,null,null,null,-1.2849237356755694E-3,4.3104369676776999E-2,3.2748411466756222E-2,2.6007296446407979E-2,4.5583541994214105E-3,7.9291043845767684E-2,0.12122331133429287,8.3518078517549554E-2,2.7969307055019099E-2,1.9543713700013621E-2,3.5166392720452411E-2,2.6720708037763385E-2,2.5523372879370454E-2,2.5137279526658451E-2,2.6406007593033909E-2]
[null,"B3",null,"Nominal",null,null,null,null,null,null,null,3.0669562626354674E-2,1.929693770325458E-2,1.1485233726454158E-2,4.216960881577525E-2,1.2378508062454774E-2,0.21597442125977828,0.15969458768771783,7.7024512757655872E-2,6.2821350585914981E-2,-1.0518628005449671E-2,3.1997977883645889E-2,2.3459598263455561E-2,1.9429540837652803E-2,1.6780568890262026E-2,1.6127780422156679E-2]
[null,"All customer average","$/GJ","Nominal",null,null,null,null,null,null,null,1.7250296608366078E-2,4.7285651897026604E-3,3.1108595004173401E-2,3.7786915653432507E-2,-2.1916061539364651E-2,5.229990232520465E-2,9.9911806838032247E-2,9.7961719111736567E-2,{"$f":"(T157/S157)-1","v":3.7321835991805719E-2},-2.8902131852335256E-3,4.9281548584152457E-3,1.9320224076809334E-2,1.5172194820237239E-2,1.0943056569099774E-2,9.4644016960374611E-3]
[null,"A1",null,"Real Jun 14$",null,null,null,null,null,null,null,-0.16871311738053274,{"$f":"(M158/L158)-1","v":-0.10361445530381952},4.025287329481686E-2,2.0337023228735429E-2,-3.1777732792343638E-2,-6.9139805329629045E-2,-8.3026259267282687E-2,0.1078283499761834,2.3011974186166517E-2,-3.0764022610310748E-2,4.6940476202714798E-3,-2.4482124403683025E-2,-3.2947089106591498E-2,-3.4075341259588665E-2,-2.3621032724103319E-2]
[null,"A2",null,"Real Jun 14$",null,null,null,null,null,null,null,0.11699890338532759,6.5385333492264941E-3,4.6629087711612005E-2,-3.0883390334357497E-4,-3.7375569366237316E-2,-6.4282717079441776E-2,-1.0848649883587913E-2,-3.5735950987681564E-2,0.10151507183928477,-1.4905225175224968E-2,-1.2231308851277767E-2,-2.303649186560186E-2,-2.39778822858705E-2,-2.9040104965248004E-2,-2.0657700000692558E-2]
[null,"B1",null,"Real Jun 14$",null,null,null,null,null,null,null,4.7008447865491076E-2,1.0651818119109757E-2,7.2628074637008266E-2,4.2366809008790085E-2,-4.5563460153929425E-2,-7.4443081961509394E-2,-3.8657937300183964E-2,4.3050190997450555E-2,-4.0067234243786887E-3,-3.977499671588014E-2,-1.2066870751738068E-2,-1.6346961298271845E-2,-1.6973594943526793E-2,-1.7140297677722849E-2,-2.0510370812141909E-2]
[null,"B2",null,"Real Jun 14$",null,null,null,null,null,null,null,-3.275568819673802E-2,1.3133850622978338E-2,-3.9577067721222603E-3,4.8213050743581842E-3,-2.2395739927704494E-2,4.7928879245039191E-2,9.7040063442768831E-2,5.4569122221279187E-2,1.7291627756052641E-2,-1.7528291610205637E-2,9.9184319223926121E-3,1.6787395490376333E-3,5.1060768719057847E-4,{"$f":"(Y161/X161)-1","v":1.339312455206354E-4},-1.09788335990324E-3]
[null,"B3",null,"Real Jun 14$",null,null,null,null,null,null,null,-1.8081277715176203E-3,-9.9895452038970545E-3,-2.4465145062618543E-2,2.0649882380051388E-2,-1.4785414754494797E-2,0.18064049519110759,0.13468156716896318,4.8249048676344497E-2,5.1781657614767385E-2,-4.6497525412234286E-2,6.82729549624006E-3,-1.5028309624823821E-3,-5.4345943047289236E-3,-8.0189571802320447E-3,-1.1100691995419187E-2]
[null,"All customer average",null,"Real Jun 14$",null,null,null,null,null,null,null,1.7250296608366078E-2,4.7285651897026604E-3,3.1108595004173401E-2,3.7786915653432507E-2,-2.1916061539364651E-2,5.229990232520465E-2,9.9911806838032247E-2,9.7961719111736567E-2,{"$f":"(T163/S163)-1","v":3.7321835991805719E-2},-3.9146490199114314E-2,-1.9582287943009313E-2,-5.5412448031130213E-3,-9.5881026144025716E-3,-1.3714091152097541E-2,-1.7585516776505439E-2]
[]
[null,"Tariffs - nominal $",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Jan- Jun","Jul-Dec"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,{"$f":"S180+1","v":2015},{"$f":"T180","v":2015},{"$f":"U180+1","v":2016},{"$f":"V180+1","v":2017},{"$f":"W180+1","v":2018},{"$f":"X180+1","v":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!T117","v":46742.47},{"$f":"Tariff!U117","v":46742.47},{"$f":"Tariff!V117","v":47045.251457431295},{"$f":"Tariff!W117","v":47349.994227796291},{"$f":"Tariff!X117","v":47656.711015797773},{"$f":"Tariff!Y117","v":47965.41460843516},{"$f":"Tariff!Z117","v":48276.11787553761}]
[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!T119","v":197.002884308821},{"$f":"Tariff!U119","v":197.002884308821},{"$f":"Tariff!V119","v":198.27900044964952},{"$f":"Tariff!W119","v":199.56338282683595},{"$f":"Tariff!X119","v":200.8560849861833},{"$f":"Tariff!Y119","v":202.15716082034569},{"$f":"Tariff!Z119","v":203.46666457107511}]
[null,"    Distance > 10 km",null,"Nominal $",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tariff!T120","v":103.69091494756699},{"$f":"Tariff!U120","v":103.69091494756699},{"$f":"Tariff!V120","v":104.36258861714862},{"$f":"Tariff!W120","v":105.03861315506462},{"$f":"Tariff!X120","v":105.71901674472628},{"$f":"Tariff!Y120","v":106.40382775210718},{"$f":"Tariff!Z120","v":107.09307472692582}]
[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!T122","v":4.17958996049125E-2},{"$f":"Tariff!U122","v":4.17958996049125E-2},{"$f":"Tariff!V122","v":4.2066638900397468E-2},{"$f":"Tariff!W122","v":4.2339131950839569E-2},{"$f":"Tariff!X122","v":4.2613390116453216E-2},{"$f":"Tariff!Y122","v":4.2889424831040357E-2},{"$f":"Tariff!Z122","v":4.3167247602467117E-2}]
[null,"    Distance > 10 km",null,"Nominal $",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tariff!T123","v":2.0881439645045699E-2},{"$f":"Tariff!U123","v":2.0881439645045699E-2},{"$f":"Tariff!V123","v":2.1016702345732902E-2},{"$f":"Tariff!W123","v":2.1152841231132855E-2},{"$f":"Tariff!X123","v":2.1289861976865273E-2},{"$f":"Tariff!Y123","v":2.1427770295314563E-2},{"$f":"Tariff!Z123","v":2.156657193586797E-2}]
[null,"Carbon tax",null,"Nominal $",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tariff!T124","v":0},{"$f":"Tariff!U124","v":0},{"$f":"Tariff!V124","v":0},{"$f":"Tariff!W124","v":0},{"$f":"Tariff!X124","v":0},{"$f":"Tariff!Y124","v":0},{"$f":"Tariff!Z124","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!T127","v":25879.11},{"$f":"Tariff!U127","v":25879.11},{"$f":"Tariff!V127","v":26046.745870394199},{"$f":"Tariff!W127","v":26215.467627630831},{"$f":"Tariff!X127","v":26385.282305707042},{"$f":"Tariff!Y127","v":26556.196984183771},{"$f":"Tariff!Z127","v":26728.218788480885}]
[null,"    First 10 TJ",null,"Nominal $",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tariff!T128","v":2.5},{"$f":"Tariff!U128","v":2.5},{"$f":"Tariff!V128","v":2.5161941301685218},{"$f":"Tariff!W128","v":2.5324931602778098},{"$f":"Tariff!X128","v":2.5488977698331818},{"$f":"Tariff!Y128","v":2.5654086427415552},{"$f":"Tariff!Z128","v":2.5820264673399587}]
[null,"    Volume > 10 TJ",null,"Nominal $",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tariff!T129","v":1.34},{"$f":"Tariff!U129","v":1.34},{"$f":"Tariff!V129","v":1.3486800537703278},{"$f":"Tariff!W129","v":1.3574163339089063},{"$f":"Tariff!X129","v":1.3662092046305858},{"$f":"Tariff!Y129","v":1.375059032509474},{"$f":"Tariff!Z129","v":1.3839661864942181}]
[]
[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!T132","v":1303.6500000000001},{"$f":"Tariff!U132","v":1303.6500000000001},{"$f":"Tariff!V132","v":1312.0945911176775},{"$f":"Tariff!W132","v":1320.5938833584669},{"$f":"Tariff!X132","v":1329.1482310572112},{"$f":"Tariff!Y132","v":1337.7579908440116},{"$f":"Tariff!Z132","v":1346.4235216590951}]
[null,"    First 5 TJ",null,"Nominal $",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tariff!T133","v":4.9800000000000004},{"$f":"Tariff!U133","v":4.9800000000000004},{"$f":"Tariff!V133","v":5.0122587072956959},{"$f":"Tariff!W133","v":5.044726375273398},{"$f":"Tariff!X133","v":5.0774043575076995},{"$f":"Tariff!Y133","v":5.1102940163411796},{"$f":"Tariff!Z133","v":5.1433967229411985}]
[null,"    Volume > 5 TJ",null,"Nominal $",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tariff!T134","v":4.2699999999999996},{"$f":"Tariff!U134","v":4.2699999999999996},{"$f":"Tariff!V134","v":4.2976595743278354},{"$f":"Tariff!W134","v":4.3254983177544997},{"$f":"Tariff!X134","v":4.3535173908750755},{"$f":"Tariff!Y134","v":4.3817179618025772},{"$f":"Tariff!Z134","v":4.41010120621665}]
[]
[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!T137","v":326.67},{"$f":"Tariff!U137","v":326.67},{"$f":"Tariff!V137","v":337.57117859153129},{"$f":"Tariff!W137","v":348.47235718306257},{"$f":"Tariff!X137","v":359.37353577459385},{"$f":"Tariff!Y137","v":370.27471436612512},{"$f":"Tariff!Z137","v":381.17589295765634}]
[null,"    First 100 GJ",null,"Nominal $",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tariff!T138","v":8.31},{"$f":"Tariff!U138","v":8.31},{"$f":"Tariff!V138","v":8.3332158477385896},{"$f":"Tariff!W138","v":8.3564965541518141},{"$f":"Tariff!X138","v":8.3798423004369198},{"$f":"Tariff!Y138","v":8.4032532682973695},{"$f":"Tariff!Z138","v":8.4267296399442522}]
[null,"    Volume > 100 GJ",null,"Nominal $",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tariff!T139","v":4.95},{"$f":"Tariff!U139","v":4.95},{"$f":"Tariff!V139","v":4.9638289345735283},{"$f":"Tariff!W139","v":4.97769650337563},{"$f":"Tariff!X139","v":4.9916028143396831},{"$f":"Tariff!Y139","v":5.0055479757006003},{"$f":"Tariff!Z139","v":5.0195320959956753}]
[]
[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!T142","v":70.98},{"$f":"Tariff!U142","v":70.98},{"$f":"Tariff!V142","v":86.176593723272731},{"$f":"Tariff!W142","v":101.37318744654546},{"$f":"Tariff!X142","v":116.56978116981819},{"$f":"Tariff!Y142","v":131.7663748930909},{"$f":"Tariff!Z142","v":146.96296861636361}]
[null,"    First 2 GJ",null,"Nominal $",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tariff!T143","v":13.95},{"$f":"Tariff!U143","v":13.95},{"$f":"Tariff!V143","v":0},{"$f":"Tariff!W143","v":0},{"$f":"Tariff!X143","v":0},{"$f":"Tariff!Y143","v":0},{"$f":"Tariff!Z143","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!T144","v":13.95},{"$f":"Tariff!U144","v":13.95},{"$f":"Tariff!V144","v":15.326639922802464},{"$f":"Tariff!W144","v":14.171310031173974},{"$f":"Tariff!X144","v":12.948634495012307},{"$f":"Tariff!Y144","v":11.655968113273074},{"$f":"Tariff!Z144","v":10.290575515887499}]
[null,"    Volume > 10 GJ",null,"Nominal $",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tariff!T145","v":6.02},{"$f":"Tariff!U145","v":6.02},{"$f":"Tariff!V145","v":6.6140768699118873},{"$f":"Tariff!W145","v":6.1155044005496277},{"$f":"Tariff!X145","v":5.5878695096755608},{"$f":"Tariff!Y145","v":5.030030684007448},{"$f":"Tariff!Z145","v":4.440807498612382}]

{"sheet":"Tariff","index":5,"n_rows":333,"n_cols":26,"rows_kept":333,"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$69)^(T9/Inputs!$C$37)-1","v":3.7820657843632199E-2},{"$f":"V5","v":7.6419999999999988E-2},{"$f":"Inputs!$T$69","v":7.6419999999999988E-2},{"$f":"Inputs!$T$69","v":7.6419999999999988E-2},{"$f":"Inputs!$T$69","v":7.6419999999999988E-2},{"$f":"Inputs!$T$69","v":7.6419999999999988E-2},{"$f":"Inputs!$T$69","v":7.6419999999999988E-2}]
[null,"Inflators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1/Inputs!T80","v":1.0124228365658292},{"$f":"V6","v":1.0377334074799749},{"$f":"1/Inputs!V80","v":1.0377334074799749},{"$f":"1/Inputs!W80","v":1.0636767426669742},{"$f":"1/Inputs!X80","v":1.0902686612336485},{"$f":"1/Inputs!Y80","v":1.1175253777644896},{"$f":"1/Inputs!Z80","v":1.1454635122086017}]
[null,"Annual Inflation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T6/1-1","v":1.2422836565829209E-2},{"$f":"V7","v":2.4999999999999911E-2},{"$f":"V6/T6-1","v":2.4999999999999911E-2},{"$f":"W6/V6-1","v":2.4999999999999911E-2},2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2]
[null,"PV factors",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1/(1+T5)","v":0.96355761705281973},{"$f":"V8","v":0.89515023601644317},{"$f":"(1/(1+V5))*T8","v":0.89515023601644317},{"$f":"(1/(1+W5))*V8","v":0.83159940916783714},{"$f":"(1/(1+X5))*W8","v":0.77256034741814272},{"$f":"(1/(1+Y5))*X8","v":0.71771273983960049},{"$f":"(1/(1+Z5))*Y8","v":0.66675901584846109}]
[null,"Days",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,null,{"$f":"Inputs!T97","v":65},{"$f":"Inputs!U97","v":65.222593468916756},{"$f":"Inputs!V97","v":65.667780406750239},{"$f":"Inputs!W97","v":65.835641905487066},{"$f":"Inputs!X97","v":65.726258937143996},{"$f":"Inputs!Y97","v":65.617037793042215},{"$f":"Inputs!Z97","v":65.507978233774438}]
[null,"Tariff class A2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T98","v":102.5},{"$f":"Inputs!U98","v":105.02135369379755},{"$f":"Inputs!V98","v":109.06406108139262},{"$f":"Inputs!W98","v":113.14852382713825},{"$f":"Inputs!X98","v":117.29554277536189},{"$f":"Inputs!Y98","v":121.48457040259014},{"$f":"Inputs!Z98","v":125.71642865271551}]
[null,"Tariff class B1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T99","v":1398.7096735467094},{"$f":"Inputs!U99","v":1424.8910224590511},{"$f":"Inputs!V99","v":1449.8343731903158},{"$f":"Inputs!W99","v":1488.0071935993392},{"$f":"Inputs!X99","v":1540.1923071331044},{"$f":"Inputs!Y99","v":1593.968923381221},{"$f":"Inputs!Z99","v":1649.3896079745241}]
[null,"Tariff class B2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T100","v":10225.960109001971},{"$f":"Inputs!U100","v":10455.262289800972},{"$f":"Inputs!V100","v":10623.946433395031},{"$f":"Inputs!W100","v":10871.254745269816},{"$f":"Inputs!X100","v":11190.987751986573},{"$f":"Inputs!Y100","v":11497.895794577445},{"$f":"Inputs!Z100","v":11791.182246027074}]
[null,"Tariff class B3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T101","v":670358.02454920358},{"$f":"Inputs!U101","v":678371.81568966212},{"$f":"Inputs!V101","v":686429.34887217206},{"$f":"Inputs!W101","v":698688.08450029232},{"$f":"Inputs!X101","v":715145.81503833272},{"$f":"Inputs!Y101","v":730153.13874171651},{"$f":"Inputs!Z101","v":743576.96734643518}]
[]
[null,"Gas volumes"]
[null,"(Excluding volumes delivered to customers receiving prudent discounts)"]
[]
[null,"Reference tariff A1"]
[null,"  Demand"]
[null,"    First 10 km","GJ km",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T193","v":7136.4870947945201},{"$f":"Inputs!U193","v":7276.0112591780826},{"$f":"Inputs!V193","v":7157.3806408219189},{"$f":"Inputs!W193","v":16918.980819999997},{"$f":"Inputs!X193","v":17082.168019999997},{"$f":"Inputs!Y193","v":17082.168019999997},{"$f":"Inputs!Z193","v":17082.168019999997}]
[null,"    Distance > 10 km","GJ km",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T194","v":3830.2101041095902},{"$f":"Inputs!U194","v":3750.5662684931503},{"$f":"Inputs!V194","v":3689.4157315068492},{"$f":"Inputs!W194","v":7879.9819999999991},{"$f":"Inputs!X194","v":8334.982},{"$f":"Inputs!Y194","v":8334.982},{"$f":"Inputs!Z194","v":8334.982}]
[null,"  Usage"]
[null,"    First 10 km","GJ km",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T196*1000","v":16057995.811722809},{"$f":"Inputs!U196*1000","v":16672407.193680618},{"$f":"Inputs!V196*1000","v":16113011.185224541},{"$f":"Inputs!W196*1000","v":39509145.147550076},{"$f":"Inputs!X196*1000","v":40021256.327384852},{"$f":"Inputs!Y196*1000","v":40690142.314094789},{"$f":"Inputs!Z196*1000","v":41428975.76259885}]
[null,"    Distance > 10 km","GJ km",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T197*1000","v":6038082.8093310362},{"$f":"Inputs!U197*1000","v":7030935.7941192845},{"$f":"Inputs!V197*1000","v":5697728.3659486044},{"$f":"Inputs!W197*1000","v":15342067.463808635},{"$f":"Inputs!X197*1000","v":15520671.050745036},{"$f":"Inputs!Y197*1000","v":15780373.103077395},{"$f":"Inputs!Z197*1000","v":16067232.996572969}]
[null,"    Total Volume","GJ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T139*1000","v":4584837.9414460016},{"$f":"Inputs!U139*1000","v":4433416.09612347},{"$f":"Inputs!V139*1000","v":4591320.5249698246},{"$f":"Inputs!W139*1000","v":9795575.0020962469},{"$f":"Inputs!X139*1000","v":9966440.6885614488},{"$f":"Inputs!Y139*1000","v":10150529.389574315},{"$f":"Inputs!Z139*1000","v":10353868.811392624}]
[]
[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,{"$f":"Inputs!T201","v":444472.21567453188},{"$f":"Inputs!U201","v":477433.89679416228},{"$f":"Inputs!V201","v":532290.51294564141},{"$f":"Inputs!W201","v":1082047.1213051493},{"$f":"Inputs!X201","v":1135966.0556635943},{"$f":"Inputs!Y201","v":1184589.5814548025},{"$f":"Inputs!Z201","v":1204747.9926119484}]
[null,"    Volume > 10 TJ","GJ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T202","v":524560.3775019669},{"$f":"Inputs!U202","v":450047.46010776609},{"$f":"Inputs!V202","v":472704.57946620486},{"$f":"Inputs!W202","v":959240.5291914366},{"$f":"Inputs!X202","v":1006125.5703801294},{"$f":"Inputs!Y202","v":1061018.3807386912},{"$f":"Inputs!Z202","v":1150755.9019137307}]
[]
[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,{"$f":"Inputs!T206","v":779186.05800424377},{"$f":"Inputs!U206","v":691053.38914383377},{"$f":"Inputs!V206","v":818032.29527431133},{"$f":"Inputs!W206","v":1547752.4788043641},{"$f":"Inputs!X206","v":1597934.2638442996},{"$f":"Inputs!Y206","v":1654218.2086871257},{"$f":"Inputs!Z206","v":1713415.9884848439}]
[null,"    Volume > 5 TJ","GJ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T207","v":95465.652203945428},{"$f":"Inputs!U207","v":68253.093938460908},{"$f":"Inputs!V207","v":94288.008451430083},{"$f":"Inputs!W207","v":158592.4465634494},{"$f":"Inputs!X207","v":156157.20057498943},{"$f":"Inputs!Y207","v":154476.12608619945},{"$f":"Inputs!Z207","v":152862.43212063357}]
[]
[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,{"$f":"Inputs!T211","v":227863.51637928782},{"$f":"Inputs!U211","v":215000.77873254273},{"$f":"Inputs!V211","v":247193.05594463961},{"$f":"Inputs!W211","v":476028.5174800317},{"$f":"Inputs!X211","v":491937.15564645024},{"$f":"Inputs!Y211","v":507996.09883357544},{"$f":"Inputs!Z211","v":523113.86728709762}]
[null,"    Volume > 100 GJ","GJ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T212","v":418812.13771842001},{"$f":"Inputs!U212","v":365999.87123361585},{"$f":"Inputs!V212","v":420526.98296503781},{"$f":"Inputs!W212","v":765717.80888355593},{"$f":"Inputs!X212","v":749746.00062538311},{"$f":"Inputs!Y212","v":735513.10244244291},{"$f":"Inputs!Z212","v":721184.89343302848}]
[]
[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,{"$f":"Inputs!T216","v":0},{"$f":"Inputs!U216","v":0},{"$f":"Inputs!V216","v":602588.33239770238},{"$f":"Inputs!W216","v":1225597.336774108},{"$f":"Inputs!X216","v":1251951.7104295674},{"$f":"Inputs!Y216","v":1278626.3160820503},{"$f":"Inputs!Z216","v":1302573.2414332237}]
[null,"    Volume  2  to 10 GJ","GJ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T217","v":2698941.4926702231},{"$f":"Inputs!U217","v":2445681.7178727672},{"$f":"Inputs!V217","v":2091799.4255079611},{"$f":"Inputs!W217","v":4046831.434963285},{"$f":"Inputs!X217","v":4133197.8597665504},{"$f":"Inputs!Y217","v":4221784.4651854597},{"$f":"Inputs!Z217","v":4298790.9297327753}]
[null,"    Volume > 10 GJ","GJ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T218","v":2454657.8802236933},{"$f":"Inputs!U218","v":1832696.562490935},{"$f":"Inputs!V218","v":2885941.5020810184},{"$f":"Inputs!W218","v":4735361.2704307577},{"$f":"Inputs!X218","v":4803119.07247735},{"$f":"Inputs!Y218","v":4872387.0195253231},{"$f":"Inputs!Z218","v":4929093.7865975192}]
[]
[]
[null,"RAB ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T322","v":1007.9374423499506},null,{"$f":"V322","v":1046.799201281774},{"$f":"W322","v":1140.2881168843917},{"$f":"X322","v":1241.5924092330895},{"$f":"Y322","v":1342.8789510775498},{"$f":"Z322","v":1437.1123599249877}]
[null," - Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$T$58","v":0.4},{"$f":"T$54*$S55","v":403.1749769399803},null,{"$f":"V$54*$S55*(U$9+V$9)/365","v":418.7196805127096},{"$f":"W$54*$S55","v":456.11524675375671},496.63696369323583,537.15158043101997,574.84494396999514]
[null," - Debt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$T$57","v":0.6},{"$f":"T$54*$S56","v":604.76246540997033},null,{"$f":"V$54*$S56*(U$9+V$9)/365","v":628.0795207690644},684.17287013063503,744.95544553985371,805.72737064652983,862.26741595499254]
[]
[null,"Revenue Building Blocks"]
[null,"Nominal Vanilla WACC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$T$69","v":7.6419999999999988E-2}]
[null,"Return on Asset"]
[null," - Return on Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$T$66","v":0.1051},{"$f":"T55*(($S61+1)^(T$9/365)-1)","v":20.831725675716736},null,{"$f":"$S61*V55","v":44.00743842188578},47.937712433819833,52.196544884159088,56.454631103300201,60.416203611246488]
[null," - Return on Debt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$T$63","v":5.7299999999999997E-2},{"$f":"T56*(($S62+1)^(T$9/365)-1)","v":17.227516432969608},null,{"$f":"$S62*V56","v":35.988956540067392},39.203105458485382,42.685947029433613,46.168178338046154,49.40792293422107]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T61+T62","v":38.059242108686348},null,79.996394961953172,87.140817892305222,94.882491913592702,102.62280944134636,109.82412654546755]
[null,"Return on working capital",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T264","v":0.15030997213664057},null,{"$f":"Inputs!U264+Inputs!V264","v":0.20675546898805064},{"$f":"Inputs!W264","v":0.19847991003504764},{"$f":"Inputs!X264","v":0.20513014703871918},{"$f":"Inputs!Y264","v":0.22733703390116125},{"$f":"Inputs!Z264","v":0.24932040865681554}]
[null,"Return of Asset (regulatory depreciation)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RAB_Summary!T63","v":4.8423459159646551},null,{"$f":"RAB_Summary!U63+RAB_Summary!V63","v":15.352266789867929},{"$f":"RAB_Summary!W63","v":20.538193179398331},{"$f":"RAB_Summary!X63","v":24.935673478993067},{"$f":"RAB_Summary!Y63","v":29.004940005032473},{"$f":"RAB_Summary!Z63","v":33.006869299760922}]
[null,"Opex (includes carry-over amounts)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T242","v":32.610485172265122},null,{"$f":"Inputs!U242+Inputs!V242","v":74.824812635294066},{"$f":"Inputs!W242","v":77.707633776191102},{"$f":"Inputs!X242","v":81.21381898685739},{"$f":"Inputs!Y242","v":85.469009706841348},{"$f":"Inputs!Z242","v":90.198420551553781}]
[]
[null,"Tax Payable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T90","v":9.2199742517227019},null,11.614142676952161,10.098278821076375,9.345003303837343,8.5335755588977928,5.9281397038310555]
[null,"Less Value of Imputation Credits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-T68*$S$89","v":-2.3049935629306755},null,-2.9035356692380403,-2.5245697052690939,-2.3362508259593358,-2.1333938897244482,-1.4820349259577639]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T68+T69","v":6.914980688792026},null,8.7106070077141204,7.5737091158072811,7.0087524778780068,6.4001816691733442,4.4461047778732912]
[null,"Annual Revenue Requirement",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T63:T69)","v":82.577363857844787},null,179.09083686381732,193.15883387373697,208.24586700435989,223.72427785629466,237.72484158331233]
[]
[null,"Taxable revenue"]
[null,"Tariff revenue (including ancillary services and prudent discounted revenue)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T286","v":95.592336336385586},null,{"$f":"V286+U286","v":188.27402111199086},{"$f":"W286","v":196.9685268597716},{"$f":"X286","v":204.51432008983602},{"$f":"Y286","v":212.00478117250293},{"$f":"Z286","v":218.77486618492469}]
[null," - Capital contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T268","v":0.78946834573361313},null,{"$f":"Inputs!V268","v":1.3085646844558851},{"$f":"Inputs!W268","v":1.3944747473632475},{"$f":"Inputs!X268","v":1.4845020581108685},{"$f":"Inputs!Y268","v":1.4986137154123178},{"$f":"Inputs!Z268","v":1.6159784253109692}]
[null,"User specific charges",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T299","v":1.5149202370160022},null,{"$f":"Inputs!V299","v":2.5723139591349988},{"$f":"Inputs!W299","v":2.4576600974339935},{"$f":"Inputs!X299","v":2.3067300291350001},{"$f":"Inputs!Y299","v":2.1589816791349996},{"$f":"Inputs!Z299","v":2.0037362291349985}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T74:T76)","v":97.896724919135195},null,192.15489975558174,200.82066170456883,208.30555217708189,215.66237656705025,222.39458083937066]
[null,"Tax Expenses"]
[null," - Opex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T66","v":32.610485172265122},null,74.824812635294066,77.707633776191102,81.21381898685739,85.469009706841348,90.198420551553781]
[null," - Tax Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tax_Depcn!T13","v":24.240456496950149},null,{"$f":"Tax_Depcn!U13+Tax_Depcn!V13","v":51.337928664760582},{"$f":"Tax_Depcn!W13","v":57.712267955541115},{"$f":"Tax_Depcn!X13","v":60.264527625877825},{"$f":"Tax_Depcn!Y13","v":61.980118328343494},{"$f":"Tax_Depcn!Z13","v":67.473876452032343}]
[null," - Interest (based on regulatory asset base)",{"$f":"Inputs!$T$63","v":5.7299999999999997E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T56*((1+$C$81)^(T9/365)-1)","v":17.227516432969608},null,{"$f":"V56*((1+$C$81)^(365/365)-1)","v":35.988956540067335},{"$f":"W56*((1+$C$81)^(W9/365)-1)","v":39.313539685055972},{"$f":"X56*((1+$C$81)^(X9/365)-1)","v":42.685947029433549},{"$f":"Y56*((1+$C$81)^(Y9/365)-1)","v":46.168178338046083},{"$f":"Z56*((1+$C$81)^(Z9/365)-1)","v":49.407922934220991}]
[null,"Total Tax Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T79+T80+T81","v":74.078458102184882},null,162.15169784012198,174.7334414167882,184.16429364216876,193.61730637323095,207.0802199378071]
[]
[null,"Tax Calculation"]
[null,"Taxable Income",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S87+T86","v":23.818266816950313},null,{"$f":"T87+V86","v":30.003201915459755},26.087220287780639,24.141258534913135,22.045070193819299,15.31436090156356]
[null," - Pre-tax Income",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-T82+T75+T76+T74","v":23.818266816950313},null,{"$f":"-V82+V75+V76+V74","v":30.003201915459755},26.087220287780639,24.141258534913135,22.045070193819299,15.31436090156356]
[null," - Tax Loss Carried Forward",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$T$301","v":0},{"$f":"IF(T85<0,T85,0)","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$59","v":0.3},{"$f":"IF(T$85>0,$S$88*T85,0)","v":7.1454800450850939},null,9.0009605746379258,7.8261660863341911,7.2423775604739404,6.6135210581457899,4.5943082704690683]
[null,"Value of Imputation Credits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$T$60","v":0.25},{"$f":"T88*$S$89","v":1.7863700112712735},null,2.2502401436594814,1.9565415215835478,1.8105943901184851,1.6533802645364475,1.1485770676172671]
[null,"Intermediate tax calculation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((SUM(T74:T76)-T82+S87)>0,(SUM(T74:T76)-T82+S87)*$S$88/(1-(1-$S$89)*$S$88),0)","v":9.2199742517227019},null,{"$f":"IF((SUM(V74:V76)-V82+T87)>0,(SUM(V74:V76)-V82+T87)*$S$88/(1-(1-$S$89)*$S$88),0)","v":11.614142676952161},{"$f":"IF((SUM(W74:W76)-W82+V87)>0,(SUM(W74:W76)-W82+V87)*$S$88/(1-(1-$S$89)*$S$88),0)","v":10.098278821076375},9.345003303837343,8.5335755588977928,5.9281397038310555]
[]
[null,"Total Revenue"]
[null,"Return On Asset Base","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T63","v":38.059242108686348},null,{"$f":"V63","v":79.996394961953172},87.140817892305222,94.882491913592702,102.62280944134636,109.82412654546755]
[null,"Return on Working Capital","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T64","v":0.15030997213664057},null,0.20675546898805064,0.19847991003504764,0.20513014703871918,0.22733703390116125,0.24932040865681554]
[null,"Depreciation (Regulatory)","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T65","v":4.8423459159646551},null,15.352266789867929,20.538193179398331,24.935673478993067,29.004940005032473,33.006869299760922]
[null,"OPEX (Including UAFG)","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T66","v":32.610485172265122},null,74.824812635294066,77.707633776191102,81.21381898685739,85.469009706841348,90.198420551553781]
[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":"T70","v":6.914980688792026},null,{"$f":"V70","v":8.7106070077141204},{"$f":"W70","v":7.5737091158072811},{"$f":"X70","v":7.0087524778780068},{"$f":"Y70","v":6.4001816691733442},{"$f":"Z70","v":4.4461047778732912}]
[null,"Total Revenue","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T93:T97)","v":82.577363857844787},null,179.09083686381732,193.15883387373697,208.24586700435989,223.72427785629469,237.72484158331235]
[]
[null,"PV(Total revenue)","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(T8:Z8,T98:Z98)","v":880.46947016032368}]
[]
[null,"Forecast revenue from Ancillary Services"]
[null,"$, nominal","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T272/1000000","v":0.35910581690024707},null,{"$f":"(Inputs!U272+Inputs!V272)/1000000","v":0.66828191882720389},{"$f":"Inputs!W272/1000000","v":0.62724886774889976},{"$f":"Inputs!X272/1000000","v":0.66041288222614847},{"$f":"Inputs!Y272/1000000","v":0.69534834231650622},{"$f":"Inputs!Z272/1000000","v":0.73212336244016285}]
[]
[null,"Forecast revenue from customers receiving prudent discounts"]
[null,"$, nominal","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T224","v":0.67834181867043275},null,{"$f":"Inputs!U224+Inputs!V224","v":1.3539230813208141},{"$f":"Inputs!W224","v":0.84086155699470866},{"$f":"Inputs!X224","v":0.5588642674441362},{"$f":"Inputs!Y224","v":0.61704887665273822},{"$f":"Inputs!Z224","v":0.67881061358526795}]
[]
[null,"(PV) Revenue from Ancillary Services","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(T$8:Z$8,T103:Z103)","v":2.9632706726463045}]
[null,"(PV) Revenue from customers receiving prudent discounts","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(T$8:Z$8,T106:Z106)","v":3.8920692752817576}]
[]
[null,"Nett Required Reference Tariff Revenue","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T100-T109-T108","v":873.61413021239559}]
[]
[]
[null,"Reference tariff"]
[]
[null,"Reference tariff A1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-01","2015-01-01"]
[null,"  Standing charge","$/year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U158","v":46742.47},{"$f":"Inputs!V158","v":46742.47},{"$f":"U117*(1-V$283)","v":47045.251457431295},{"$f":"V117*(1-W$283)","v":47349.994227796291},{"$f":"W117*(1-X$283)","v":47656.711015797773},{"$f":"X117*(1-Y$283)","v":47965.41460843516},{"$f":"Y117*(1-Z$283)","v":48276.11787553761}]
[null,"  Demand charge"]
[null,"    First 10 km","$/GJ km",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U160","v":197.002884308821},{"$f":"Inputs!V160","v":197.002884308821},{"$f":"U119*(1-V$283)","v":198.27900044964952},{"$f":"V119*(1-W$283)","v":199.56338282683595},{"$f":"W119*(1-X$283)","v":200.8560849861833},{"$f":"X119*(1-Y$283)","v":202.15716082034569},{"$f":"Y119*(1-Z$283)","v":203.46666457107511}]
[null,"    Distance > 10 km","$/GJ km",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U161","v":103.69091494756699},{"$f":"Inputs!V161","v":103.69091494756699},{"$f":"U120*(1-V$283)","v":104.36258861714862},{"$f":"V120*(1-W$283)","v":105.03861315506462},{"$f":"W120*(1-X$283)","v":105.71901674472628},{"$f":"X120*(1-Y$283)","v":106.40382775210718},{"$f":"Y120*(1-Z$283)","v":107.09307472692582}]
[null,"  Usage charge"]
[null,"    First 10 km","$/GJ km",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U163","v":4.17958996049125E-2},{"$f":"Inputs!V163","v":4.17958996049125E-2},{"$f":"U122*(1-V$283)","v":4.2066638900397468E-2},{"$f":"V122*(1-W$283)","v":4.2339131950839569E-2},{"$f":"W122*(1-X$283)","v":4.2613390116453216E-2},{"$f":"X122*(1-Y$283)","v":4.2889424831040357E-2},{"$f":"Y122*(1-Z$283)","v":4.3167247602467117E-2}]
[null,"    Distance > 10 km","$/GJ km",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U164","v":2.0881439645045699E-2},{"$f":"Inputs!V164","v":2.0881439645045699E-2},{"$f":"U123*(1-V$283)","v":2.1016702345732902E-2},{"$f":"V123*(1-W$283)","v":2.1152841231132855E-2},{"$f":"W123*(1-X$283)","v":2.1289861976865273E-2},{"$f":"X123*(1-Y$283)","v":2.1427770295314563E-2},{"$f":"Y123*(1-Z$283)","v":2.156657193586797E-2}]
[null,"Carbon tax","$/GJ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U165","v":0},{"$f":"Inputs!V165","v":0}]
[]
[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!U168","v":25879.11},{"$f":"Inputs!V168","v":25879.11},{"$f":"U127*(1-V$283)","v":26046.745870394199},{"$f":"V127*(1-W$283)","v":26215.467627630831},{"$f":"W127*(1-X$283)","v":26385.282305707042},{"$f":"X127*(1-Y$283)","v":26556.196984183771},{"$f":"Y127*(1-Z$283)","v":26728.218788480885}]
[null,"    First 10 TJ","$/GJ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U169","v":2.5},{"$f":"Inputs!V169","v":2.5},{"$f":"U128*(1-V$283)","v":2.5161941301685218},{"$f":"V128*(1-W$283)","v":2.5324931602778098},{"$f":"W128*(1-X$283)","v":2.5488977698331818},{"$f":"X128*(1-Y$283)","v":2.5654086427415552},{"$f":"Y128*(1-Z$283)","v":2.5820264673399587}]
[null,"    Volume > 10 TJ","$/GJ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U170","v":1.34},{"$f":"Inputs!V170","v":1.34},{"$f":"U129*(1-V$283)","v":1.3486800537703278},{"$f":"V129*(1-W$283)","v":1.3574163339089063},{"$f":"W129*(1-X$283)","v":1.3662092046305858},{"$f":"X129*(1-Y$283)","v":1.375059032509474},{"$f":"Y129*(1-Z$283)","v":1.3839661864942181}]
[]
[null,"Reference tariff B1"]
[null,"  Standing charge","$/Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U173","v":1303.6500000000001},{"$f":"Inputs!V173","v":1303.6500000000001},{"$f":"U132*(1-V$283)","v":1312.0945911176775},{"$f":"V132*(1-W$283)","v":1320.5938833584669},{"$f":"W132*(1-X$283)","v":1329.1482310572112},{"$f":"X132*(1-Y$283)","v":1337.7579908440116},{"$f":"Y132*(1-Z$283)","v":1346.4235216590951}]
[null,"    First 5 TJ","$/GJ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U174","v":4.9800000000000004},{"$f":"Inputs!V174","v":4.9800000000000004},{"$f":"U133*(1-V$283)","v":5.0122587072956959},{"$f":"V133*(1-W$283)","v":5.044726375273398},{"$f":"W133*(1-X$283)","v":5.0774043575076995},{"$f":"X133*(1-Y$283)","v":5.1102940163411796},{"$f":"Y133*(1-Z$283)","v":5.1433967229411985}]
[null,"    Volume > 5 TJ","$/GJ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U175","v":4.2699999999999996},{"$f":"Inputs!V175","v":4.2699999999999996},{"$f":"U134*(1-V$283)","v":4.2976595743278354},{"$f":"V134*(1-W$283)","v":4.3254983177544997},{"$f":"W134*(1-X$283)","v":4.3535173908750755},{"$f":"X134*(1-Y$283)","v":4.3817179618025772},{"$f":"Y134*(1-Z$283)","v":4.41010120621665}]
[]
[null,"Reference tariff B2"]
[null,"  Standing charge","$/Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Steady nominal increase",{"$f":"Inputs!U178","v":326.67},{"$f":"Inputs!V178","v":326.67},{"$f":"($Z$137-$U$137)/5+U137","v":337.57117859153129},{"$f":"($Z$137-$U$137)/5+V137","v":348.47235718306257},359.37353577459385,370.27471436612512,{"$f":"Inputs!W178/Inputs!Z80","v":381.17589295765634}]
[null,"    First 100 GJ","$/GJ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U179","v":8.31},{"$f":"Inputs!V179","v":8.31},{"$f":"U138*(1-V$283)*(1-$T$221)","v":8.3332158477385896},{"$f":"V138*(1-W$283)*(1-$T$221)","v":8.3564965541518141},{"$f":"W138*(1-X$283)*(1-$T$221)","v":8.3798423004369198},{"$f":"X138*(1-Y$283)*(1-$T$221)","v":8.4032532682973695},{"$f":"Y138*(1-Z$283)*(1-$T$221)","v":8.4267296399442522}]
[null,"    Volume > 100 GJ","$/GJ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U180","v":4.95},{"$f":"Inputs!V180","v":4.95},{"$f":"U139*(1-V$283)*(1-$T$221)","v":4.9638289345735283},{"$f":"V139*(1-W$283)*(1-$T$221)","v":4.97769650337563},{"$f":"W139*(1-X$283)*(1-$T$221)","v":4.9916028143396831},{"$f":"X139*(1-Y$283)*(1-$T$221)","v":5.0055479757006003},{"$f":"Y139*(1-Z$283)*(1-$T$221)","v":5.0195320959956753}]
[]
[null,"Reference tariff B3"]
[null,"  Standing charge","$/Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Steady nominal increase",{"$f":"Inputs!U183","v":70.98},{"$f":"Inputs!V183","v":70.98},{"$f":"($Z$142-$U$142)/5+U142","v":86.176593723272731},101.37318744654546,116.56978116981819,131.7663748930909,{"$f":"Inputs!W183/Inputs!Z80","v":146.96296861636361}]
[null,"    First 2 GJ","$/GJ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U184","v":13.95},{"$f":"Inputs!V184","v":13.95},0]
[null,"    Volume > 2 <10 GJ","$/GJ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U185","v":13.95},{"$f":"Inputs!V185","v":13.95},{"$f":"V242*((1+V$7)^0.5)","v":15.326639922802464},{"$f":"W242*((1+W$7)^1.5)","v":14.171310031173974},{"$f":"X242*((1+X$7)^2.5)","v":12.948634495012307},{"$f":"Y242*((1+Y$7)^3.5)","v":11.655968113273074},{"$f":"Z242*((1+Z$7)^4.5)","v":10.290575515887499}]
[null,"    Volume > 10 GJ","$/GJ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U186","v":6.02},{"$f":"Inputs!V186","v":6.02},{"$f":"V243*((1+V$7)^0.5)","v":6.6140768699118873},{"$f":"W243*((1+W$7)^1.5)","v":6.1155044005496277},{"$f":"X243*((1+X$7)^2.5)","v":5.5878695096755608},{"$f":"Y243*((1+Y$7)^3.5)","v":5.030030684007448},{"$f":"Z243*((1+Z$7)^4.5)","v":4.440807498612382}]
[]
[null,"Forecast haulage reference tariff revenue"]
[null,"A1"]
[null,"Standing charges","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T14*T117*T$9/SUMIF($S$2:$Z$2,T$2,$S$9:$Z$9))/1000000","v":1.5316162772602742},1.5118037985103829,1.5573746096087613,3.1173172642080758,3.1322973283169668,3.1473484231206297,3.1624708790018468]
[null,"Demand Charge"]
[null,"First 10km per GJ-km","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T25*T119)/1000000","v":1.405908541507199},1.4333952043215388,1.4191582792998421,3.3764090464215544,3.4310573915733822,3.4532825875793058,3.4756517506720859]
[null,"> 10km per GJ-km","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3971579901365393,0.38889964795153698,0.38503697622488575,0.82770238096687232,0.88116610162499209,0.88687398904491377,0.89261885017358167]
[null,"A1 Fixed Charges","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T149:T152)","v":3.3346828089040126},3.3340986507834591,3.3615698651334891,7.3214286915965028,7.4445208215153409,7.4875049997448491,7.5307414798475145]
[null,"Usage Charges"]
[null,"First 10km per GJ-km","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T28*T122)/1000000","v":0.67115838080287193},0.69683825723929615,0.67782022312690615,1.6727829096669955,1.7054414088294225,1.745176800144703,1.7883748546607137]
[null,"> 10km per GJ-km","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.12608386175483402,0.14681606143309331,0.11974746111398092,0.32452831721927317,0.33043294445869037,0.33813821002710265,0.34651513623094243]
[null,"A1 Usage Charges","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T155+T156","v":0.79724224255770593},0.84365431867238949,0.79756768424088709,1.9973112268862687,2.0358743532881127,2.0833150101718054,2.1348899908916561]
[null,"Total A1 revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T153+T157","v":4.1319250514617183},4.1777529694558488,4.1591375493743765,9.3187399184827715,9.4803951748034532,9.5708200099166554,9.6656314707391715]
[]
[null,"A2"]
[null,"Standing charges","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T15*T127*T$9/SUMIF($S$2:$Z$2,T$2,$S$9:$Z$9))/1000000","v":1.3372055194520547},1.3477602980573027,1.4320563134102844,2.9662414635045589,3.0948760093290595,3.2261681821501251,3.3601762103362276]
[null,"Usage Charges"]
[null,"First 10TJ","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T34*T128/1000000","v":1.1111805391863296},1.1935847419854058,1.3393462642182143,2.7402769338035839,2.8954613458871314,3.0389563503657517,3.1106912033987357]
[null,"> 10TJ","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.70291090585263571,0.60306359654440655,0.6375272376519614,1.3020887624718791,1.3745780152675311,1.4589629080933135,1.5926072571572603]
[null,"Usage Charges","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T163+T164","v":1.8140914450389654},1.7966483385298124,1.9768735018701757,4.0423656962754633,4.2700393611546623,4.4979192584590653,4.7032984605559962]
[null,"Total A2 revenue","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T161+T165","v":3.1512969644910198},3.1444086365871149,3.4089298152804601,7.0086071597800217,7.3649153704837218,7.7240874406091908,8.0634746708922229]
[]
[null,"B1"]
[null,"Standing charges","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T16*T132*T$9/SUMIF($S$2:$Z$2,T$2,$S$9:$Z$9))/1000000","v":0.91920747213459419},0.92114578585918439,0.95897767230309117,1.9650531982606854,2.0471438805138908,2.1323446644102546,2.2207769645569728]
[null,"Usage Charges"]
[null,"First 5TJ","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T39*T133/1000000","v":3.8803465688611345},3.4414458779362924,4.1001894948377506,7.8079877522191561,8.1133583942539058,8.453541413576442,8.8127781802079994]
[null,"Next 5TJ","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.40763833491084694,0.29144071111722802,0.40521776226559236,0.68599136081877077,0.67983308841358381,0.67687081634157975,0.67413879628041684]
[null,"Usage Charges","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T171+T172","v":4.2879849037719815},{"$f":"U171+U172","v":3.7328865890535203},{"$f":"V171+V172","v":4.505407257103343},{"$f":"W171+W172","v":8.493979113037927},{"$f":"X171+X172","v":8.7931914826674902},{"$f":"Y171+Y172","v":9.1304122299180221},{"$f":"Z171+Z172","v":9.4869169764884163}]
[null,"Total B1 revenue","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T169+T173","v":5.2071923759065761},4.6540323749127044,5.4643849294064344,10.459032311298612,10.840335363181381,11.262756894328277,11.707693941045388]
[]
[null,"B2"]
[null,"Standing charges","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T17*T137*T$9/SUMIF($S$2:$Z$2,T$2,$S$9:$Z$9))/1000000","v":1.6839853357277039},1.6936742913147407,1.8079074352379723,3.7883317666217278,4.021744837241588,4.2573800811486349,4.4945144216558335]
[null,"Usage Charges","$m"]
[null,"First 100GJ","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T44*T138/1000000","v":1.8935458211118819},1.7866564712674304,2.0599130912488026,3.9779306659998817,4.1223557860427444,4.2688198778055559,4.4081391305340487]
[null,"> 100GJ","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.073120081706179,1.8116993626063986,2.0874240058107638,3.8115108598521252,3.7424342467615843,3.6816461210320384,3.6200107197343074]
[null,"Usage Charges","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T179+T180","v":3.9666659028180611},{"$f":"U179+U180","v":3.5983558338738293},{"$f":"V179+V180","v":4.147337097059566},{"$f":"W179+W180","v":7.7894415258520073},{"$f":"X179+X180","v":7.8647900328043292},{"$f":"Y179+Y180","v":7.9504659988375943},{"$f":"Z179+Z180","v":8.0281498502683561}]
[null,"Total B2 revenue","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T177+T181","v":5.6506512385457652},5.2920301251885702,5.955244532297538,11.577773292473735,11.886534870045917,12.207846079986229,12.522664271924189]
[]
[null,"B3"]
[null,"Standing charge","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T18*T142*T$9/SUMIF($S$2:$Z$2,T$2,$S$9:$Z$9))/1000000","v":23.986548808713575},23.877535609465895,29.820170777034953,70.828238156715926,83.364391163529703,96.209632208808031,109.27827851598498]
[null,"Usage Charges"]
[null,"0 to 2GJ","$m"]
[null,"2 to 10GJ","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T50*T144/1000000","v":37.650233822749605},34.1172599643251,32.060256585485575,57.348902908765368,53.519268381684192,49.208985107313332,44.237032689427352]
[null,"> 10GJ","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.777040438946633,11.032833306195428,19.087838936832835,28.959122687511574,26.839202616437344,24.508256212571972,21.889156648885962]
[null,"Usage Charges","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T188+T189","v":52.42727426169624},{"$f":"U188+U189","v":45.150093270520529},{"$f":"V188+V189","v":51.148095522318414},{"$f":"W188+W189","v":86.308025596276934},{"$f":"X188+X189","v":80.358470998121533},{"$f":"Y188+Y189","v":73.717241319885304},{"$f":"Z188+Z189","v":66.12618933831331}]
[null,"Total B3 revenue","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T185+T190","v":76.413823070409819},69.027628879986423,80.96826629935336,157.13626375299287,163.72286216165122,169.92687352869333,175.40446785429828]
[]
[null,"Expected revenue at reference tariffs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T158+T166+T174+T182+T191","v":94.554888700814899},86.295852986130654,99.955963125712174,195.500416435028,203.2950429401657,210.69238395353369,217.36393220889926]
[]
[null,"Expected revenue at reference tariffs % by tariff class"]
[null,"Tariff class A1","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T158/T193","v":4.3698692983878559E-2},4.8411978384723671E-2,4.1609699104630013E-2,4.7666087307694983E-2,4.6633676048824006E-2,4.542556228338758E-2,4.4467503750575982E-2]
[null,"Tariff class A2","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T166/T$193","v":3.3327700003562707E-2},3.6437540481724887E-2,3.410431662784473E-2,3.5849576627931326E-2,3.6227717429644271E-2,3.6660496671358886E-2,3.7096654394082086E-2]
[null,"Tariff class B1","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T174/T$193","v":5.5070578025667956E-2},{"$f":"U174/U$193","v":5.3931124310929446E-2},5.4667923338740793E-2,5.3498772544939996E-2,5.3323166204165322E-2,5.3455927940955744E-2,5.3862174014194866E-2]
[null,"Tariff class B2","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T182/T$193","v":5.9760540318811312E-2},{"$f":"U182/U$193","v":6.132426926748262E-2},5.9578681912231417E-2,5.9221220617304698E-2,5.8469378781382246E-2,5.7941563197075788E-2,5.7611509621978994E-2]
[null,"Tariff class B3","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T191/T$193","v":0.80814248866807947},{"$f":"U191/U$193","v":0.79989508755513949},0.81003937901655299,0.80376434290212906,0.80534606153598409,0.80651644990722193,0.80696215821916806]
[]
[null,null,"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T196:T201)","v":1},1,1,1,1,1,1]
[]
[null,"B2 and B3 2015 Usage rate adjustment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"B2","B3"]
[null,"Revenue for 12 months ending Jun 2015",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T182+U182","v":10.942681363734335},{"$f":"U191+T191","v":145.44145195039624}]
[null,"Less Standing charge revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T177+U177","v":3.3776596270424446},{"$f":"U185+T185","v":47.864084418179473}]
[null,"Usage charge revenue at current tariffs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T205-T206","v":7.5650217366918913},{"$f":"U205-U206","v":97.577367532216769}]
[]
[null,"New Standing charge","per cust",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"V137/(1+V7)","v":329.33773521125005},{"$f":"V142/((1+V7)^0.5)","v":85.119172158923746}]
[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":"T209*(T17*T9/365+U9/365*U17)/1000000","v":3.4052431257373939},{"$f":"U209*(U18*U9/365+T9/365*T18)/1000000","v":57.39858047084077}]
[]
[null,"Total B2 or B3 revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T205","v":10.942681363734335},{"$f":"U205","v":145.44145195039624}]
[null,"Less standing charge revenue at new rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T210","v":3.4052431257373939},{"$f":"U210","v":57.39858047084077}]
[null,"Usage charge revenue at new tariffs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T212-T213","v":7.5374382379969411},{"$f":"U212-U213","v":88.042871479555473}]
[]
[null,"Current usage charge tariffs"]
[null,"Step 1","$/GJ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T138","v":8.31},{"$f":"U144","v":13.95}]
[null,"Step 2","$/GJ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.95,{"$f":"U145","v":6.02}]
[null,"Step 3","$/GJ"]
[]
[null,"Percentage reduction in usage charge revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.6602182905634733E-3,-8.520257125040695E-2]
[null,"Step 1","$/GJ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T217*(1-$T$221)","v":8.2795835860054172},{"$f":"U217*(1-$U$221)","v":15.138575868943176}]
[null,"Step 2","$/GJ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T218*(1-$T$221)","v":4.931881919461711},{"$f":"U218*(1-$U$221)","v":6.5329194789274494}]
[]
[null,"Usage Volumes"]
[null,"Free GJ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.125,null,{"$f":"SUM(T50:U51)*S226","v":1178997.2066572022}]
[null,"Step 1","GJ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T44+U44)","v":442864.29511183058},{"$f":"(U50+T50)-U226","v":3965626.0038857879}]
[null,"Step 2","GJ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T45+U45)","v":784812.0089520358},{"$f":"(U51+T51)","v":4287354.4427146278}]
[]
[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":"T227*T222/1000000","v":3.6667319486357712},{"$f":"(U227)*U222/1000000","v":60.033930127678943}]
[null,"Step 2","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T228*T223/1000000","v":3.8706001571269679},{"$f":"U228*U223/1000000","v":28.00894135187653}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T231:T232)","v":7.5373321057627392},{"$f":"SUM(U231:U232)","v":88.042871479555473}]
[]
[null,"Usage Charge Difference","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T214-T233","v":1.0613223420197215E-4},{"$f":"U214-U233","v":0}]
[]
[]
[null,"B3 Usage Charge pricing"]
[]
[null,"B3 Calculated Tariff"]
[null,"Fixed [$/year]"]
[null,"Usage 2* (2<Q<=10GJ/year) [$/GJ], ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T144","v":13.95},null,{"$f":"U222","v":15.138575868943176},{"$f":"V242*(1-W$248)","v":13.656021796183175},{"$f":"W242*(1-X$248)","v":12.173467723423173},{"$f":"X242*(1-Y$248)","v":10.690913650663171},{"$f":"Y242*(1-Z$248)","v":9.2083595779031722}]
[null,"Usage 3* (Q>10GJ/year) [$/GJ], ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.02,null,{"$f":"U223","v":6.5329194789274494},{"$f":"V243*(1-W$248)","v":5.8931362876718785},{"$f":"W243*(1-X$248)","v":5.2533530964163075},{"$f":"X243*(1-Y$248)","v":4.6135699051607375},{"$f":"Y243*(1-Z$248)","v":3.9737867139051679}]
[]
[null,"B3 Annual volume for average customer"]
[null,"Average gas volume [GJ/year]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,null,{"$f":"T246","v":15},{"$f":"T246","v":15},{"$f":"W246","v":15},{"$f":"X246","v":15},15]
[]
[null,"Usage charge change",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.7932202182998265E-2,0.10856412613330575,0.12178568230869784,0.13867421636765676]
[]
[null,"Fixed [$]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T142","v":70.98},null,{"$f":"V142","v":86.176593723272731},{"$f":"W142","v":101.37318744654546},{"$f":"X142","v":116.56978116981819},{"$f":"Y142","v":131.7663748930909},{"$f":"Z142","v":146.96296861636361}]
[null,"Usage 2* (2<Q<=10GJ/year) [$]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,139.5,null,121.56276422761373,109.65785502335092,97.752945819088083,85.848036614825276,73.943127410562482]
[null,"Usage 3* (Q>10GJ/year) [$]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30.099999999999998,null,33.611870719081722,30.320186200071813,27.028501681061901,23.736817162051992,20.445132643042086]
[null,"Total Annual Charge [$]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T250:T252)","v":240.58},null,{"$f":"SUM(V250:V252)","v":241.35122866996818},{"$f":"SUM(W250:W252)","v":241.35122866996818},241.35122866996815,241.35122866996818,241.35122866996818]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W253-V253","v":0},0,0,0]
[]
[null,"Expected revenue at reference tariffs"]
[]
[null,"Tariff class A1","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T14*T117/SUMIF($S$2:$Z$2,T$2,$S$9:$Z$9)*T$9+SUMPRODUCT(T119:T124,T25:T30))/1000000","v":4.1319250514617183},{"$f":"(U14*U117/SUMIF($S$2:$Z$2,U$2,$S$9:$Z$9)*U$9+SUMPRODUCT(U119:U124,U25:U30))/1000000","v":4.1777529694558488},{"$f":"(V14*V117/SUMIF($S$2:$Z$2,V$2,$S$9:$Z$9)*V$9+SUMPRODUCT(V119:V124,V25:V30))/1000000","v":4.1591375493743765},{"$f":"(W14*W117/SUMIF($S$2:$Z$2,W$2,$S$9:$Z$9)*W$9+SUMPRODUCT(W119:W124,W25:W30))/1000000","v":9.3187399184827715},{"$f":"(X14*X117/SUMIF($S$2:$Z$2,X$2,$S$9:$Z$9)*X$9+SUMPRODUCT(X119:X124,X25:X30))/1000000","v":9.4803951748034549},{"$f":"(Y14*Y117/SUMIF($S$2:$Z$2,Y$2,$S$9:$Z$9)*Y$9+SUMPRODUCT(Y119:Y124,Y25:Y30))/1000000","v":9.5708200099166536},{"$f":"(Z14*Z117/SUMIF($S$2:$Z$2,Z$2,$S$9:$Z$9)*Z$9+SUMPRODUCT(Z119:Z124,Z25:Z30))/1000000","v":9.6656314707391715}]
[null,"Tariff class A2","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T15*T127/SUMIF($S$2:$Z$2,T$2,$S$9:$Z$9)*T$9+SUMPRODUCT(T128:T129,T34:T35))/1000000","v":3.1512969644910198},{"$f":"(U15*U127/SUMIF($S$2:$Z$2,U$2,$S$9:$Z$9)*U$9+SUMPRODUCT(U128:U129,U34:U35))/1000000","v":3.1444086365871149},{"$f":"(V15*V127/SUMIF($S$2:$Z$2,V$2,$S$9:$Z$9)*V$9+SUMPRODUCT(V128:V129,V34:V35))/1000000","v":3.4089298152804601},{"$f":"(W15*W127/SUMIF($S$2:$Z$2,W$2,$S$9:$Z$9)*W$9+SUMPRODUCT(W128:W129,W34:W35))/1000000","v":7.0086071597800217},{"$f":"(X15*X127/SUMIF($S$2:$Z$2,X$2,$S$9:$Z$9)*X$9+SUMPRODUCT(X128:X129,X34:X35))/1000000","v":7.3649153704837227},{"$f":"(Y15*Y127/SUMIF($S$2:$Z$2,Y$2,$S$9:$Z$9)*Y$9+SUMPRODUCT(Y128:Y129,Y34:Y35))/1000000","v":7.7240874406091908},{"$f":"(Z15*Z127/SUMIF($S$2:$Z$2,Z$2,$S$9:$Z$9)*Z$9+SUMPRODUCT(Z128:Z129,Z34:Z35))/1000000","v":8.0634746708922229}]
[null,"Tariff class B1","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T16*T132/SUMIF($S$2:$Z$2,T$2,$S$9:$Z$9)*T$9+SUMPRODUCT(T133:T134,T39:T40))/1000000","v":5.2071923759065752},{"$f":"(U16*U132/SUMIF($S$2:$Z$2,U$2,$S$9:$Z$9)*U$9+SUMPRODUCT(U133:U134,U39:U40))/1000000","v":4.6540323749127053},{"$f":"(V16*V132/SUMIF($S$2:$Z$2,V$2,$S$9:$Z$9)*V$9+SUMPRODUCT(V133:V134,V39:V40))/1000000","v":5.4643849294064335},{"$f":"(W16*W132/SUMIF($S$2:$Z$2,W$2,$S$9:$Z$9)*W$9+SUMPRODUCT(W133:W134,W39:W40))/1000000","v":10.459032311298612},{"$f":"(X16*X132/SUMIF($S$2:$Z$2,X$2,$S$9:$Z$9)*X$9+SUMPRODUCT(X133:X134,X39:X40))/1000000","v":10.840335363181378},{"$f":"(Y16*Y132/SUMIF($S$2:$Z$2,Y$2,$S$9:$Z$9)*Y$9+SUMPRODUCT(Y133:Y134,Y39:Y40))/1000000","v":11.262756894328275},{"$f":"(Z16*Z132/SUMIF($S$2:$Z$2,Z$2,$S$9:$Z$9)*Z$9+SUMPRODUCT(Z133:Z134,Z39:Z40))/1000000","v":11.70769394104539}]
[null,"Tariff class B2","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T17*T137/SUMIF($S$2:$Z$2,T$2,$S$9:$Z$9)*T$9+SUMPRODUCT(T138:T139,T44:T45))/1000000","v":5.6506512385457652},{"$f":"(U17*U137/SUMIF($S$2:$Z$2,U$2,$S$9:$Z$9)*U$9+SUMPRODUCT(U138:U139,U44:U45))/1000000","v":5.2920301251885693},{"$f":"(V17*V137/SUMIF($S$2:$Z$2,V$2,$S$9:$Z$9)*V$9+SUMPRODUCT(V138:V139,V44:V45))/1000000","v":5.9552445322975389},{"$f":"(W17*W137/SUMIF($S$2:$Z$2,W$2,$S$9:$Z$9)*W$9+SUMPRODUCT(W138:W139,W44:W45))/1000000","v":11.577773292473733},{"$f":"(X17*X137/SUMIF($S$2:$Z$2,X$2,$S$9:$Z$9)*X$9+SUMPRODUCT(X138:X139,X44:X45))/1000000","v":11.886534870045917},{"$f":"(Y17*Y137/SUMIF($S$2:$Z$2,Y$2,$S$9:$Z$9)*Y$9+SUMPRODUCT(Y138:Y139,Y44:Y45))/1000000","v":12.207846079986229},{"$f":"(Z17*Z137/SUMIF($S$2:$Z$2,Z$2,$S$9:$Z$9)*Z$9+SUMPRODUCT(Z138:Z139,Z44:Z45))/1000000","v":12.522664271924191}]
[null,"Tariff class B3","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T18*T142/SUMIF($S$2:$Z$2,T$2,$S$9:$Z$9)*T$9+SUMPRODUCT(T143:T145,T49:T51))/1000000","v":76.413823070409819},{"$f":"(U18*U142/SUMIF($S$2:$Z$2,U$2,$S$9:$Z$9)*U$9+SUMPRODUCT(U143:U145,U49:U51))/1000000","v":69.027628879986437},{"$f":"(V18*V142/SUMIF($S$2:$Z$2,V$2,$S$9:$Z$9)*V$9+SUMPRODUCT(V143:V145,V49:V51))/1000000","v":80.96826629935336},{"$f":"(W18*W142/SUMIF($S$2:$Z$2,W$2,$S$9:$Z$9)*W$9+SUMPRODUCT(W143:W145,W49:W51))/1000000","v":157.13626375299287},{"$f":"(X18*X142/SUMIF($S$2:$Z$2,X$2,$S$9:$Z$9)*X$9+SUMPRODUCT(X143:X145,X49:X51))/1000000","v":163.72286216165125},{"$f":"(Y18*Y142/SUMIF($S$2:$Z$2,Y$2,$S$9:$Z$9)*Y$9+SUMPRODUCT(Y143:Y145,Y49:Y51))/1000000","v":169.92687352869333},{"$f":"(Z18*Z142/SUMIF($S$2:$Z$2,Z$2,$S$9:$Z$9)*Z$9+SUMPRODUCT(Z143:Z145,Z49:Z51))/1000000","v":175.4044678542983}]
[]
[null,null,"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T258:T263)","v":94.554888700814899},86.295852986130683,99.955963125712174,195.500416435028,203.29504294016573,210.69238395353369,217.36393220889929]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"T193-T264","v":0},{"$f":"U193-U264","v":0},{"$f":"V193-V264","v":0},{"$f":"W193-W264","v":0},{"$f":"X193-X264","v":0},{"$f":"Y193-Y264","v":0},{"$f":"Z193-Z264","v":0}]
[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$8,T258:Z258)","v":39.831499751120795}]
[null,"Tariff class A2","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(T$8:Z$8,T259:Z259)","v":31.340944201747668}]
[null,"Tariff class B1","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(T$8:Z$8,T260:Z260)","v":47.037106458952231}]
[null,"Tariff class B2","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(T$8:Z$8,T261:Z261)","v":51.435189508056936}]
[null,"Tariff class B3","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(T$8:Z$8,T262:Z262)","v":703.96938994124264}]
[]
[null,null,"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T268:T272)","v":873.61412986112032}]
[]
[null,"Nett Required Reference Tariff Revenue","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T111","v":873.61413021239559}]
[]
[null,"Over /(Under) recovery  of Total Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T274-T276","v":-3.5127527553413529E-7}]
[]
[null,"Rate Path Proportion Applied per Period"]
[null,"Rate Path Proportion Applied per Period",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V49","v":1},{"$f":"Inputs!W49","v":1},{"$f":"Inputs!X49","v":1},{"$f":"Inputs!Y49","v":1},{"$f":"Inputs!Z49","v":1}]
[]
[null,"Price (increase)/decrease per annum %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-6.4776520674088896E-3,null,null,{"$f":"$S$283*V281","v":-6.4776520674088896E-3},{"$f":"$S$283*W281","v":-6.4776520674088896E-3},-6.4776520674088896E-3,-6.4776520674088896E-3,-6.4776520674088896E-3]
[]
[]
[null,"Total  tariff revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T264+T106+T103","v":95.592336336385586},{"$f":"U264+U106+U103","v":86.295852986130683},{"$f":"V264+V106+V103","v":101.97816812586019},{"$f":"W264+W106+W103","v":196.9685268597716},{"$f":"X264+X106+X103","v":204.51432008983602},{"$f":"Y264+Y106+Y103","v":212.00478117250293},{"$f":"Z264+Z106+Z103","v":218.77486618492469}]
[]
[null,"Total tariff revenue NPV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(T286:Z286,T$8:Z$8)","v":880.46946980904818}]
[]
[null,"Total Revenue NPV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T100","v":880.46947016032368}]
[null,"Check line",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T288-T290","v":-3.5127550290781073E-7}]
[]
[null,"$ real tariff revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T293:Z293)","v":1029.3077149587684},{"$f":"T286/T6","v":94.41937981233005},{"$f":"U286/U6","v":83.158017621973812},{"$f":"V286/V6","v":98.270102312214576},{"$f":"W286/W6","v":185.17705516989039},{"$f":"X286/X6","v":187.58158182628699},{"$f":"Y286/Y6","v":189.70914253115191},{"$f":"Z286/Z6","v":190.99243568492068}]
[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":"T261*1000000/T17","v":552.57904180278035},null,{"$f":"(U261+V261)*1000000/AVERAGE(U17,V17)","v":1067.1439146678567},{"$f":"W261*1000000/W17","v":1064.989604581875},{"$f":"X261*1000000/X17","v":1062.152433142988},{"$f":"Y261*1000000/Y17","v":1061.7461053824827},{"$f":"Z261*1000000/Z17","v":1062.0363599369844}]
[null,"Percentage movement from previous year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W295/V295)-1","v":-2.0187624709008256E-3},{"$f":"(X295/W295)-1","v":-2.6640367442843926E-3},{"$f":"(Y295/X295)-1","v":-3.8255126837394293E-4},{"$f":"(Z295/Y295)-1","v":2.7337472963662179E-4}]
[]
[null,"Tariff class B3","$/customer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T262*1000000/T18","v":113.98957015811948},null,{"$f":"(U262+V262)*1000000/AVERAGE(U18,V18)","v":219.80622390148034},{"$f":"W262*1000000/W18","v":224.90188002186707},{"$f":"X262*1000000/X18","v":228.93633538619744},{"$f":"Y262*1000000/Y18","v":232.72771766965323},{"$f":"Z262*1000000/Z18","v":235.89282018814433}]
[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,{"$f":"(W298/V298)-1","v":2.3182492424193901E-2},{"$f":"(X298/W298)-1","v":1.7938735611894741E-2},{"$f":"(Y298/X298)-1","v":1.6560858620629393E-2},{"$f":"(Z298/Y298)-1","v":1.3600023882775369E-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","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.8968896669758726,null,{"$f":"IF(T304<T268,\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"}]
[null,"Tariff class A2","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.7210202306109275,null,{"$f":"IF(T305<T269,\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"}]
[null,"Tariff class B1","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.8400021970557106,null,{"$f":"IF(T306<T270,\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"}]
[null,"Tariff class B2","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.3358033466017574,null,{"$f":"IF(T307<T271,\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"}]
[null,"Tariff class B3","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,81.357014844172596,null,{"$f":"IF(T308<T272,\"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","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,393.98058345366746,null,{"$f":"IF(T313>T268,\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"}]
[null,"Tariff class A2","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,501.61747423226495,null,{"$f":"IF(T314>T269,\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"}]
[null,"Tariff class B1","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,607.55295687527837,null,{"$f":"IF(T315>T270,\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"}]
[null,"Tariff class B2","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,624.18687893590914,null,{"$f":"IF(T316>T271,\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"}]
[null,"Tariff class B3","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,799.83808051040171,null,{"$f":"IF(T317>T272,\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"}]
[]
[]
[null,"Equity raising costs"]
[]
[null,"Opening RAB",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RAB_Summary!T59","v":1007.9374423499506},null,{"$f":"T328","v":1046.799201281774},{"$f":"V328","v":1140.2881168843917},1241.5924092330895,1342.8789510775498,1437.1123599249877]
[null,"Capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RAB_Summary!T61","v":43.704104847787995},null,{"$f":"RAB_Summary!V61","v":108.84118239248542},{"$f":"RAB_Summary!W61","v":121.84248552809619},{"$f":"RAB_Summary!X61","v":126.22221532345347},{"$f":"RAB_Summary!Y61","v":123.23834885247042},{"$f":"RAB_Summary!Z61","v":118.63660173363829}]
[null,"Depreciation of ICB and Capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RAB_Summary!T63+RAB_Summary!T66+RAB_Summary!T67","v":4.8423459159646551},null,{"$f":"RAB_Summary!U63+RAB_Summary!U66+RAB_Summary!U67+RAB_Summary!V63+RAB_Summary!V66+RAB_Summary!V67","v":15.352266789867929},{"$f":"RAB_Summary!W63+RAB_Summary!W66+RAB_Summary!W67","v":20.538193179398331},{"$f":"RAB_Summary!X63+RAB_Summary!X66+RAB_Summary!X67","v":24.935673478993067},{"$f":"RAB_Summary!Y63+RAB_Summary!Y66+RAB_Summary!Y67","v":29.004940005032473},{"$f":"RAB_Summary!Z63+RAB_Summary!Z66+RAB_Summary!Z67","v":33.006869299760922}]
[null,"Equity Raising Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T260","v":0},null,{"$f":"Inputs!U260+Inputs!V260","v":0},{"$f":"Inputs!W260","v":0},{"$f":"Inputs!X260","v":0},{"$f":"Inputs!Y260","v":0},{"$f":"Inputs!Z260","v":0}]
[null,"Depreciation of Equity Raising Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T333","v":0},null,{"$f":"V333","v":0},0,0,0,0]
[]
[null,"Closing RAB",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T322+T323-T324+T325-T326","v":1046.799201281774},null,{"$f":"V322+V323-V324+V325-V326","v":1140.2881168843917},1241.5924092330895,1342.8789510775498,1437.1123599249877,1522.7420923588652]
[]
[null,"Depreciation of Equity Raising Costs"]
[null,"Equity Raising Costs","Life"]
[null,2014,{"$f":"T322/RAB_Summary!S63","v":29.910253656305233},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T325","v":0},null,null,{"$f":"U332","v":0},{"$f":"V332","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T332:T332)","v":0},null,{"$f":"SUM(V332:V332)","v":0},{"$f":"SUM(W332:W332)","v":0},{"$f":"SUM(X332:X332)","v":0},{"$f":"SUM(Y332:Y332)","v":0},{"$f":"SUM(Z332:Z332)","v":0}]

{"sheet":"Tax_Depcn","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":"Actual"},{"$f":"Inputs!T3","v":"Forecast"},{"$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!S296","v":497.41569650249221},{"$f":"T14","v":517.99667408861626},{"$f":"U14","v":492.76231050677848},577.46638534418082,643.64961770880791,711.75393151121386,775.18281380440999]
[null,"Capex ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T465+Inputs!T268+Inputs!T294","v":44.821434083074266},{"$f":"Inputs!U465+Inputs!U268+Inputs!U294","v":0},{"$f":"Inputs!V465+Inputs!V268+Inputs!V294","v":110.80763992032522},{"$f":"Inputs!W465+Inputs!W268+Inputs!W294","v":123.89550032016825},{"$f":"Inputs!X465+Inputs!X268+Inputs!X294","v":128.3688414282837},{"$f":"Inputs!Y465+Inputs!Y268+Inputs!Y294","v":125.40900062153952},{"$f":"Inputs!Z465+Inputs!Z268+Inputs!Z294","v":120.92303649076928}]
[null,"Total Tax Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T297","v":24.240456496950149},{"$f":"Inputs!U297","v":25.234363581837787},{"$f":"Inputs!V297","v":26.103565082922799},{"$f":"Inputs!W297","v":57.712267955541115},{"$f":"Inputs!X297","v":60.264527625877825},{"$f":"Inputs!Y297","v":61.980118328343494},{"$f":"Inputs!Z297","v":67.473876452032343}]
[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":517.99667408861626},492.76231050677848,577.46638534418082,643.64961770880791,711.75393151121386,775.18281380440999,828.63197384314697]

{"sheet":"RAB_Summary","index":7,"n_rows":77,"n_cols":26,"rows_kept":77,"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":"Actual"},{"$f":"Inputs!T3","v":"Forecast"},{"$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,{"$f":"'RAB Scenarios'!E42","v":821.7698214003517},{"$f":"'RAB Scenarios'!F42","v":831.97934973688848},{"$f":"'RAB Scenarios'!G42","v":829.32186964715061},{"$f":"'RAB Scenarios'!H42","v":834.54077819885867},{"$f":"'RAB Scenarios'!I42","v":842.60295055365589},{"$f":"'RAB Scenarios'!J42","v":855.76475935075348},{"$f":"'RAB Scenarios'!K42","v":854.49274565905671},{"$f":"'RAB Scenarios'!L42","v":857.50405243651232},{"$f":"'RAB Scenarios'!M42","v":860.52252355280007},{"$f":"'RAB Scenarios'!N42","v":862.73195234126376},{"$f":"'RAB Scenarios'!O42","v":878.03727441687488},{"$f":"'RAB Scenarios'!P42","v":896.79517437123036},{"$f":"'RAB Scenarios'!Q42","v":911.66872736059963},{"$f":"'RAB Scenarios'!R42","v":921.41789862012081},{"$f":"'RAB Scenarios'!S42","v":969.45947817221281},{"$f":"'RAB Scenarios'!T42","v":1007.9374423499506},{"$f":"'RAB Scenarios'!U42","v":1034.4908198497103},{"$f":"'RAB Scenarios'!V42","v":1014.963215259743},{"$f":"'RAB Scenarios'!W42","v":1104.276793062261},{"$f":"'RAB Scenarios'!X42","v":1183.113305000873},{"$f":"'RAB Scenarios'!Y42","v":1263.1304501417703},{"$f":"'RAB Scenarios'!Z42","v":1337.228815385718}]
[null,"Vines/Westnet ",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Vines!$N$186","v":0.65114799257688238},{"$f":"WestNet!$O$186","v":3.3182253623101139}]
[null,"Capex",null,null,{"$f":"'RAB Scenarios'!E60","v":36.411566993873087},{"$f":"'RAB Scenarios'!F60","v":24.979530699749109},{"$f":"'RAB Scenarios'!G60","v":33.812609565699738},{"$f":"'RAB Scenarios'!H60","v":37.581845150059934},{"$f":"'RAB Scenarios'!I60","v":43.553055484273088},{"$f":"'RAB Scenarios'!J60","v":30.914594941590821},{"$f":"'RAB Scenarios'!K60","v":37.247698731706926},{"$f":"'RAB Scenarios'!L60","v":39.146806105732409},{"$f":"'RAB Scenarios'!M60","v":39.875659997203421},{"$f":"'RAB Scenarios'!N60","v":47.653494857153163},{"$f":"'RAB Scenarios'!O60","v":27.734045317012459},{"$f":"'RAB Scenarios'!P60","v":41.514634541585885},{"$f":"'RAB Scenarios'!Q60","v":38.791017257756515},{"$f":"'RAB Scenarios'!R60","v":79.444219768009262},{"$f":"'RAB Scenarios'!S60","v":72.191039216706471},{"$f":"'RAB Scenarios'!T60","v":43.704104847787995},{"$f":"'RAB Scenarios'!U60","v":0},{"$f":"'RAB Scenarios'!V60","v":108.84118239248542},{"$f":"'RAB Scenarios'!W60","v":121.84248552809619},{"$f":"'RAB Scenarios'!X60","v":126.22221532345347},{"$f":"'RAB Scenarios'!Y60","v":123.23834885247042},{"$f":"'RAB Scenarios'!Z60","v":118.63660173363829}]
[null,"Amounts added to Capital Base under NGR 82,84,86",null,null,{"$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":26.202038657336232},{"$f":"'RAB Scenarios'!F78","v":27.637010789487064},{"$f":"'RAB Scenarios'!G78","v":28.593701013991645},{"$f":"'RAB Scenarios'!H78","v":29.5196727952627},{"$f":"'RAB Scenarios'!I78","v":30.391246687175379},{"$f":"'RAB Scenarios'!J78","v":32.18660863328779},{"$f":"'RAB Scenarios'!K78","v":34.236391954251225},{"$f":"'RAB Scenarios'!L78","v":36.12833498944471},{"$f":"'RAB Scenarios'!M78","v":37.666231208739433},{"$f":"'RAB Scenarios'!N78","v":39.631898880066345},{"$f":"'RAB Scenarios'!O78","v":12.294370724967234},{"$f":"'RAB Scenarios'!P78","v":26.641081552216718},{"$f":"'RAB Scenarios'!Q78","v":29.041845998235118},{"$f":"'RAB Scenarios'!R78","v":31.402640215917398},{"$f":"'RAB Scenarios'!S78","v":33.698725993166974},{"$f":"'RAB Scenarios'!T78","v":17.150727348028344},{"$f":"'RAB Scenarios'!U78","v":19.527604589967368},{"$f":"'RAB Scenarios'!V78","v":19.527604589967368},{"$f":"'RAB Scenarios'!W78","v":43.005973589484327},{"$f":"'RAB Scenarios'!X78","v":46.205070182555943},{"$f":"'RAB Scenarios'!Y78","v":49.139983608522762},{"$f":"'RAB Scenarios'!Z78","v":52.120445572699353}]
[null,"Redundant Assets",null,null,{"$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},{"$f":"'RAB Scenarios'!N114","v":4.9518262969209603},{"$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},{"$f":"'RAB Scenarios'!N132","v":-11.584404402868188},{"$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":0},{"$f":"'RAB Scenarios'!T132","v":0},{"$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":1.4349045801526721E-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":831.97934973688848},{"$f":"SUM(F12:F15)-SUM(F16:F20)","v":829.32186964715061},834.54077819885867,842.60295055365589,855.76475935075359,854.49274565905648,857.50405243651244,860.52252355279995,862.7319523412641,878.03727441687465,896.79517437123025,911.66872736059952,921.41789862012104,969.4594781722127,1007.9374423499507,1034.4908198497103,1014.9632152597429,1104.2767930622613,1183.113305000873,1263.1304501417703,1337.228815385718,1403.7449715466571]
[null,"Check",{"$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":821.7698214003517},{"$f":"'RAB Scenarios'!F208","v":831.97934973688848},{"$f":"'RAB Scenarios'!G208","v":829.32186964715061},{"$f":"'RAB Scenarios'!H208","v":834.54077819885867},{"$f":"'RAB Scenarios'!I208","v":842.60295055365589},{"$f":"'RAB Scenarios'!J208","v":855.76475935075348},{"$f":"'RAB Scenarios'!K208","v":854.49274565905671},{"$f":"'RAB Scenarios'!L208","v":857.50405243651232},{"$f":"'RAB Scenarios'!M208","v":860.52252355280007},{"$f":"'RAB Scenarios'!N208","v":862.73195234126376},{"$f":"'RAB Scenarios'!O208","v":878.03727441687477},{"$f":"'RAB Scenarios'!P208","v":896.79517437123013},{"$f":"'RAB Scenarios'!Q208","v":911.66872736059952},{"$f":"'RAB Scenarios'!R208","v":921.41789862012081},{"$f":"'RAB Scenarios'!S208","v":969.45947817221281},{"$f":"'RAB Scenarios'!T208","v":1007.9374423499506},{"$f":"'RAB Scenarios'!U208","v":1033.9545528551594},{"$f":"'RAB Scenarios'!V208","v":1014.4430858356994},{"$f":"'RAB Scenarios'!W208","v":1099.8151868000389},{"$f":"'RAB Scenarios'!X208","v":1171.5494734838826},{"$f":"'RAB Scenarios'!Y208","v":1241.563467924949},{"$f":"'RAB Scenarios'!Z208","v":1303.5034971658285}]
[null,{"$f":"$B$13","v":"Vines/Westnet "},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Vines!$N$186","v":0.65114799257688238},{"$f":"WestNet!$O$186","v":3.3182253623101139}]
[null,{"$f":"$B$14","v":"Capex"},null,null,{"$f":"'RAB Scenarios'!E226","v":36.411566993873087},{"$f":"'RAB Scenarios'!F226","v":24.979530699749109},{"$f":"'RAB Scenarios'!G226","v":33.812609565699738},{"$f":"'RAB Scenarios'!H226","v":37.581845150059934},{"$f":"'RAB Scenarios'!I226","v":43.553055484273088},{"$f":"'RAB Scenarios'!J226","v":30.914594941590821},{"$f":"'RAB Scenarios'!K226","v":37.247698731706926},{"$f":"'RAB Scenarios'!L226","v":39.146806105732409},{"$f":"'RAB Scenarios'!M226","v":39.875659997203421},{"$f":"'RAB Scenarios'!N226","v":47.653494857153163},{"$f":"'RAB Scenarios'!O226","v":27.734045317012459},{"$f":"'RAB Scenarios'!P226","v":41.514634541585885},{"$f":"'RAB Scenarios'!Q226","v":38.791017257756515},{"$f":"'RAB Scenarios'!R226","v":79.444219768009262},{"$f":"'RAB Scenarios'!S226","v":72.191039216706471},{"$f":"'RAB Scenarios'!T226","v":43.16783785323701},{"$f":"'RAB Scenarios'!U226","v":0},{"$f":"'RAB Scenarios'!V226","v":104.88356798379907},{"$f":"'RAB Scenarios'!W226","v":114.54841554831644},{"$f":"'RAB Scenarios'!X226","v":115.77166235396689},{"$f":"'RAB Scenarios'!Y226","v":110.27789731182466},{"$f":"'RAB Scenarios'!Z226","v":103.5708256694197}]
[null,{"$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":26.202038657336232},{"$f":"'RAB Scenarios'!F244","v":27.637010789487064},{"$f":"'RAB Scenarios'!G244","v":28.593701013991645},{"$f":"'RAB Scenarios'!H244","v":29.5196727952627},{"$f":"'RAB Scenarios'!I244","v":30.391246687175379},{"$f":"'RAB Scenarios'!J244","v":32.18660863328779},{"$f":"'RAB Scenarios'!K244","v":34.236391954251225},{"$f":"'RAB Scenarios'!L244","v":36.12833498944471},{"$f":"'RAB Scenarios'!M244","v":37.666231208739433},{"$f":"'RAB Scenarios'!N244","v":39.631898880066345},{"$f":"'RAB Scenarios'!O244","v":12.294370724967234},{"$f":"'RAB Scenarios'!P244","v":26.641081552216718},{"$f":"'RAB Scenarios'!Q244","v":29.041845998235118},{"$f":"'RAB Scenarios'!R244","v":31.402640215917398},{"$f":"'RAB Scenarios'!S244","v":33.698725993166974},{"$f":"'RAB Scenarios'!T244","v":17.150727348028344},{"$f":"'RAB Scenarios'!U244","v":19.511467019459928},{"$f":"'RAB Scenarios'!V244","v":19.511467019459928},{"$f":"'RAB Scenarios'!W244","v":42.814128864472337},{"$f":"'RAB Scenarios'!X244","v":45.757667912900743},{"$f":"'RAB Scenarios'!Y244","v":48.337868070944751},{"$f":"'RAB Scenarios'!Z244","v":50.822563726334309}]
[null,{"$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},{"$f":"'RAB Scenarios'!N280","v":4.9518262969209603},{"$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},{"$f":"'RAB Scenarios'!N298","v":-11.584404402868188},{"$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":0},{"$f":"'RAB Scenarios'!T298","v":0},{"$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":1.4349045801526721E-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":831.97934973688848},829.32186964715061,834.54077819885867,842.60295055365589,855.76475935075359,854.49274565905648,857.50405243651244,860.52252355279995,862.7319523412641,878.03727441687465,896.79517437123013,911.66872736059929,{"$f":"SUM(Q27:Q30)-SUM(Q31:Q35)","v":921.41789862012092},969.4594781722127,1007.9374423499507,1033.9545528551594,1014.4430858356994,1099.8151868000386,1171.5494734838828,1241.5634679249486,1303.503497165829,1356.251759108914]
[null,"Check",{"$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":821.7698214003517},{"$f":"'RAB Scenarios'!F432","v":831.97934973688848},{"$f":"'RAB Scenarios'!G432","v":829.32186964715061},{"$f":"'RAB Scenarios'!H432","v":834.54077819885867},{"$f":"'RAB Scenarios'!I432","v":842.60295055365589},{"$f":"'RAB Scenarios'!J432","v":855.76475935075348},{"$f":"'RAB Scenarios'!K432","v":854.49274565905671},{"$f":"'RAB Scenarios'!L432","v":857.50405243651232},{"$f":"'RAB Scenarios'!M432","v":860.52252355280007},{"$f":"'RAB Scenarios'!N432","v":862.73195234126376},{"$f":"'RAB Scenarios'!O432","v":878.03727441687488},{"$f":"'RAB Scenarios'!P432","v":896.79517437123036},{"$f":"'RAB Scenarios'!Q432","v":911.66872736059952},{"$f":"'RAB Scenarios'!R432","v":921.41789862012081},{"$f":"'RAB Scenarios'!S432","v":969.45947817221281},{"$f":"'RAB Scenarios'!T432","v":1007.9374423499506},{"$f":"'RAB Scenarios'!U432","v":1046.7992012817742},{"$f":"'RAB Scenarios'!V432","v":1026.5515001267365},{"$f":"'RAB Scenarios'!W432","v":1141.3149613962291},{"$f":"'RAB Scenarios'!X432","v":1246.1499278285451},{"$f":"'RAB Scenarios'!Y432","v":1353.6377400111401},{"$f":"'RAB Scenarios'!Z432","v":1456.6982380875759}]
[null,{"$f":"$B$13","v":"Vines/Westnet "},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Vines!$N$186","v":0.65114799257688238},{"$f":"WestNet!$O$186","v":3.3182253623101139}]
[null,{"$f":"$B$14","v":"Capex"},null,null,{"$f":"'RAB Scenarios'!E450","v":36.411566993873087},{"$f":"'RAB Scenarios'!F450","v":24.979530699749109},{"$f":"'RAB Scenarios'!G450","v":33.812609565699738},{"$f":"'RAB Scenarios'!H450","v":37.581845150059934},{"$f":"'RAB Scenarios'!I450","v":43.553055484273088},{"$f":"'RAB Scenarios'!J450","v":30.914594941590821},{"$f":"'RAB Scenarios'!K450","v":37.247698731706926},{"$f":"'RAB Scenarios'!L450","v":39.146806105732409},{"$f":"'RAB Scenarios'!M450","v":39.875659997203421},{"$f":"'RAB Scenarios'!N450","v":47.653494857153163},{"$f":"'RAB Scenarios'!O450","v":27.734045317012459},{"$f":"'RAB Scenarios'!P450","v":41.514634541585885},{"$f":"'RAB Scenarios'!Q450","v":38.791017257756515},{"$f":"'RAB Scenarios'!R450","v":79.444219768009262},{"$f":"'RAB Scenarios'!S450","v":72.191039216706471},{"$f":"'RAB Scenarios'!T450","v":43.704104847787995},{"$f":"'RAB Scenarios'!U450","v":0},{"$f":"'RAB Scenarios'!V450","v":108.84118239248542},{"$f":"'RAB Scenarios'!W450","v":121.84248552809619},{"$f":"'RAB Scenarios'!X450","v":126.22221532345347},{"$f":"'RAB Scenarios'!Y450","v":123.23834885247042},{"$f":"'RAB Scenarios'!Z450","v":118.63660173363829}]
[null,{"$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},{"$f":"-'RAB Scenarios'!T378","v":-12.521442114893341},{"$f":"-'RAB Scenarios'!U378","v":0},{"$f":"-'RAB Scenarios'!V378","v":-26.169980032044258},{"$f":"-'RAB Scenarios'!W378","v":-28.532874034905625},{"$f":"-'RAB Scenarios'!X378","v":-31.153748195713515},{"$f":"-'RAB Scenarios'!Y378","v":-33.840943500278378},{"$f":"-'RAB Scenarios'!Z378","v":-36.417455952189279}]
[null,"Nominal depreciaiton",null,null,{"$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},{"$f":"'RAB Scenarios'!T396-'RAB Scenarios'!T414","v":17.363788030857993},{"$f":"'RAB Scenarios'!U396-'RAB Scenarios'!U414","v":20.247701155037298},{"$f":"'RAB Scenarios'!V396-'RAB Scenarios'!V414","v":20.247701155037298},{"$f":"'RAB Scenarios'!W396-'RAB Scenarios'!W414","v":45.540393130686013},{"$f":"'RAB Scenarios'!X396-'RAB Scenarios'!X414","v":49.888151336572164},{"$f":"'RAB Scenarios'!Y396-'RAB Scenarios'!Y414","v":54.018794276312583},{"$f":"'RAB Scenarios'!Z396-'RAB Scenarios'!Z414","v":58.215392345412369}]
[null,{"$f":"$B$16","v":"Depreciation"},null,null,{"$f":"'RAB Scenarios'!E468","v":26.202038657336232},{"$f":"'RAB Scenarios'!F468","v":27.637010789487064},{"$f":"'RAB Scenarios'!G468","v":28.593701013991645},{"$f":"'RAB Scenarios'!H468","v":29.5196727952627},{"$f":"'RAB Scenarios'!I468","v":30.391246687175379},{"$f":"'RAB Scenarios'!J468","v":32.18660863328779},{"$f":"'RAB Scenarios'!K468","v":34.236391954251225},{"$f":"'RAB Scenarios'!L468","v":36.12833498944471},{"$f":"'RAB Scenarios'!M468","v":37.666231208739433},{"$f":"'RAB Scenarios'!N468","v":39.631898880066345},{"$f":"'RAB Scenarios'!O468","v":12.294370724967234},{"$f":"'RAB Scenarios'!P468","v":26.641081552216718},{"$f":"'RAB Scenarios'!Q468","v":29.041845998235118},{"$f":"'RAB Scenarios'!R468","v":31.402640215917398},{"$f":"'RAB Scenarios'!S468","v":33.698725993166974},{"$f":"'RAB Scenarios'!T468","v":4.8423459159646551},{"$f":"'RAB Scenarios'!U468","v":20.247701155037298},{"$f":"'RAB Scenarios'!V468","v":-5.9222788770069572},{"$f":"'RAB Scenarios'!W468","v":17.007519095780385},{"$f":"'RAB Scenarios'!X468","v":18.73440314085865},{"$f":"'RAB Scenarios'!Y468","v":20.177850776034216},{"$f":"'RAB Scenarios'!Z468","v":21.7979363932231}]
[null,{"$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},{"$f":"'RAB Scenarios'!N504","v":4.9518262969209603},{"$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},{"$f":"'RAB Scenarios'!N522","v":-11.584404402868188},{"$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":0},{"$f":"'RAB Scenarios'!T522","v":0},{"$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":1.4349045801526721E-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":831.97934973688848},{"$f":"SUM(F42:F45)-SUM(F48:F52)","v":829.32186964715061},834.54077819885867,842.60295055365589,855.76475935075359,854.49274565905648,857.50405243651244,860.52252355279995,862.7319523412641,{"$f":"SUM(N42:N45)-SUM(N48:N52)","v":878.03727441687465},896.79517437123025,911.66872736059952,921.41789862012092,969.4594781722127,1007.9374423499507,1046.799201281774,1026.551500126737,1141.3149613962289,1246.1499278285448,1353.6377400111398,1456.6982380875763,1553.5369034279911]
[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":821.7698214003517},{"$f":"'RAB Scenarios'!F598","v":831.97934973688848},{"$f":"'RAB Scenarios'!G598","v":829.32186964715061},{"$f":"'RAB Scenarios'!H598","v":834.54077819885867},{"$f":"'RAB Scenarios'!I598","v":842.60295055365589},{"$f":"'RAB Scenarios'!J598","v":855.76475935075348},{"$f":"'RAB Scenarios'!K598","v":854.49274565905671},{"$f":"'RAB Scenarios'!L598","v":857.50405243651232},{"$f":"'RAB Scenarios'!M598","v":860.52252355280007},{"$f":"'RAB Scenarios'!N598","v":862.73195234126376},{"$f":"'RAB Scenarios'!O598","v":878.03727441687488},{"$f":"'RAB Scenarios'!P598","v":896.79517437123036},{"$f":"'RAB Scenarios'!Q598","v":911.66872736059952},{"$f":"'RAB Scenarios'!R598","v":921.41789862012081},{"$f":"'RAB Scenarios'!S598","v":969.45947817221281},{"$f":"'RAB Scenarios'!T598","v":1007.9374423499506},{"$f":"'RAB Scenarios'!U598","v":1046.7992012817742},{"$f":"'RAB Scenarios'!V598","v":1026.5843791814154},{"$f":"'RAB Scenarios'!W598","v":1140.2881168843915},{"$f":"'RAB Scenarios'!X598","v":1241.5924092330893},{"$f":"'RAB Scenarios'!Y598","v":1342.8789510775498},{"$f":"'RAB Scenarios'!Z598","v":1437.1123599249879}]
[null,{"$f":"$B$13","v":"Vines/Westnet "},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Vines!$N$186","v":0.65114799257688238},{"$f":"WestNet!$O$186","v":3.3182253623101139}]
[null,{"$f":"$B$14","v":"Capex"},null,null,{"$f":"'RAB Scenarios'!E616","v":36.411566993873087},{"$f":"'RAB Scenarios'!F616","v":24.979530699749109},{"$f":"'RAB Scenarios'!G616","v":33.812609565699738},{"$f":"'RAB Scenarios'!H616","v":37.581845150059934},{"$f":"'RAB Scenarios'!I616","v":43.553055484273088},{"$f":"'RAB Scenarios'!J616","v":30.914594941590821},{"$f":"'RAB Scenarios'!K616","v":37.247698731706926},{"$f":"'RAB Scenarios'!L616","v":39.146806105732409},{"$f":"'RAB Scenarios'!M616","v":39.875659997203421},{"$f":"'RAB Scenarios'!N616","v":47.653494857153163},{"$f":"'RAB Scenarios'!O616","v":27.734045317012459},{"$f":"'RAB Scenarios'!P616","v":41.514634541585885},{"$f":"'RAB Scenarios'!Q616","v":38.791017257756515},{"$f":"'RAB Scenarios'!R616","v":79.444219768009262},{"$f":"'RAB Scenarios'!S616","v":72.191039216706471},{"$f":"'RAB Scenarios'!T616","v":43.704104847787995},{"$f":"'RAB Scenarios'!U616","v":0},{"$f":"'RAB Scenarios'!V616","v":108.84118239248542},{"$f":"'RAB Scenarios'!W616","v":121.84248552809619},{"$f":"'RAB Scenarios'!X616","v":126.22221532345347},{"$f":"'RAB Scenarios'!Y616","v":123.23834885247042},{"$f":"'RAB Scenarios'!Z616","v":118.63660173363829}]
[null,{"$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":26.202038657336232},{"$f":"'RAB Scenarios'!F634","v":27.637010789487064},{"$f":"'RAB Scenarios'!G634","v":28.593701013991645},{"$f":"'RAB Scenarios'!H634","v":29.5196727952627},{"$f":"'RAB Scenarios'!I634","v":30.391246687175379},{"$f":"'RAB Scenarios'!J634","v":32.18660863328779},{"$f":"'RAB Scenarios'!K634","v":34.236391954251225},{"$f":"'RAB Scenarios'!L634","v":36.12833498944471},{"$f":"'RAB Scenarios'!M634","v":37.666231208739433},{"$f":"'RAB Scenarios'!N634","v":39.631898880066345},{"$f":"'RAB Scenarios'!O634","v":12.294370724967234},{"$f":"'RAB Scenarios'!P634","v":26.641081552216718},{"$f":"'RAB Scenarios'!Q634","v":29.041845998235118},{"$f":"'RAB Scenarios'!R634","v":31.402640215917398},{"$f":"'RAB Scenarios'!S634","v":33.698725993166974},{"$f":"'RAB Scenarios'!T634","v":4.8423459159646551},{"$f":"'RAB Scenarios'!U634","v":20.214822100358745},{"$f":"'RAB Scenarios'!V634","v":-4.8625553104908157},{"$f":"'RAB Scenarios'!W634","v":20.538193179398331},{"$f":"'RAB Scenarios'!X634","v":24.935673478993067},{"$f":"'RAB Scenarios'!Y634","v":29.004940005032473},{"$f":"'RAB Scenarios'!Z634","v":33.006869299760922}]
[null,{"$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},{"$f":"'RAB Scenarios'!N670","v":4.9518262969209603},{"$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},{"$f":"'RAB Scenarios'!N688","v":-11.584404402868188},{"$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":0},{"$f":"'RAB Scenarios'!T688","v":0},{"$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":1.4349045801526721E-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":831.97934973688848},{"$f":"SUM(F59:F62)-SUM(F63:F67)","v":829.32186964715061},834.54077819885867,842.60295055365589,855.76475935075359,854.49274565905648,857.50405243651244,860.52252355279995,862.7319523412641,878.03727441687465,896.79517437123025,911.66872736059952,921.41789862012092,969.4594781722127,1007.9374423499507,1046.799201281774,1026.5843791814154,1140.2881168843917,1241.5924092330893,1342.8789510775496,1437.1123599249877,1522.7420923588654]
[null,"Check",{"$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,"RAB Opening Balance"]
[null,{"$f":"B10","v":"Nominal"},null,null,{"$f":"E12","v":821.7698214003517},831.97934973688848,829.32186964715061,834.54077819885867,842.60295055365589,855.76475935075348,854.49274565905671,857.50405243651232,860.52252355280007,862.73195234126376,878.03727441687488,896.79517437123036,911.66872736059963,921.41789862012081,969.45947817221281,1007.9374423499506,1034.4908198497103,1014.963215259743,1104.276793062261,1183.113305000873,1263.1304501417703,1337.228815385718]
[null,{"$f":"B25","v":"Real"},null,null,{"$f":"E27","v":821.7698214003517},831.97934973688848,829.32186964715061,834.54077819885867,842.60295055365589,855.76475935075348,854.49274565905671,857.50405243651232,860.52252355280007,862.73195234126376,878.03727441687477,896.79517437123013,911.66872736059952,921.41789862012081,969.45947817221281,1007.9374423499506,1033.9545528551594,1014.4430858356994,1099.8151868000389,1171.5494734838826,1241.563467924949,1303.5034971658285]
[null,{"$f":"B40","v":"CCA"},null,null,{"$f":"E42","v":821.7698214003517},831.97934973688848,829.32186964715061,834.54077819885867,842.60295055365589,855.76475935075348,854.49274565905671,857.50405243651232,860.52252355280007,862.73195234126376,878.03727441687488,896.79517437123036,911.66872736059952,921.41789862012081,969.45947817221281,1007.9374423499506,1046.7992012817742,1026.5515001267365,1141.3149613962291,1246.1499278285451,1353.6377400111401,1456.6982380875759]
[null,{"$f":"B57","v":"Transition method"},null,null,{"$f":"E59","v":821.7698214003517},{"$f":"F59","v":831.97934973688848},829.32186964715061,834.54077819885867,842.60295055365589,855.76475935075348,854.49274565905671,857.50405243651232,860.52252355280007,862.73195234126376,878.03727441687488,896.79517437123036,911.66872736059952,921.41789862012081,969.45947817221281,1007.9374423499506,1046.7992012817742,1026.5843791814154,1140.2881168843915,1241.5924092330893,1342.8789510775498,1437.1123599249879]

{"sheet":"RAB Scenarios","index":8,"n_rows":744,"n_cols":26,"rows_kept":744,"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":"Actual"},{"$f":"Inputs!T3","v":"Forecast"},{"$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"},"$, nominal","$, nominal","$, nominal","$, nominal","$, nominal"]
[]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: "}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM(ICB_at_2000!E27,Vines!E27,WestNet!E27,Capex_to_Jun_2014!E27,Capex_from_Jul_2014!E27)","v":228.6238076270869},{"$f":"SUM(ICB_at_2000!F27,Vines!F27,WestNet!F27,Capex_to_Jun_2014!F27,Capex_from_Jul_2014!F27)","v":228.18097879708219},{"$f":"SUM(ICB_at_2000!G27,Vines!G27,WestNet!G27,Capex_to_Jun_2014!G27,Capex_from_Jul_2014!G27)","v":228.36131089501808},{"$f":"SUM(ICB_at_2000!H27,Vines!H27,WestNet!H27,Capex_to_Jun_2014!H27,Capex_from_Jul_2014!H27)","v":226.06739756370141},{"$f":"SUM(ICB_at_2000!I27,Vines!I27,WestNet!I27,Capex_to_Jun_2014!I27,Capex_from_Jul_2014!I27)","v":223.7405370033772},{"$f":"SUM(ICB_at_2000!J27,Vines!J27,WestNet!J27,Capex_to_Jun_2014!J27,Capex_from_Jul_2014!J27)","v":221.3864282670886},{"$f":"SUM(ICB_at_2000!K27,Vines!K27,WestNet!K27,Capex_to_Jun_2014!K27,Capex_from_Jul_2014!K27)","v":219.75501240829587},{"$f":"SUM(ICB_at_2000!L27,Vines!L27,WestNet!L27,Capex_to_Jun_2014!L27,Capex_from_Jul_2014!L27)","v":219.27071060281318},{"$f":"SUM(ICB_at_2000!M27,Vines!M27,WestNet!M27,Capex_to_Jun_2014!M27,Capex_from_Jul_2014!M27)","v":218.84548326913622},{"$f":"SUM(ICB_at_2000!N27,Vines!N27,WestNet!N27,Capex_to_Jun_2014!N27,Capex_from_Jul_2014!N27)","v":220.32284972559054},{"$f":"SUM(ICB_at_2000!O27,Vines!O27,WestNet!O27,Capex_to_Jun_2014!O27,Capex_from_Jul_2014!O27)","v":229.92569641203096},{"$f":"SUM(ICB_at_2000!P27,Vines!P27,WestNet!P27,Capex_to_Jun_2014!P27,Capex_from_Jul_2014!P27)","v":237.0920503436092},{"$f":"SUM(ICB_at_2000!Q27,Vines!Q27,WestNet!Q27,Capex_to_Jun_2014!Q27,Capex_from_Jul_2014!Q27)","v":237.6341208922957},{"$f":"SUM(ICB_at_2000!R27,Vines!R27,WestNet!R27,Capex_to_Jun_2014!R27,Capex_from_Jul_2014!R27)","v":238.51596513332274},{"$f":"SUM(ICB_at_2000!S27,Vines!S27,WestNet!S27,Capex_to_Jun_2014!S27,Capex_from_Jul_2014!S27)","v":250.79012840843592},{"$f":"SUM(ICB_at_2000!T27,Vines!T27,WestNet!T27,Capex_to_Jun_2014!T27,Capex_from_Jul_2014!T27)","v":249.25659854573635},{"$f":"SUM(ICB_at_2000!U27,Vines!U27,WestNet!U27,Capex_to_Jun_2014!U27,Capex_from_Jul_2014!U27)","v":247.92218219594466},{"$f":"SUM(ICB_at_2000!V27,Vines!V27,WestNet!V27,Capex_to_Jun_2014!V27,Capex_from_Jul_2014!V27)","v":246.07096749550476},{"$f":"SUM(ICB_at_2000!W27,Vines!W27,WestNet!W27,Capex_to_Jun_2014!W27,Capex_from_Jul_2014!W27)","v":256.02989594468517},{"$f":"SUM(ICB_at_2000!X27,Vines!X27,WestNet!X27,Capex_to_Jun_2014!X27,Capex_from_Jul_2014!X27)","v":296.42033693547972},{"$f":"SUM(ICB_at_2000!Y27,Vines!Y27,WestNet!Y27,Capex_to_Jun_2014!Y27,Capex_from_Jul_2014!Y27)","v":333.35451114292459},{"$f":"SUM(ICB_at_2000!Z27,Vines!Z27,WestNet!Z27,Capex_to_Jun_2014!Z27,Capex_from_Jul_2014!Z27)","v":362.55471066400514}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM(ICB_at_2000!E28,Vines!E28,WestNet!E28,Capex_to_Jun_2014!E28,Capex_from_Jul_2014!E28)","v":0},{"$f":"SUM(ICB_at_2000!F28,Vines!F28,WestNet!F28,Capex_to_Jun_2014!F28,Capex_from_Jul_2014!F28)","v":0},{"$f":"SUM(ICB_at_2000!G28,Vines!G28,WestNet!G28,Capex_to_Jun_2014!G28,Capex_from_Jul_2014!G28)","v":0},{"$f":"SUM(ICB_at_2000!H28,Vines!H28,WestNet!H28,Capex_to_Jun_2014!H28,Capex_from_Jul_2014!H28)","v":0},{"$f":"SUM(ICB_at_2000!I28,Vines!I28,WestNet!I28,Capex_to_Jun_2014!I28,Capex_from_Jul_2014!I28)","v":0},{"$f":"SUM(ICB_at_2000!J28,Vines!J28,WestNet!J28,Capex_to_Jun_2014!J28,Capex_from_Jul_2014!J28)","v":0},{"$f":"SUM(ICB_at_2000!K28,Vines!K28,WestNet!K28,Capex_to_Jun_2014!K28,Capex_from_Jul_2014!K28)","v":0},{"$f":"SUM(ICB_at_2000!L28,Vines!L28,WestNet!L28,Capex_to_Jun_2014!L28,Capex_from_Jul_2014!L28)","v":0},{"$f":"SUM(ICB_at_2000!M28,Vines!M28,WestNet!M28,Capex_to_Jun_2014!M28,Capex_from_Jul_2014!M28)","v":0},{"$f":"SUM(ICB_at_2000!N28,Vines!N28,WestNet!N28,Capex_to_Jun_2014!N28,Capex_from_Jul_2014!N28)","v":0},{"$f":"SUM(ICB_at_2000!O28,Vines!O28,WestNet!O28,Capex_to_Jun_2014!O28,Capex_from_Jul_2014!O28)","v":0},{"$f":"SUM(ICB_at_2000!P28,Vines!P28,WestNet!P28,Capex_to_Jun_2014!P28,Capex_from_Jul_2014!P28)","v":0.50735202708424076},{"$f":"SUM(ICB_at_2000!Q28,Vines!Q28,WestNet!Q28,Capex_to_Jun_2014!Q28,Capex_from_Jul_2014!Q28)","v":1.1095646298839998},{"$f":"SUM(ICB_at_2000!R28,Vines!R28,WestNet!R28,Capex_to_Jun_2014!R28,Capex_from_Jul_2014!R28)","v":0.64295188928639035},{"$f":"SUM(ICB_at_2000!S28,Vines!S28,WestNet!S28,Capex_to_Jun_2014!S28,Capex_from_Jul_2014!S28)","v":6.5225029844323057},{"$f":"SUM(ICB_at_2000!T28,Vines!T28,WestNet!T28,Capex_to_Jun_2014!T28,Capex_from_Jul_2014!T28)","v":10.136750344432306},{"$f":"SUM(ICB_at_2000!U28,Vines!U28,WestNet!U28,Capex_to_Jun_2014!U28,Capex_from_Jul_2014!U28)","v":11.563421643138751},{"$f":"SUM(ICB_at_2000!V28,Vines!V28,WestNet!V28,Capex_to_Jun_2014!V28,Capex_from_Jul_2014!V28)","v":11.464915244723043},{"$f":"SUM(ICB_at_2000!W28,Vines!W28,WestNet!W28,Capex_to_Jun_2014!W28,Capex_from_Jul_2014!W28)","v":12.849144835036583},{"$f":"SUM(ICB_at_2000!X28,Vines!X28,WestNet!X28,Capex_to_Jun_2014!X28,Capex_from_Jul_2014!X28)","v":12.627419771726343},{"$f":"SUM(ICB_at_2000!Y28,Vines!Y28,WestNet!Y28,Capex_to_Jun_2014!Y28,Capex_from_Jul_2014!Y28)","v":12.405694708416105},{"$f":"SUM(ICB_at_2000!Z28,Vines!Z28,WestNet!Z28,Capex_to_Jun_2014!Z28,Capex_from_Jul_2014!Z28)","v":15.587179239687968}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000!E29,Vines!E29,WestNet!E29,Capex_to_Jun_2014!E29,Capex_from_Jul_2014!E29)","v":271.48648713727079},{"$f":"SUM(ICB_at_2000!F29,Vines!F29,WestNet!F29,Capex_to_Jun_2014!F29,Capex_from_Jul_2014!F29)","v":273.28236064919582},{"$f":"SUM(ICB_at_2000!G29,Vines!G29,WestNet!G29,Capex_to_Jun_2014!G29,Capex_from_Jul_2014!G29)","v":272.74691888367425},{"$f":"SUM(ICB_at_2000!H29,Vines!H29,WestNet!H29,Capex_to_Jun_2014!H29,Capex_from_Jul_2014!H29)","v":272.85491752043072},{"$f":"SUM(ICB_at_2000!I29,Vines!I29,WestNet!I29,Capex_to_Jun_2014!I29,Capex_from_Jul_2014!I29)","v":276.23295080230628},{"$f":"SUM(ICB_at_2000!J29,Vines!J29,WestNet!J29,Capex_to_Jun_2014!J29,Capex_from_Jul_2014!J29)","v":282.31020970093482},{"$f":"SUM(ICB_at_2000!K29,Vines!K29,WestNet!K29,Capex_to_Jun_2014!K29,Capex_from_Jul_2014!K29)","v":276.20945257031019},{"$f":"SUM(ICB_at_2000!L29,Vines!L29,WestNet!L29,Capex_to_Jun_2014!L29,Capex_from_Jul_2014!L29)","v":269.98814586600133},{"$f":"SUM(ICB_at_2000!M29,Vines!M29,WestNet!M29,Capex_to_Jun_2014!M29,Capex_from_Jul_2014!M29)","v":263.65429325754786},{"$f":"SUM(ICB_at_2000!N29,Vines!N29,WestNet!N29,Capex_to_Jun_2014!N29,Capex_from_Jul_2014!N29)","v":257.22555539600717},{"$f":"SUM(ICB_at_2000!O29,Vines!O29,WestNet!O29,Capex_to_Jun_2014!O29,Capex_from_Jul_2014!O29)","v":217.93135804730548},{"$f":"SUM(ICB_at_2000!P29,Vines!P29,WestNet!P29,Capex_to_Jun_2014!P29,Capex_from_Jul_2014!P29)","v":215.20721607171416},{"$f":"SUM(ICB_at_2000!Q29,Vines!Q29,WestNet!Q29,Capex_to_Jun_2014!Q29,Capex_from_Jul_2014!Q29)","v":209.75893212053151},{"$f":"SUM(ICB_at_2000!R29,Vines!R29,WestNet!R29,Capex_to_Jun_2014!R29,Capex_from_Jul_2014!R29)","v":204.31064816934887},{"$f":"SUM(ICB_at_2000!S29,Vines!S29,WestNet!S29,Capex_to_Jun_2014!S29,Capex_from_Jul_2014!S29)","v":198.86236421816622},{"$f":"SUM(ICB_at_2000!T29,Vines!T29,WestNet!T29,Capex_to_Jun_2014!T29,Capex_from_Jul_2014!T29)","v":193.41408026698358},{"$f":"SUM(ICB_at_2000!U29,Vines!U29,WestNet!U29,Capex_to_Jun_2014!U29,Capex_from_Jul_2014!U29)","v":190.68993829139225},{"$f":"SUM(ICB_at_2000!V29,Vines!V29,WestNet!V29,Capex_to_Jun_2014!V29,Capex_from_Jul_2014!V29)","v":187.96579631580093},{"$f":"SUM(ICB_at_2000!W29,Vines!W29,WestNet!W29,Capex_to_Jun_2014!W29,Capex_from_Jul_2014!W29)","v":185.24165434020961},{"$f":"SUM(ICB_at_2000!X29,Vines!X29,WestNet!X29,Capex_to_Jun_2014!X29,Capex_from_Jul_2014!X29)","v":179.79337038902696},{"$f":"SUM(ICB_at_2000!Y29,Vines!Y29,WestNet!Y29,Capex_to_Jun_2014!Y29,Capex_from_Jul_2014!Y29)","v":174.34508643784432},{"$f":"SUM(ICB_at_2000!Z29,Vines!Z29,WestNet!Z29,Capex_to_Jun_2014!Z29,Capex_from_Jul_2014!Z29)","v":168.89680248666167}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000!E30,Vines!E30,WestNet!E30,Capex_to_Jun_2014!E30,Capex_from_Jul_2014!E30)","v":147.49283371521611},{"$f":"SUM(ICB_at_2000!F30,Vines!F30,WestNet!F30,Capex_to_Jun_2014!F30,Capex_from_Jul_2014!F30)","v":146.56136762664511},{"$f":"SUM(ICB_at_2000!G30,Vines!G30,WestNet!G30,Capex_to_Jun_2014!G30,Capex_from_Jul_2014!G30)","v":144.48274237368366},{"$f":"SUM(ICB_at_2000!H30,Vines!H30,WestNet!H30,Capex_to_Jun_2014!H30,Capex_from_Jul_2014!H30)","v":140.85616365040795},{"$f":"SUM(ICB_at_2000!I30,Vines!I30,WestNet!I30,Capex_to_Jun_2014!I30,Capex_from_Jul_2014!I30)","v":137.11959677807184},{"$f":"SUM(ICB_at_2000!J30,Vines!J30,WestNet!J30,Capex_to_Jun_2014!J30,Capex_from_Jul_2014!J30)","v":133.42901169568802},{"$f":"SUM(ICB_at_2000!K30,Vines!K30,WestNet!K30,Capex_to_Jun_2014!K30,Capex_from_Jul_2014!K30)","v":138.53248738490646},{"$f":"SUM(ICB_at_2000!L30,Vines!L30,WestNet!L30,Capex_to_Jun_2014!L30,Capex_from_Jul_2014!L30)","v":144.76746938136938},{"$f":"SUM(ICB_at_2000!M30,Vines!M30,WestNet!M30,Capex_to_Jun_2014!M30,Capex_from_Jul_2014!M30)","v":155.71514909819859},{"$f":"SUM(ICB_at_2000!N30,Vines!N30,WestNet!N30,Capex_to_Jun_2014!N30,Capex_from_Jul_2014!N30)","v":164.88058074343465},{"$f":"SUM(ICB_at_2000!O30,Vines!O30,WestNet!O30,Capex_to_Jun_2014!O30,Capex_from_Jul_2014!O30)","v":204.99978874531706},{"$f":"SUM(ICB_at_2000!P30,Vines!P30,WestNet!P30,Capex_to_Jun_2014!P30,Capex_from_Jul_2014!P30)","v":207.47843161182365},{"$f":"SUM(ICB_at_2000!Q30,Vines!Q30,WestNet!Q30,Capex_to_Jun_2014!Q30,Capex_from_Jul_2014!Q30)","v":212.37346613555221},{"$f":"SUM(ICB_at_2000!R30,Vines!R30,WestNet!R30,Capex_to_Jun_2014!R30,Capex_from_Jul_2014!R30)","v":217.97395251635143},{"$f":"SUM(ICB_at_2000!S30,Vines!S30,WestNet!S30,Capex_to_Jun_2014!S30,Capex_from_Jul_2014!S30)","v":234.81881768387581},{"$f":"SUM(ICB_at_2000!T30,Vines!T30,WestNet!T30,Capex_to_Jun_2014!T30,Capex_from_Jul_2014!T30)","v":245.55498489610292},{"$f":"SUM(ICB_at_2000!U30,Vines!U30,WestNet!U30,Capex_to_Jun_2014!U30,Capex_from_Jul_2014!U30)","v":256.16436217397819},{"$f":"SUM(ICB_at_2000!V30,Vines!V30,WestNet!V30,Capex_to_Jun_2014!V30,Capex_from_Jul_2014!V30)","v":252.81053771006574},{"$f":"SUM(ICB_at_2000!W30,Vines!W30,WestNet!W30,Capex_to_Jun_2014!W30,Capex_from_Jul_2014!W30)","v":279.29711544074166},{"$f":"SUM(ICB_at_2000!X30,Vines!X30,WestNet!X30,Capex_to_Jun_2014!X30,Capex_from_Jul_2014!X30)","v":301.81283865637948},{"$f":"SUM(ICB_at_2000!Y30,Vines!Y30,WestNet!Y30,Capex_to_Jun_2014!Y30,Capex_from_Jul_2014!Y30)","v":322.63612609812094},{"$f":"SUM(ICB_at_2000!Z30,Vines!Z30,WestNet!Z30,Capex_to_Jun_2014!Z30,Capex_from_Jul_2014!Z30)","v":344.36211043408161}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000!E31,Vines!E31,WestNet!E31,Capex_to_Jun_2014!E31,Capex_from_Jul_2014!E31)","v":42.628310334970422},{"$f":"SUM(ICB_at_2000!F31,Vines!F31,WestNet!F31,Capex_to_Jun_2014!F31,Capex_from_Jul_2014!F31)","v":41.253875767738371},{"$f":"SUM(ICB_at_2000!G31,Vines!G31,WestNet!G31,Capex_to_Jun_2014!G31,Capex_from_Jul_2014!G31)","v":39.820013946439943},{"$f":"SUM(ICB_at_2000!H31,Vines!H31,WestNet!H31,Capex_to_Jun_2014!H31,Capex_from_Jul_2014!H31)","v":38.325220461128389},{"$f":"SUM(ICB_at_2000!I31,Vines!I31,WestNet!I31,Capex_to_Jun_2014!I31,Capex_from_Jul_2014!I31)","v":36.768244263023234},{"$f":"SUM(ICB_at_2000!J31,Vines!J31,WestNet!J31,Capex_to_Jun_2014!J31,Capex_from_Jul_2014!J31)","v":35.147180674471485},{"$f":"SUM(ICB_at_2000!K31,Vines!K31,WestNet!K31,Capex_to_Jun_2014!K31,Capex_from_Jul_2014!K31)","v":33.845433242083651},{"$f":"SUM(ICB_at_2000!L31,Vines!L31,WestNet!L31,Capex_to_Jun_2014!L31,Capex_from_Jul_2014!L31)","v":32.543685809695816},{"$f":"SUM(ICB_at_2000!M31,Vines!M31,WestNet!M31,Capex_to_Jun_2014!M31,Capex_from_Jul_2014!M31)","v":31.241938377307985},{"$f":"SUM(ICB_at_2000!N31,Vines!N31,WestNet!N31,Capex_to_Jun_2014!N31,Capex_from_Jul_2014!N31)","v":29.940190944920154},{"$f":"SUM(ICB_at_2000!O31,Vines!O31,WestNet!O31,Capex_to_Jun_2014!O31,Capex_from_Jul_2014!O31)","v":28.638443512532323},{"$f":"SUM(ICB_at_2000!P31,Vines!P31,WestNet!P31,Capex_to_Jun_2014!P31,Capex_from_Jul_2014!P31)","v":27.987569796338406},{"$f":"SUM(ICB_at_2000!Q31,Vines!Q31,WestNet!Q31,Capex_to_Jun_2014!Q31,Capex_from_Jul_2014!Q31)","v":26.685822363950574},{"$f":"SUM(ICB_at_2000!R31,Vines!R31,WestNet!R31,Capex_to_Jun_2014!R31,Capex_from_Jul_2014!R31)","v":25.384074931562743},{"$f":"SUM(ICB_at_2000!S31,Vines!S31,WestNet!S31,Capex_to_Jun_2014!S31,Capex_from_Jul_2014!S31)","v":24.082327499174912},{"$f":"SUM(ICB_at_2000!T31,Vines!T31,WestNet!T31,Capex_to_Jun_2014!T31,Capex_from_Jul_2014!T31)","v":22.780580066787081},{"$f":"SUM(ICB_at_2000!U31,Vines!U31,WestNet!U31,Capex_to_Jun_2014!U31,Capex_from_Jul_2014!U31)","v":22.129706350593164},{"$f":"SUM(ICB_at_2000!V31,Vines!V31,WestNet!V31,Capex_to_Jun_2014!V31,Capex_from_Jul_2014!V31)","v":21.478832634399247},{"$f":"SUM(ICB_at_2000!W31,Vines!W31,WestNet!W31,Capex_to_Jun_2014!W31,Capex_from_Jul_2014!W31)","v":20.827958918205329},{"$f":"SUM(ICB_at_2000!X31,Vines!X31,WestNet!X31,Capex_to_Jun_2014!X31,Capex_from_Jul_2014!X31)","v":19.526211485817495},{"$f":"SUM(ICB_at_2000!Y31,Vines!Y31,WestNet!Y31,Capex_to_Jun_2014!Y31,Capex_from_Jul_2014!Y31)","v":18.22446405342966},{"$f":"SUM(ICB_at_2000!Z31,Vines!Z31,WestNet!Z31,Capex_to_Jun_2014!Z31,Capex_from_Jul_2014!Z31)","v":16.922716621041829}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,{"$f":"SUM(ICB_at_2000!E32,Vines!E32,WestNet!E32,Capex_to_Jun_2014!E32,Capex_from_Jul_2014!E32)","v":14.902900979179835},{"$f":"SUM(ICB_at_2000!F32,Vines!F32,WestNet!F32,Capex_to_Jun_2014!F32,Capex_from_Jul_2014!F32)","v":14.594470144638386},{"$f":"SUM(ICB_at_2000!G32,Vines!G32,WestNet!G32,Capex_to_Jun_2014!G32,Capex_from_Jul_2014!G32)","v":14.257416921660658},{"$f":"SUM(ICB_at_2000!H32,Vines!H32,WestNet!H32,Capex_to_Jun_2014!H32,Capex_from_Jul_2014!H32)","v":13.710703120207262},{"$f":"SUM(ICB_at_2000!I32,Vines!I32,WestNet!I32,Capex_to_Jun_2014!I32,Capex_from_Jul_2014!I32)","v":13.134983518798432},{"$f":"SUM(ICB_at_2000!J32,Vines!J32,WestNet!J32,Capex_to_Jun_2014!J32,Capex_from_Jul_2014!J32)","v":12.562759768917573},{"$f":"SUM(ICB_at_2000!K32,Vines!K32,WestNet!K32,Capex_to_Jun_2014!K32,Capex_from_Jul_2014!K32)","v":12.113622413720341},{"$f":"SUM(ICB_at_2000!L32,Vines!L32,WestNet!L32,Capex_to_Jun_2014!L32,Capex_from_Jul_2014!L32)","v":12.431587489017561},{"$f":"SUM(ICB_at_2000!M32,Vines!M32,WestNet!M32,Capex_to_Jun_2014!M32,Capex_from_Jul_2014!M32)","v":12.585179794983965},{"$f":"SUM(ICB_at_2000!N32,Vines!N32,WestNet!N32,Capex_to_Jun_2014!N32,Capex_from_Jul_2014!N32)","v":12.210631416780654},{"$f":"SUM(ICB_at_2000!O32,Vines!O32,WestNet!O32,Capex_to_Jun_2014!O32,Capex_from_Jul_2014!O32)","v":12.482135956647268},{"$f":"SUM(ICB_at_2000!P32,Vines!P32,WestNet!P32,Capex_to_Jun_2014!P32,Capex_from_Jul_2014!P32)","v":12.437685317038975},{"$f":"SUM(ICB_at_2000!Q32,Vines!Q32,WestNet!Q32,Capex_to_Jun_2014!Q32,Capex_from_Jul_2014!Q32)","v":12.023315419957916},{"$f":"SUM(ICB_at_2000!R32,Vines!R32,WestNet!R32,Capex_to_Jun_2014!R32,Capex_from_Jul_2014!R32)","v":11.81840981450158},{"$f":"SUM(ICB_at_2000!S32,Vines!S32,WestNet!S32,Capex_to_Jun_2014!S32,Capex_from_Jul_2014!S32)","v":12.3867627847679},{"$f":"SUM(ICB_at_2000!T32,Vines!T32,WestNet!T32,Capex_to_Jun_2014!T32,Capex_from_Jul_2014!T32)","v":12.355782713642355},{"$f":"SUM(ICB_at_2000!U32,Vines!U32,WestNet!U32,Capex_to_Jun_2014!U32,Capex_from_Jul_2014!U32)","v":12.975995406516599},{"$f":"SUM(ICB_at_2000!V32,Vines!V32,WestNet!V32,Capex_to_Jun_2014!V32,Capex_from_Jul_2014!V32)","v":12.608167754199659},{"$f":"SUM(ICB_at_2000!W32,Vines!W32,WestNet!W32,Capex_to_Jun_2014!W32,Capex_from_Jul_2014!W32)","v":15.726916269001075},{"$f":"SUM(ICB_at_2000!X32,Vines!X32,WestNet!X32,Capex_to_Jun_2014!X32,Capex_from_Jul_2014!X32)","v":16.513574791329336},{"$f":"SUM(ICB_at_2000!Y32,Vines!Y32,WestNet!Y32,Capex_to_Jun_2014!Y32,Capex_from_Jul_2014!Y32)","v":17.260391908204021},{"$f":"SUM(ICB_at_2000!Z32,Vines!Z32,WestNet!Z32,Capex_to_Jun_2014!Z32,Capex_from_Jul_2014!Z32)","v":18.044873267001257}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,{"$f":"SUM(ICB_at_2000!E33,Vines!E33,WestNet!E33,Capex_to_Jun_2014!E33,Capex_from_Jul_2014!E33)","v":3.0249897766379417},{"$f":"SUM(ICB_at_2000!F33,Vines!F33,WestNet!F33,Capex_to_Jun_2014!F33,Capex_from_Jul_2014!F33)","v":2.9176296254207421},{"$f":"SUM(ICB_at_2000!G33,Vines!G33,WestNet!G33,Capex_to_Jun_2014!G33,Capex_from_Jul_2014!G33)","v":2.784117348051526},{"$f":"SUM(ICB_at_2000!H33,Vines!H33,WestNet!H33,Capex_to_Jun_2014!H33,Capex_from_Jul_2014!H33)","v":2.633500850648415},{"$f":"SUM(ICB_at_2000!I33,Vines!I33,WestNet!I33,Capex_to_Jun_2014!I33,Capex_from_Jul_2014!I33)","v":2.482884349639694},{"$f":"SUM(ICB_at_2000!J33,Vines!J33,WestNet!J33,Capex_to_Jun_2014!J33,Capex_from_Jul_2014!J33)","v":2.332267845113305},{"$f":"SUM(ICB_at_2000!K33,Vines!K33,WestNet!K33,Capex_to_Jun_2014!K33,Capex_from_Jul_2014!K33)","v":2.2095169058968152},{"$f":"SUM(ICB_at_2000!L33,Vines!L33,WestNet!L33,Capex_to_Jun_2014!L33,Capex_from_Jul_2014!L33)","v":2.0865183738546604},{"$f":"SUM(ICB_at_2000!M33,Vines!M33,WestNet!M33,Capex_to_Jun_2014!M33,Capex_from_Jul_2014!M33)","v":1.9632768086995438},{"$f":"SUM(ICB_at_2000!N33,Vines!N33,WestNet!N33,Capex_to_Jun_2014!N33,Capex_from_Jul_2014!N33)","v":1.8539155389399045},{"$f":"SUM(ICB_at_2000!O33,Vines!O33,WestNet!O33,Capex_to_Jun_2014!O33,Capex_from_Jul_2014!O33)","v":3.5937262391324154},{"$f":"SUM(ICB_at_2000!P33,Vines!P33,WestNet!P33,Capex_to_Jun_2014!P33,Capex_from_Jul_2014!P33)","v":5.3758247909544075},{"$f":"SUM(ICB_at_2000!Q33,Vines!Q33,WestNet!Q33,Capex_to_Jun_2014!Q33,Capex_from_Jul_2014!Q33)","v":5.3416707766437979},{"$f":"SUM(ICB_at_2000!R33,Vines!R33,WestNet!R33,Capex_to_Jun_2014!R33,Capex_from_Jul_2014!R33)","v":5.3492786560263959},{"$f":"SUM(ICB_at_2000!S33,Vines!S33,WestNet!S33,Capex_to_Jun_2014!S33,Capex_from_Jul_2014!S33)","v":5.1154486833859965},{"$f":"SUM(ICB_at_2000!T33,Vines!T33,WestNet!T33,Capex_to_Jun_2014!T33,Capex_from_Jul_2014!T33)","v":4.878197621533535},{"$f":"SUM(ICB_at_2000!U33,Vines!U33,WestNet!U33,Capex_to_Jun_2014!U33,Capex_from_Jul_2014!U33)","v":4.773272944349551},{"$f":"SUM(ICB_at_2000!V33,Vines!V33,WestNet!V33,Capex_to_Jun_2014!V33,Capex_from_Jul_2014!V33)","v":4.6601524805581214},{"$f":"SUM(ICB_at_2000!W33,Vines!W33,WestNet!W33,Capex_to_Jun_2014!W33,Capex_from_Jul_2014!W33)","v":4.5470320167666909},{"$f":"SUM(ICB_at_2000!X33,Vines!X33,WestNet!X33,Capex_to_Jun_2014!X33,Capex_from_Jul_2014!X33)","v":4.9246813434524475},{"$f":"SUM(ICB_at_2000!Y33,Vines!Y33,WestNet!Y33,Capex_to_Jun_2014!Y33,Capex_from_Jul_2014!Y33)","v":13.619553322759812},{"$f":"SUM(ICB_at_2000!Z33,Vines!Z33,WestNet!Z33,Capex_to_Jun_2014!Z33,Capex_from_Jul_2014!Z33)","v":17.776400085541866}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"SUM(ICB_at_2000!E34,Vines!E34,WestNet!E34,Capex_to_Jun_2014!E34,Capex_from_Jul_2014!E34)","v":2.6683467006713468},{"$f":"SUM(ICB_at_2000!F34,Vines!F34,WestNet!F34,Capex_to_Jun_2014!F34,Capex_from_Jul_2014!F34)","v":2.5489345885954093},{"$f":"SUM(ICB_at_2000!G34,Vines!G34,WestNet!G34,Capex_to_Jun_2014!G34,Capex_from_Jul_2014!G34)","v":2.5082907867153956},{"$f":"SUM(ICB_at_2000!H34,Vines!H34,WestNet!H34,Capex_to_Jun_2014!H34,Capex_from_Jul_2014!H34)","v":2.3810935715777193},{"$f":"SUM(ICB_at_2000!I34,Vines!I34,WestNet!I34,Capex_to_Jun_2014!I34,Capex_from_Jul_2014!I34)","v":2.250032263780763},{"$f":"SUM(ICB_at_2000!J34,Vines!J34,WestNet!J34,Capex_to_Jun_2014!J34,Capex_from_Jul_2014!J34)","v":2.1151257125570111},{"$f":"SUM(ICB_at_2000!K34,Vines!K34,WestNet!K34,Capex_to_Jun_2014!K34,Capex_from_Jul_2014!K34)","v":1.9974442206893077},{"$f":"SUM(ICB_at_2000!L34,Vines!L34,WestNet!L34,Capex_to_Jun_2014!L34,Capex_from_Jul_2014!L34)","v":1.8793437697058639},{"$f":"SUM(ICB_at_2000!M34,Vines!M34,WestNet!M34,Capex_to_Jun_2014!M34,Capex_from_Jul_2014!M34)","v":1.8077401883885047},{"$f":"SUM(ICB_at_2000!N34,Vines!N34,WestNet!N34,Capex_to_Jun_2014!N34,Capex_from_Jul_2014!N34)","v":1.8200114988140381},{"$f":"SUM(ICB_at_2000!O34,Vines!O34,WestNet!O34,Capex_to_Jun_2014!O34,Capex_from_Jul_2014!O34)","v":0.75120165535068462},{"$f":"SUM(ICB_at_2000!P34,Vines!P34,WestNet!P34,Capex_to_Jun_2014!P34,Capex_from_Jul_2014!P34)","v":0.86415015051456456},{"$f":"SUM(ICB_at_2000!Q34,Vines!Q34,WestNet!Q34,Capex_to_Jun_2014!Q34,Capex_from_Jul_2014!Q34)","v":1.9817013775826799},{"$f":"SUM(ICB_at_2000!R34,Vines!R34,WestNet!R34,Capex_to_Jun_2014!R34,Capex_from_Jul_2014!R34)","v":2.6481682501193884},{"$f":"SUM(ICB_at_2000!S34,Vines!S34,WestNet!S34,Capex_to_Jun_2014!S34,Capex_from_Jul_2014!S34)","v":6.7896654402769601},{"$f":"SUM(ICB_at_2000!T34,Vines!T34,WestNet!T34,Capex_to_Jun_2014!T34,Capex_from_Jul_2014!T34)","v":16.845697801310433},{"$f":"SUM(ICB_at_2000!U34,Vines!U34,WestNet!U34,Capex_to_Jun_2014!U34,Capex_from_Jul_2014!U34)","v":18.931864809449099},{"$f":"SUM(ICB_at_2000!V34,Vines!V34,WestNet!V34,Capex_to_Jun_2014!V34,Capex_from_Jul_2014!V34)","v":18.678199465510353},{"$f":"SUM(ICB_at_2000!W34,Vines!W34,WestNet!W34,Capex_to_Jun_2014!W34,Capex_from_Jul_2014!W34)","v":28.749981525997352},{"$f":"SUM(ICB_at_2000!X34,Vines!X34,WestNet!X34,Capex_to_Jun_2014!X34,Capex_from_Jul_2014!X34)","v":28.647337008779743},{"$f":"SUM(ICB_at_2000!Y34,Vines!Y34,WestNet!Y34,Capex_to_Jun_2014!Y34,Capex_from_Jul_2014!Y34)","v":28.323700748444924},{"$f":"SUM(ICB_at_2000!Z34,Vines!Z34,WestNet!Z34,Capex_to_Jun_2014!Z34,Capex_from_Jul_2014!Z34)","v":27.551712844190028}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,{"$f":"SUM(ICB_at_2000!E35,Vines!E35,WestNet!E35,Capex_to_Jun_2014!E35,Capex_from_Jul_2014!E35)","v":80.979710066156585},{"$f":"SUM(ICB_at_2000!F35,Vines!F35,WestNet!F35,Capex_to_Jun_2014!F35,Capex_from_Jul_2014!F35)","v":90.977598361207768},{"$f":"SUM(ICB_at_2000!G35,Vines!G35,WestNet!G35,Capex_to_Jun_2014!G35,Capex_from_Jul_2014!G35)","v":96.821969212862797},{"$f":"SUM(ICB_at_2000!H35,Vines!H35,WestNet!H35,Capex_to_Jun_2014!H35,Capex_from_Jul_2014!H35)","v":113.24355027836967},{"$f":"SUM(ICB_at_2000!I35,Vines!I35,WestNet!I35,Capex_to_Jun_2014!I35,Capex_from_Jul_2014!I35)","v":127.86843852764186},{"$f":"SUM(ICB_at_2000!J35,Vines!J35,WestNet!J35,Capex_to_Jun_2014!J35,Capex_from_Jul_2014!J35)","v":139.53226751464547},{"$f":"SUM(ICB_at_2000!K35,Vines!K35,WestNet!K35,Capex_to_Jun_2014!K35,Capex_from_Jul_2014!K35)","v":147.06053690163921},{"$f":"SUM(ICB_at_2000!L35,Vines!L35,WestNet!L35,Capex_to_Jun_2014!L35,Capex_from_Jul_2014!L35)","v":157.27112712391218},{"$f":"SUM(ICB_at_2000!M35,Vines!M35,WestNet!M35,Capex_to_Jun_2014!M35,Capex_from_Jul_2014!M35)","v":163.69030265053627},{"$f":"SUM(ICB_at_2000!N35,Vines!N35,WestNet!N35,Capex_to_Jun_2014!N35,Capex_from_Jul_2014!N35)","v":167.40505835127038},{"$f":"SUM(ICB_at_2000!O35,Vines!O35,WestNet!O35,Capex_to_Jun_2014!O35,Capex_from_Jul_2014!O35)","v":171.9111448679372},{"$f":"SUM(ICB_at_2000!P35,Vines!P35,WestNet!P35,Capex_to_Jun_2014!P35,Capex_from_Jul_2014!P35)","v":177.30930850648093},{"$f":"SUM(ICB_at_2000!Q35,Vines!Q35,WestNet!Q35,Capex_to_Jun_2014!Q35,Capex_from_Jul_2014!Q35)","v":189.45014715617808},{"$f":"SUM(ICB_at_2000!R35,Vines!R35,WestNet!R35,Capex_to_Jun_2014!R35,Capex_from_Jul_2014!R35)","v":198.37585288540711},{"$f":"SUM(ICB_at_2000!S35,Vines!S35,WestNet!S35,Capex_to_Jun_2014!S35,Capex_from_Jul_2014!S35)","v":208.53017978694461},{"$f":"SUM(ICB_at_2000!T35,Vines!T35,WestNet!T35,Capex_to_Jun_2014!T35,Capex_from_Jul_2014!T35)","v":226.74183095684475},{"$f":"SUM(ICB_at_2000!U35,Vines!U35,WestNet!U35,Capex_to_Jun_2014!U35,Capex_from_Jul_2014!U35)","v":237.41258048523372},{"$f":"SUM(ICB_at_2000!V35,Vines!V35,WestNet!V35,Capex_to_Jun_2014!V35,Capex_from_Jul_2014!V35)","v":230.94807732969207},{"$f":"SUM(ICB_at_2000!W35,Vines!W35,WestNet!W35,Capex_to_Jun_2014!W35,Capex_from_Jul_2014!W35)","v":261.00554440881353},{"$f":"SUM(ICB_at_2000!X35,Vines!X35,WestNet!X35,Capex_to_Jun_2014!X35,Capex_from_Jul_2014!X35)","v":281.53710128163596},{"$f":"SUM(ICB_at_2000!Y35,Vines!Y35,WestNet!Y35,Capex_to_Jun_2014!Y35,Capex_from_Jul_2014!Y35)","v":302.2752196045135},{"$f":"SUM(ICB_at_2000!Z35,Vines!Z35,WestNet!Z35,Capex_to_Jun_2014!Z35,Capex_from_Jul_2014!Z35)","v":323.86452399341738}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000!E36,Vines!E36,WestNet!E36,Capex_to_Jun_2014!E36,Capex_from_Jul_2014!E36)","v":23.105765609423052},{"$f":"SUM(ICB_at_2000!F36,Vines!F36,WestNet!F36,Capex_to_Jun_2014!F36,Capex_from_Jul_2014!F36)","v":19.827649178691015},{"$f":"SUM(ICB_at_2000!G36,Vines!G36,WestNet!G36,Capex_to_Jun_2014!G36,Capex_from_Jul_2014!G36)","v":14.569901615851794},{"$f":"SUM(ICB_at_2000!H36,Vines!H36,WestNet!H36,Capex_to_Jun_2014!H36,Capex_from_Jul_2014!H36)","v":8.6744705453228548},{"$f":"SUM(ICB_at_2000!I36,Vines!I36,WestNet!I36,Capex_to_Jun_2014!I36,Capex_from_Jul_2014!I36)","v":2.6822076135310473},{"$f":"SUM(ICB_at_2000!J36,Vines!J36,WestNet!J36,Capex_to_Jun_2014!J36,Capex_from_Jul_2014!J36)","v":-3.7552783508669818},{"$f":"SUM(ICB_at_2000!K36,Vines!K36,WestNet!K36,Capex_to_Jun_2014!K36,Capex_from_Jul_2014!K36)","v":-3.7552783508669818},{"$f":"SUM(ICB_at_2000!L36,Vines!L36,WestNet!L36,Capex_to_Jun_2014!L36,Capex_from_Jul_2014!L36)","v":-3.7552783508669823},{"$f":"SUM(ICB_at_2000!M36,Vines!M36,WestNet!M36,Capex_to_Jun_2014!M36,Capex_from_Jul_2014!M36)","v":-3.7552783508669823},{"$f":"SUM(ICB_at_2000!N36,Vines!N36,WestNet!N36,Capex_to_Jun_2014!N36,Capex_from_Jul_2014!N36)","v":-3.7552783508669823},{"$f":"SUM(ICB_at_2000!O36,Vines!O36,WestNet!O36,Capex_to_Jun_2014!O36,Capex_from_Jul_2014!O36)","v":1.3324561833105367E-15},{"$f":"SUM(ICB_at_2000!P36,Vines!P36,WestNet!P36,Capex_to_Jun_2014!P36,Capex_from_Jul_2014!P36)","v":3.1887426759894635},{"$f":"SUM(ICB_at_2000!Q36,Vines!Q36,WestNet!Q36,Capex_to_Jun_2014!Q36,Capex_from_Jul_2014!Q36)","v":2.7537779766566097},{"$f":"SUM(ICB_at_2000!R36,Vines!R36,WestNet!R36,Capex_to_Jun_2014!R36,Capex_from_Jul_2014!R36)","v":2.4338860589404705},{"$f":"SUM(ICB_at_2000!S36,Vines!S36,WestNet!S36,Capex_to_Jun_2014!S36,Capex_from_Jul_2014!S36)","v":2.5273124504114923},{"$f":"SUM(ICB_at_2000!T36,Vines!T36,WestNet!T36,Capex_to_Jun_2014!T36,Capex_from_Jul_2014!T36)","v":3.1300617396727084},{"$f":"SUM(ICB_at_2000!U36,Vines!U36,WestNet!U36,Capex_to_Jun_2014!U36,Capex_from_Jul_2014!U36)","v":3.0960235995414611},{"$f":"SUM(ICB_at_2000!V36,Vines!V36,WestNet!V36,Capex_to_Jun_2014!V36,Capex_from_Jul_2014!V36)","v":2.8363823403021784},{"$f":"SUM(ICB_at_2000!W36,Vines!W36,WestNet!W36,Capex_to_Jun_2014!W36,Capex_from_Jul_2014!W36)","v":4.132754694357315},{"$f":"SUM(ICB_at_2000!X36,Vines!X36,WestNet!X36,Capex_to_Jun_2014!X36,Capex_from_Jul_2014!X36)","v":4.9370994350311053},{"$f":"SUM(ICB_at_2000!Y36,Vines!Y36,WestNet!Y36,Capex_to_Jun_2014!Y36,Capex_from_Jul_2014!Y36)","v":5.6681867558014849},{"$f":"SUM(ICB_at_2000!Z36,Vines!Z36,WestNet!Z36,Capex_to_Jun_2014!Z36,Capex_from_Jul_2014!Z36)","v":6.0157332469062945}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000!E37,Vines!E37,WestNet!E37,Capex_to_Jun_2014!E37,Capex_from_Jul_2014!E37)","v":0},{"$f":"SUM(ICB_at_2000!F37,Vines!F37,WestNet!F37,Capex_to_Jun_2014!F37,Capex_from_Jul_2014!F37)","v":0},{"$f":"SUM(ICB_at_2000!G37,Vines!G37,WestNet!G37,Capex_to_Jun_2014!G37,Capex_from_Jul_2014!G37)","v":0},{"$f":"SUM(ICB_at_2000!H37,Vines!H37,WestNet!H37,Capex_to_Jun_2014!H37,Capex_from_Jul_2014!H37)","v":0},{"$f":"SUM(ICB_at_2000!I37,Vines!I37,WestNet!I37,Capex_to_Jun_2014!I37,Capex_from_Jul_2014!I37)","v":0},{"$f":"SUM(ICB_at_2000!J37,Vines!J37,WestNet!J37,Capex_to_Jun_2014!J37,Capex_from_Jul_2014!J37)","v":0},{"$f":"SUM(ICB_at_2000!K37,Vines!K37,WestNet!K37,Capex_to_Jun_2014!K37,Capex_from_Jul_2014!K37)","v":0},{"$f":"SUM(ICB_at_2000!L37,Vines!L37,WestNet!L37,Capex_to_Jun_2014!L37,Capex_from_Jul_2014!L37)","v":0},{"$f":"SUM(ICB_at_2000!M37,Vines!M37,WestNet!M37,Capex_to_Jun_2014!M37,Capex_from_Jul_2014!M37)","v":0},{"$f":"SUM(ICB_at_2000!N37,Vines!N37,WestNet!N37,Capex_to_Jun_2014!N37,Capex_from_Jul_2014!N37)","v":0},{"$f":"SUM(ICB_at_2000!O37,Vines!O37,WestNet!O37,Capex_to_Jun_2014!O37,Capex_from_Jul_2014!O37)","v":0},{"$f":"SUM(ICB_at_2000!P37,Vines!P37,WestNet!P37,Capex_to_Jun_2014!P37,Capex_from_Jul_2014!P37)","v":0},{"$f":"SUM(ICB_at_2000!Q37,Vines!Q37,WestNet!Q37,Capex_to_Jun_2014!Q37,Capex_from_Jul_2014!Q37)","v":0.51289599905562977},{"$f":"SUM(ICB_at_2000!R37,Vines!R37,WestNet!R37,Capex_to_Jun_2014!R37,Capex_from_Jul_2014!R37)","v":1.3088854478980714},{"$f":"SUM(ICB_at_2000!S37,Vines!S37,WestNet!S37,Capex_to_Jun_2014!S37,Capex_from_Jul_2014!S37)","v":4.5959487906916259},{"$f":"SUM(ICB_at_2000!T37,Vines!T37,WestNet!T37,Capex_to_Jun_2014!T37,Capex_from_Jul_2014!T37)","v":8.3732497942327431},{"$f":"SUM(ICB_at_2000!U37,Vines!U37,WestNet!U37,Capex_to_Jun_2014!U37,Capex_from_Jul_2014!U37)","v":10.362900533960826},{"$f":"SUM(ICB_at_2000!V37,Vines!V37,WestNet!V37,Capex_to_Jun_2014!V37,Capex_from_Jul_2014!V37)","v":9.009483341269636},{"$f":"SUM(ICB_at_2000!W37,Vines!W37,WestNet!W37,Capex_to_Jun_2014!W37,Capex_from_Jul_2014!W37)","v":8.878006902522614},{"$f":"SUM(ICB_at_2000!X37,Vines!X37,WestNet!X37,Capex_to_Jun_2014!X37,Capex_from_Jul_2014!X37)","v":6.866487127954338},{"$f":"SUM(ICB_at_2000!Y37,Vines!Y37,WestNet!Y37,Capex_to_Jun_2014!Y37,Capex_from_Jul_2014!Y37)","v":5.590259786209991},{"$f":"SUM(ICB_at_2000!Z37,Vines!Z37,WestNet!Z37,Capex_to_Jun_2014!Z37,Capex_from_Jul_2014!Z37)","v":8.004919840882641}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,{"$f":"SUM(ICB_at_2000!E38,Vines!E38,WestNet!E38,Capex_to_Jun_2014!E38,Capex_from_Jul_2014!E38)","v":0},{"$f":"SUM(ICB_at_2000!F38,Vines!F38,WestNet!F38,Capex_to_Jun_2014!F38,Capex_from_Jul_2014!F38)","v":4.629901822099785},{"$f":"SUM(ICB_at_2000!G38,Vines!G38,WestNet!G38,Capex_to_Jun_2014!G38,Capex_from_Jul_2014!G38)","v":5.5007915039836615},{"$f":"SUM(ICB_at_2000!H38,Vines!H38,WestNet!H38,Capex_to_Jun_2014!H38,Capex_from_Jul_2014!H38)","v":5.9915680174511827},{"$f":"SUM(ICB_at_2000!I38,Vines!I38,WestNet!I38,Capex_to_Jun_2014!I38,Capex_from_Jul_2014!I38)","v":6.4442060948704505},{"$f":"SUM(ICB_at_2000!J38,Vines!J38,WestNet!J38,Capex_to_Jun_2014!J38,Capex_from_Jul_2014!J38)","v":7.7263587945975081},{"$f":"SUM(ICB_at_2000!K38,Vines!K38,WestNet!K38,Capex_to_Jun_2014!K38,Capex_from_Jul_2014!K38)","v":6.6492930301629594},{"$f":"SUM(ICB_at_2000!L38,Vines!L38,WestNet!L38,Capex_to_Jun_2014!L38,Capex_from_Jul_2014!L38)","v":4.2487202341784966},{"$f":"SUM(ICB_at_2000!M38,Vines!M38,WestNet!M38,Capex_to_Jun_2014!M38,Capex_from_Jul_2014!M38)","v":1.1056191174251131},{"$f":"SUM(ICB_at_2000!N38,Vines!N38,WestNet!N38,Capex_to_Jun_2014!N38,Capex_from_Jul_2014!N38)","v":0.26282053031852159},{"$f":"SUM(ICB_at_2000!O38,Vines!O38,WestNet!O38,Capex_to_Jun_2014!O38,Capex_from_Jul_2014!O38)","v":4.1388731820451774},{"$f":"SUM(ICB_at_2000!P38,Vines!P38,WestNet!P38,Capex_to_Jun_2014!P38,Capex_from_Jul_2014!P38)","v":5.6819372811058972},{"$f":"SUM(ICB_at_2000!Q38,Vines!Q38,WestNet!Q38,Capex_to_Jun_2014!Q38,Capex_from_Jul_2014!Q38)","v":8.3784067137343925},{"$f":"SUM(ICB_at_2000!R38,Vines!R38,WestNet!R38,Capex_to_Jun_2014!R38,Capex_from_Jul_2014!R38)","v":8.9909190687793021},{"$f":"SUM(ICB_at_2000!S38,Vines!S38,WestNet!S38,Capex_to_Jun_2014!S38,Capex_from_Jul_2014!S38)","v":10.77311364307258},{"$f":"SUM(ICB_at_2000!T38,Vines!T38,WestNet!T38,Capex_to_Jun_2014!T38,Capex_from_Jul_2014!T38)","v":10.804721804095559},{"$f":"SUM(ICB_at_2000!U38,Vines!U38,WestNet!U38,Capex_to_Jun_2014!U38,Capex_from_Jul_2014!U38)","v":14.803665617035644},{"$f":"SUM(ICB_at_2000!V38,Vines!V38,WestNet!V38,Capex_to_Jun_2014!V38,Capex_from_Jul_2014!V38)","v":12.766797349140845},{"$f":"SUM(ICB_at_2000!W38,Vines!W38,WestNet!W38,Capex_to_Jun_2014!W38,Capex_from_Jul_2014!W38)","v":18.292874941069876},{"$f":"SUM(ICB_at_2000!X38,Vines!X38,WestNet!X38,Capex_to_Jun_2014!X38,Capex_from_Jul_2014!X38)","v":20.223911740938799},{"$f":"SUM(ICB_at_2000!Y38,Vines!Y38,WestNet!Y38,Capex_to_Jun_2014!Y38,Capex_from_Jul_2014!Y38)","v":19.762726510348177},{"$f":"SUM(ICB_at_2000!Z38,Vines!Z38,WestNet!Z38,Capex_to_Jun_2014!Z38,Capex_from_Jul_2014!Z38)","v":17.982603597547531}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,{"$f":"SUM(ICB_at_2000!E39,Vines!E39,WestNet!E39,Capex_to_Jun_2014!E39,Capex_from_Jul_2014!E39)","v":0},{"$f":"SUM(ICB_at_2000!F39,Vines!F39,WestNet!F39,Capex_to_Jun_2014!F39,Capex_from_Jul_2014!F39)","v":1.580213405548076E-4},{"$f":"SUM(ICB_at_2000!G39,Vines!G39,WestNet!G39,Capex_to_Jun_2014!G39,Capex_from_Jul_2014!G39)","v":5.9824085417465164E-3},{"$f":"SUM(ICB_at_2000!H39,Vines!H39,WestNet!H39,Capex_to_Jun_2014!H39,Capex_from_Jul_2014!H39)","v":2.3397788689460843},{"$f":"SUM(ICB_at_2000!I39,Vines!I39,WestNet!I39,Capex_to_Jun_2014!I39,Capex_from_Jul_2014!I39)","v":6.4164555879481071},{"$f":"SUM(ICB_at_2000!J39,Vines!J39,WestNet!J39,Capex_to_Jun_2014!J39,Capex_from_Jul_2014!J39)","v":15.516013976939744},{"$f":"SUM(ICB_at_2000!K39,Vines!K39,WestNet!K39,Capex_to_Jun_2014!K39,Capex_from_Jul_2014!K39)","v":12.412811181551795},{"$f":"SUM(ICB_at_2000!L39,Vines!L39,WestNet!L39,Capex_to_Jun_2014!L39,Capex_from_Jul_2014!L39)","v":9.3096083861638466},{"$f":"SUM(ICB_at_2000!M39,Vines!M39,WestNet!M39,Capex_to_Jun_2014!M39,Capex_from_Jul_2014!M39)","v":6.2064055907758977},{"$f":"SUM(ICB_at_2000!N39,Vines!N39,WestNet!N39,Capex_to_Jun_2014!N39,Capex_from_Jul_2014!N39)","v":3.1032027953879489},{"$f":"SUM(ICB_at_2000!O39,Vines!O39,WestNet!O39,Capex_to_Jun_2014!O39,Capex_from_Jul_2014!O39)","v":1.2342768652066944E-15},{"$f":"SUM(ICB_at_2000!P39,Vines!P39,WestNet!P39,Capex_to_Jun_2014!P39,Capex_from_Jul_2014!P39)","v":1.2342540357375668E-15},{"$f":"SUM(ICB_at_2000!Q39,Vines!Q39,WestNet!Q39,Capex_to_Jun_2014!Q39,Capex_from_Jul_2014!Q39)","v":1.2342540357375668E-15},{"$f":"SUM(ICB_at_2000!R39,Vines!R39,WestNet!R39,Capex_to_Jun_2014!R39,Capex_from_Jul_2014!R39)","v":1.2342540357375668E-15},{"$f":"SUM(ICB_at_2000!S39,Vines!S39,WestNet!S39,Capex_to_Jun_2014!S39,Capex_from_Jul_2014!S39)","v":1.2342540357375668E-15},{"$f":"SUM(ICB_at_2000!T39,Vines!T39,WestNet!T39,Capex_to_Jun_2014!T39,Capex_from_Jul_2014!T39)","v":1.2342540357375668E-15},{"$f":"SUM(ICB_at_2000!U39,Vines!U39,WestNet!U39,Capex_to_Jun_2014!U39,Capex_from_Jul_2014!U39)","v":0},{"$f":"SUM(ICB_at_2000!V39,Vines!V39,WestNet!V39,Capex_to_Jun_2014!V39,Capex_from_Jul_2014!V39)","v":0},{"$f":"SUM(ICB_at_2000!W39,Vines!W39,WestNet!W39,Capex_to_Jun_2014!W39,Capex_from_Jul_2014!W39)","v":0},{"$f":"SUM(ICB_at_2000!X39,Vines!X39,WestNet!X39,Capex_to_Jun_2014!X39,Capex_from_Jul_2014!X39)","v":0},{"$f":"SUM(ICB_at_2000!Y39,Vines!Y39,WestNet!Y39,Capex_to_Jun_2014!Y39,Capex_from_Jul_2014!Y39)","v":0},{"$f":"SUM(ICB_at_2000!Z39,Vines!Z39,WestNet!Z39,Capex_to_Jun_2014!Z39,Capex_from_Jul_2014!Z39)","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,{"$f":"SUM(ICB_at_2000!E40,Vines!E40,WestNet!E40,Capex_to_Jun_2014!E40,Capex_from_Jul_2014!E40)","v":6.856669453738613},{"$f":"SUM(ICB_at_2000!F40,Vines!F40,WestNet!F40,Capex_to_Jun_2014!F40,Capex_from_Jul_2014!F40)","v":7.2044251542332969},{"$f":"SUM(ICB_at_2000!G40,Vines!G40,WestNet!G40,Capex_to_Jun_2014!G40,Capex_from_Jul_2014!G40)","v":7.4624137506669816},{"$f":"SUM(ICB_at_2000!H40,Vines!H40,WestNet!H40,Capex_to_Jun_2014!H40,Capex_from_Jul_2014!H40)","v":7.4624137506669816},{"$f":"SUM(ICB_at_2000!I40,Vines!I40,WestNet!I40,Capex_to_Jun_2014!I40,Capex_from_Jul_2014!I40)","v":7.4624137506669816},{"$f":"SUM(ICB_at_2000!J40,Vines!J40,WestNet!J40,Capex_to_Jun_2014!J40,Capex_from_Jul_2014!J40)","v":7.4624137506669816},{"$f":"SUM(ICB_at_2000!K40,Vines!K40,WestNet!K40,Capex_to_Jun_2014!K40,Capex_from_Jul_2014!K40)","v":7.4624137506669816},{"$f":"SUM(ICB_at_2000!L40,Vines!L40,WestNet!L40,Capex_to_Jun_2014!L40,Capex_from_Jul_2014!L40)","v":7.4624137506669816},{"$f":"SUM(ICB_at_2000!M40,Vines!M40,WestNet!M40,Capex_to_Jun_2014!M40,Capex_from_Jul_2014!M40)","v":7.4624137506669816},{"$f":"SUM(ICB_at_2000!N40,Vines!N40,WestNet!N40,Capex_to_Jun_2014!N40,Capex_from_Jul_2014!N40)","v":7.4624137506669816},{"$f":"SUM(ICB_at_2000!O40,Vines!O40,WestNet!O40,Capex_to_Jun_2014!O40,Capex_from_Jul_2014!O40)","v":3.6649057985763664},{"$f":"SUM(ICB_at_2000!P40,Vines!P40,WestNet!P40,Capex_to_Jun_2014!P40,Capex_from_Jul_2014!P40)","v":3.6649057985763664},{"$f":"SUM(ICB_at_2000!Q40,Vines!Q40,WestNet!Q40,Capex_to_Jun_2014!Q40,Capex_from_Jul_2014!Q40)","v":3.6649057985763664},{"$f":"SUM(ICB_at_2000!R40,Vines!R40,WestNet!R40,Capex_to_Jun_2014!R40,Capex_from_Jul_2014!R40)","v":3.6649057985763664},{"$f":"SUM(ICB_at_2000!S40,Vines!S40,WestNet!S40,Capex_to_Jun_2014!S40,Capex_from_Jul_2014!S40)","v":3.6649057985763664},{"$f":"SUM(ICB_at_2000!T40,Vines!T40,WestNet!T40,Capex_to_Jun_2014!T40,Capex_from_Jul_2014!T40)","v":3.6649057985763664},{"$f":"SUM(ICB_at_2000!U40,Vines!U40,WestNet!U40,Capex_to_Jun_2014!U40,Capex_from_Jul_2014!U40)","v":3.6649057985763664},{"$f":"SUM(ICB_at_2000!V40,Vines!V40,WestNet!V40,Capex_to_Jun_2014!V40,Capex_from_Jul_2014!V40)","v":3.6649057985763664},{"$f":"SUM(ICB_at_2000!W40,Vines!W40,WestNet!W40,Capex_to_Jun_2014!W40,Capex_from_Jul_2014!W40)","v":8.6979128248542441},{"$f":"SUM(ICB_at_2000!X40,Vines!X40,WestNet!X40,Capex_to_Jun_2014!X40,Capex_from_Jul_2014!X40)","v":9.2829350333210812},{"$f":"SUM(ICB_at_2000!Y40,Vines!Y40,WestNet!Y40,Capex_to_Jun_2014!Y40,Capex_from_Jul_2014!Y40)","v":9.6645290647528572},{"$f":"SUM(ICB_at_2000!Z40,Vines!Z40,WestNet!Z40,Capex_to_Jun_2014!Z40,Capex_from_Jul_2014!Z40)","v":9.6645290647528572}]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E27:E41)","v":821.7698214003517},831.97934973688848,829.32186964715061,834.54077819885867,842.60295055365589,855.76475935075348,854.49274565905671,857.50405243651232,860.52252355280007,862.73195234126376,878.03727441687488,896.79517437123036,911.66872736059963,921.41789862012081,969.45947817221281,1007.9374423499506,{"$f":"SUM(U27:U41)","v":1034.4908198497103},{"$f":"SUM(V27:V41)","v":1014.963215259743},{"$f":"SUM(W27:W41)","v":1104.276793062261},1183.113305000873,1263.1304501417703,1337.228815385718]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: "}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM(ICB_at_2000!E45,Vines!E45,WestNet!E45,Capex_to_Jun_2014!E45,Capex_from_Jul_2014!E45)","v":1.7720420912163877},{"$f":"SUM(ICB_at_2000!F45,Vines!F45,WestNet!F45,Capex_to_Jun_2014!F45,Capex_from_Jul_2014!F45)","v":2.4359254768241314},{"$f":"SUM(ICB_at_2000!G45,Vines!G45,WestNet!G45,Capex_to_Jun_2014!G45,Capex_from_Jul_2014!G45)","v":0},{"$f":"SUM(ICB_at_2000!H45,Vines!H45,WestNet!H45,Capex_to_Jun_2014!H45,Capex_from_Jul_2014!H45)","v":0},{"$f":"SUM(ICB_at_2000!I45,Vines!I45,WestNet!I45,Capex_to_Jun_2014!I45,Capex_from_Jul_2014!I45)","v":0},{"$f":"SUM(ICB_at_2000!J45,Vines!J45,WestNet!J45,Capex_to_Jun_2014!J45,Capex_from_Jul_2014!J45)","v":0.58349499367323943},{"$f":"SUM(ICB_at_2000!K45,Vines!K45,WestNet!K45,Capex_to_Jun_2014!K45,Capex_from_Jul_2014!K45)","v":1.7377174631350314},{"$f":"SUM(ICB_at_2000!L45,Vines!L45,WestNet!L45,Capex_to_Jun_2014!L45,Capex_from_Jul_2014!L45)","v":1.8057728491752587},{"$f":"SUM(ICB_at_2000!M45,Vines!M45,WestNet!M45,Capex_to_Jun_2014!M45,Capex_from_Jul_2014!M45)","v":3.7173475535410416},{"$f":"SUM(ICB_at_2000!N45,Vines!N45,WestNet!N45,Capex_to_Jun_2014!N45,Capex_from_Jul_2014!N45)","v":11.642785804642999},{"$f":"SUM(ICB_at_2000!O45,Vines!O45,WestNet!O45,Capex_to_Jun_2014!O45,Capex_from_Jul_2014!O45)","v":8.353036510497061},{"$f":"SUM(ICB_at_2000!P45,Vines!P45,WestNet!P45,Capex_to_Jun_2014!P45,Capex_from_Jul_2014!P45)","v":3.0050620247488209},{"$f":"SUM(ICB_at_2000!Q45,Vines!Q45,WestNet!Q45,Capex_to_Jun_2014!Q45,Capex_from_Jul_2014!Q45)","v":3.3838378572011942},{"$f":"SUM(ICB_at_2000!R45,Vines!R45,WestNet!R45,Capex_to_Jun_2014!R45,Capex_from_Jul_2014!R45)","v":14.841744558881322},{"$f":"SUM(ICB_at_2000!S45,Vines!S45,WestNet!S45,Capex_to_Jun_2014!S45,Capex_from_Jul_2014!S45)","v":1.13383783},{"$f":"SUM(ICB_at_2000!T45,Vines!T45,WestNet!T45,Capex_to_Jun_2014!T45,Capex_from_Jul_2014!T45)","v":0.51358842300439578},{"$f":"SUM(ICB_at_2000!U45,Vines!U45,WestNet!U45,Capex_to_Jun_2014!U45,Capex_from_Jul_2014!U45)","v":0},{"$f":"SUM(ICB_at_2000!V45,Vines!V45,WestNet!V45,Capex_to_Jun_2014!V45,Capex_from_Jul_2014!V45)","v":11.810143149620254},{"$f":"SUM(ICB_at_2000!W45,Vines!W45,WestNet!W45,Capex_to_Jun_2014!W45,Capex_from_Jul_2014!W45)","v":44.240497181044539},{"$f":"SUM(ICB_at_2000!X45,Vines!X45,WestNet!X45,Capex_to_Jun_2014!X45,Capex_from_Jul_2014!X45)","v":41.337236612457943},{"$f":"SUM(ICB_at_2000!Y45,Vines!Y45,WestNet!Y45,Capex_to_Jun_2014!Y45,Capex_from_Jul_2014!Y45)","v":34.119977383749237},{"$f":"SUM(ICB_at_2000!Z45,Vines!Z45,WestNet!Z45,Capex_to_Jun_2014!Z45,Capex_from_Jul_2014!Z45)","v":28.584967492581502}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM(ICB_at_2000!E46,Vines!E46,WestNet!E46,Capex_to_Jun_2014!E46,Capex_from_Jul_2014!E46)","v":0},{"$f":"SUM(ICB_at_2000!F46,Vines!F46,WestNet!F46,Capex_to_Jun_2014!F46,Capex_from_Jul_2014!F46)","v":0},{"$f":"SUM(ICB_at_2000!G46,Vines!G46,WestNet!G46,Capex_to_Jun_2014!G46,Capex_from_Jul_2014!G46)","v":0},{"$f":"SUM(ICB_at_2000!H46,Vines!H46,WestNet!H46,Capex_to_Jun_2014!H46,Capex_from_Jul_2014!H46)","v":0},{"$f":"SUM(ICB_at_2000!I46,Vines!I46,WestNet!I46,Capex_to_Jun_2014!I46,Capex_from_Jul_2014!I46)","v":0},{"$f":"SUM(ICB_at_2000!J46,Vines!J46,WestNet!J46,Capex_to_Jun_2014!J46,Capex_from_Jul_2014!J46)","v":0},{"$f":"SUM(ICB_at_2000!K46,Vines!K46,WestNet!K46,Capex_to_Jun_2014!K46,Capex_from_Jul_2014!K46)","v":0},{"$f":"SUM(ICB_at_2000!L46,Vines!L46,WestNet!L46,Capex_to_Jun_2014!L46,Capex_from_Jul_2014!L46)","v":0},{"$f":"SUM(ICB_at_2000!M46,Vines!M46,WestNet!M46,Capex_to_Jun_2014!M46,Capex_from_Jul_2014!M46)","v":0},{"$f":"SUM(ICB_at_2000!N46,Vines!N46,WestNet!N46,Capex_to_Jun_2014!N46,Capex_from_Jul_2014!N46)","v":0},{"$f":"SUM(ICB_at_2000!O46,Vines!O46,WestNet!O46,Capex_to_Jun_2014!O46,Capex_from_Jul_2014!O46)","v":0.50735202708424076},{"$f":"SUM(ICB_at_2000!P46,Vines!P46,WestNet!P46,Capex_to_Jun_2014!P46,Capex_from_Jul_2014!P46)","v":0.60221260279975908},{"$f":"SUM(ICB_at_2000!Q46,Vines!Q46,WestNet!Q46,Capex_to_Jun_2014!Q46,Capex_from_Jul_2014!Q46)","v":-0.46661274059760949},{"$f":"SUM(ICB_at_2000!R46,Vines!R46,WestNet!R46,Capex_to_Jun_2014!R46,Capex_from_Jul_2014!R46)","v":5.8795510951459153},{"$f":"SUM(ICB_at_2000!S46,Vines!S46,WestNet!S46,Capex_to_Jun_2014!S46,Capex_from_Jul_2014!S46)","v":3.6142473600000002},{"$f":"SUM(ICB_at_2000!T46,Vines!T46,WestNet!T46,Capex_to_Jun_2014!T46,Capex_from_Jul_2014!T46)","v":1.0498164858094658},{"$f":"SUM(ICB_at_2000!U46,Vines!U46,WestNet!U46,Capex_to_Jun_2014!U46,Capex_from_Jul_2014!U46)","v":0},{"$f":"SUM(ICB_at_2000!V46,Vines!V46,WestNet!V46,Capex_to_Jun_2014!V46,Capex_from_Jul_2014!V46)","v":1.4827359887292486},{"$f":"SUM(ICB_at_2000!W46,Vines!W46,WestNet!W46,Capex_to_Jun_2014!W46,Capex_from_Jul_2014!W46)","v":0},{"$f":"SUM(ICB_at_2000!X46,Vines!X46,WestNet!X46,Capex_to_Jun_2014!X46,Capex_from_Jul_2014!X46)","v":0},{"$f":"SUM(ICB_at_2000!Y46,Vines!Y46,WestNet!Y46,Capex_to_Jun_2014!Y46,Capex_from_Jul_2014!Y46)","v":3.4032095945821017},{"$f":"SUM(ICB_at_2000!Z46,Vines!Z46,WestNet!Z46,Capex_to_Jun_2014!Z46,Capex_from_Jul_2014!Z46)","v":0.91216437392191085}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000!E47,Vines!E47,WestNet!E47,Capex_to_Jun_2014!E47,Capex_from_Jul_2014!E47)","v":7.3066748293232129},{"$f":"SUM(ICB_at_2000!F47,Vines!F47,WestNet!F47,Capex_to_Jun_2014!F47,Capex_from_Jul_2014!F47)","v":5.0750754999522254},{"$f":"SUM(ICB_at_2000!G47,Vines!G47,WestNet!G47,Capex_to_Jun_2014!G47,Capex_from_Jul_2014!G47)","v":5.7992080867512739},{"$f":"SUM(ICB_at_2000!H47,Vines!H47,WestNet!H47,Capex_to_Jun_2014!H47,Capex_from_Jul_2014!H47)","v":9.1176278995161155},{"$f":"SUM(ICB_at_2000!I47,Vines!I47,WestNet!I47,Capex_to_Jun_2014!I47,Capex_from_Jul_2014!I47)","v":11.84980445097521},{"$f":"SUM(ICB_at_2000!J47,Vines!J47,WestNet!J47,Capex_to_Jun_2014!J47,Capex_from_Jul_2014!J47)","v":0},{"$f":"SUM(ICB_at_2000!K47,Vines!K47,WestNet!K47,Capex_to_Jun_2014!K47,Capex_from_Jul_2014!K47)","v":0},{"$f":"SUM(ICB_at_2000!L47,Vines!L47,WestNet!L47,Capex_to_Jun_2014!L47,Capex_from_Jul_2014!L47)","v":0},{"$f":"SUM(ICB_at_2000!M47,Vines!M47,WestNet!M47,Capex_to_Jun_2014!M47,Capex_from_Jul_2014!M47)","v":0},{"$f":"SUM(ICB_at_2000!N47,Vines!N47,WestNet!N47,Capex_to_Jun_2014!N47,Capex_from_Jul_2014!N47)","v":0},{"$f":"SUM(ICB_at_2000!O47,Vines!O47,WestNet!O47,Capex_to_Jun_2014!O47,Capex_from_Jul_2014!O47)","v":0},{"$f":"SUM(ICB_at_2000!P47,Vines!P47,WestNet!P47,Capex_to_Jun_2014!P47,Capex_from_Jul_2014!P47)","v":0},{"$f":"SUM(ICB_at_2000!Q47,Vines!Q47,WestNet!Q47,Capex_to_Jun_2014!Q47,Capex_from_Jul_2014!Q47)","v":0},{"$f":"SUM(ICB_at_2000!R47,Vines!R47,WestNet!R47,Capex_to_Jun_2014!R47,Capex_from_Jul_2014!R47)","v":0},{"$f":"SUM(ICB_at_2000!S47,Vines!S47,WestNet!S47,Capex_to_Jun_2014!S47,Capex_from_Jul_2014!S47)","v":0},{"$f":"SUM(ICB_at_2000!T47,Vines!T47,WestNet!T47,Capex_to_Jun_2014!T47,Capex_from_Jul_2014!T47)","v":0},{"$f":"SUM(ICB_at_2000!U47,Vines!U47,WestNet!U47,Capex_to_Jun_2014!U47,Capex_from_Jul_2014!U47)","v":0},{"$f":"SUM(ICB_at_2000!V47,Vines!V47,WestNet!V47,Capex_to_Jun_2014!V47,Capex_from_Jul_2014!V47)","v":0},{"$f":"SUM(ICB_at_2000!W47,Vines!W47,WestNet!W47,Capex_to_Jun_2014!W47,Capex_from_Jul_2014!W47)","v":0},{"$f":"SUM(ICB_at_2000!X47,Vines!X47,WestNet!X47,Capex_to_Jun_2014!X47,Capex_from_Jul_2014!X47)","v":0},{"$f":"SUM(ICB_at_2000!Y47,Vines!Y47,WestNet!Y47,Capex_to_Jun_2014!Y47,Capex_from_Jul_2014!Y47)","v":0},{"$f":"SUM(ICB_at_2000!Z47,Vines!Z47,WestNet!Z47,Capex_to_Jun_2014!Z47,Capex_from_Jul_2014!Z47)","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000!E48,Vines!E48,WestNet!E48,Capex_to_Jun_2014!E48,Capex_from_Jul_2014!E48)","v":2.8032133422484495},{"$f":"SUM(ICB_at_2000!F48,Vines!F48,WestNet!F48,Capex_to_Jun_2014!F48,Capex_from_Jul_2014!F48)","v":1.6576836334385396},{"$f":"SUM(ICB_at_2000!G48,Vines!G48,WestNet!G48,Capex_to_Jun_2014!G48,Capex_from_Jul_2014!G48)","v":0.10983383729159829},{"$f":"SUM(ICB_at_2000!H48,Vines!H48,WestNet!H48,Capex_to_Jun_2014!H48,Capex_from_Jul_2014!H48)","v":0},{"$f":"SUM(ICB_at_2000!I48,Vines!I48,WestNet!I48,Capex_to_Jun_2014!I48,Capex_from_Jul_2014!I48)","v":4.6110279277053877E-2},{"$f":"SUM(ICB_at_2000!J48,Vines!J48,WestNet!J48,Capex_to_Jun_2014!J48,Capex_from_Jul_2014!J48)","v":8.861200029306076},{"$f":"SUM(ICB_at_2000!K48,Vines!K48,WestNet!K48,Capex_to_Jun_2014!K48,Capex_from_Jul_2014!K48)","v":10.030756854423347},{"$f":"SUM(ICB_at_2000!L48,Vines!L48,WestNet!L48,Capex_to_Jun_2014!L48,Capex_from_Jul_2014!L48)","v":14.78346306145211},{"$f":"SUM(ICB_at_2000!M48,Vines!M48,WestNet!M48,Capex_to_Jun_2014!M48,Capex_from_Jul_2014!M48)","v":13.040266535181063},{"$f":"SUM(ICB_at_2000!N48,Vines!N48,WestNet!N48,Capex_to_Jun_2014!N48,Capex_from_Jul_2014!N48)","v":9.6837825851604755},{"$f":"SUM(ICB_at_2000!O48,Vines!O48,WestNet!O48,Capex_to_Jun_2014!O48,Capex_from_Jul_2014!O48)","v":5.1642933418456165},{"$f":"SUM(ICB_at_2000!P48,Vines!P48,WestNet!P48,Capex_to_Jun_2014!P48,Capex_from_Jul_2014!P48)","v":10.367894566991481},{"$f":"SUM(ICB_at_2000!Q48,Vines!Q48,WestNet!Q48,Capex_to_Jun_2014!Q48,Capex_from_Jul_2014!Q48)","v":11.289407046424301},{"$f":"SUM(ICB_at_2000!R48,Vines!R48,WestNet!R48,Capex_to_Jun_2014!R48,Capex_from_Jul_2014!R48)","v":22.760513945019458},{"$f":"SUM(ICB_at_2000!S48,Vines!S48,WestNet!S48,Capex_to_Jun_2014!S48,Capex_from_Jul_2014!S48)","v":16.87749797},{"$f":"SUM(ICB_at_2000!T48,Vines!T48,WestNet!T48,Capex_to_Jun_2014!T48,Capex_from_Jul_2014!T48)","v":13.847803380285441},{"$f":"SUM(ICB_at_2000!U48,Vines!U48,WestNet!U48,Capex_to_Jun_2014!U48,Capex_from_Jul_2014!U48)","v":0},{"$f":"SUM(ICB_at_2000!V48,Vines!V48,WestNet!V48,Capex_to_Jun_2014!V48,Capex_from_Jul_2014!V48)","v":29.840402194588393},{"$f":"SUM(ICB_at_2000!W48,Vines!W48,WestNet!W48,Capex_to_Jun_2014!W48,Capex_from_Jul_2014!W48)","v":29.720712180039346},{"$f":"SUM(ICB_at_2000!X48,Vines!X48,WestNet!X48,Capex_to_Jun_2014!X48,Capex_from_Jul_2014!X48)","v":28.523621609143525},{"$f":"SUM(ICB_at_2000!Y48,Vines!Y48,WestNet!Y48,Capex_to_Jun_2014!Y48,Capex_from_Jul_2014!Y48)","v":29.901712196848578},{"$f":"SUM(ICB_at_2000!Z48,Vines!Z48,WestNet!Z48,Capex_to_Jun_2014!Z48,Capex_from_Jul_2014!Z48)","v":30.382278028317774}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000!E49,Vines!E49,WestNet!E49,Capex_to_Jun_2014!E49,Capex_from_Jul_2014!E49)","v":0},{"$f":"SUM(ICB_at_2000!F49,Vines!F49,WestNet!F49,Capex_to_Jun_2014!F49,Capex_from_Jul_2014!F49)","v":0},{"$f":"SUM(ICB_at_2000!G49,Vines!G49,WestNet!G49,Capex_to_Jun_2014!G49,Capex_from_Jul_2014!G49)","v":0},{"$f":"SUM(ICB_at_2000!H49,Vines!H49,WestNet!H49,Capex_to_Jun_2014!H49,Capex_from_Jul_2014!H49)","v":0},{"$f":"SUM(ICB_at_2000!I49,Vines!I49,WestNet!I49,Capex_to_Jun_2014!I49,Capex_from_Jul_2014!I49)","v":0},{"$f":"SUM(ICB_at_2000!J49,Vines!J49,WestNet!J49,Capex_to_Jun_2014!J49,Capex_from_Jul_2014!J49)","v":0},{"$f":"SUM(ICB_at_2000!K49,Vines!K49,WestNet!K49,Capex_to_Jun_2014!K49,Capex_from_Jul_2014!K49)","v":0},{"$f":"SUM(ICB_at_2000!L49,Vines!L49,WestNet!L49,Capex_to_Jun_2014!L49,Capex_from_Jul_2014!L49)","v":0},{"$f":"SUM(ICB_at_2000!M49,Vines!M49,WestNet!M49,Capex_to_Jun_2014!M49,Capex_from_Jul_2014!M49)","v":0},{"$f":"SUM(ICB_at_2000!N49,Vines!N49,WestNet!N49,Capex_to_Jun_2014!N49,Capex_from_Jul_2014!N49)","v":0},{"$f":"SUM(ICB_at_2000!O49,Vines!O49,WestNet!O49,Capex_to_Jun_2014!O49,Capex_from_Jul_2014!O49)","v":0},{"$f":"SUM(ICB_at_2000!P49,Vines!P49,WestNet!P49,Capex_to_Jun_2014!P49,Capex_from_Jul_2014!P49)","v":0},{"$f":"SUM(ICB_at_2000!Q49,Vines!Q49,WestNet!Q49,Capex_to_Jun_2014!Q49,Capex_from_Jul_2014!Q49)","v":0},{"$f":"SUM(ICB_at_2000!R49,Vines!R49,WestNet!R49,Capex_to_Jun_2014!R49,Capex_from_Jul_2014!R49)","v":0},{"$f":"SUM(ICB_at_2000!S49,Vines!S49,WestNet!S49,Capex_to_Jun_2014!S49,Capex_from_Jul_2014!S49)","v":0},{"$f":"SUM(ICB_at_2000!T49,Vines!T49,WestNet!T49,Capex_to_Jun_2014!T49,Capex_from_Jul_2014!T49)","v":0},{"$f":"SUM(ICB_at_2000!U49,Vines!U49,WestNet!U49,Capex_to_Jun_2014!U49,Capex_from_Jul_2014!U49)","v":0},{"$f":"SUM(ICB_at_2000!V49,Vines!V49,WestNet!V49,Capex_to_Jun_2014!V49,Capex_from_Jul_2014!V49)","v":0},{"$f":"SUM(ICB_at_2000!W49,Vines!W49,WestNet!W49,Capex_to_Jun_2014!W49,Capex_from_Jul_2014!W49)","v":0},{"$f":"SUM(ICB_at_2000!X49,Vines!X49,WestNet!X49,Capex_to_Jun_2014!X49,Capex_from_Jul_2014!X49)","v":0},{"$f":"SUM(ICB_at_2000!Y49,Vines!Y49,WestNet!Y49,Capex_to_Jun_2014!Y49,Capex_from_Jul_2014!Y49)","v":0},{"$f":"SUM(ICB_at_2000!Z49,Vines!Z49,WestNet!Z49,Capex_to_Jun_2014!Z49,Capex_from_Jul_2014!Z49)","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,{"$f":"SUM(ICB_at_2000!E50,Vines!E50,WestNet!E50,Capex_to_Jun_2014!E50,Capex_from_Jul_2014!E50)","v":0.23738106512028401},{"$f":"SUM(ICB_at_2000!F50,Vines!F50,WestNet!F50,Capex_to_Jun_2014!F50,Capex_from_Jul_2014!F50)","v":0.21807875831134707},{"$f":"SUM(ICB_at_2000!G50,Vines!G50,WestNet!G50,Capex_to_Jun_2014!G50,Capex_from_Jul_2014!G50)","v":1.9464224330156665E-2},{"$f":"SUM(ICB_at_2000!H50,Vines!H50,WestNet!H50,Capex_to_Jun_2014!H50,Capex_from_Jul_2014!H50)","v":0},{"$f":"SUM(ICB_at_2000!I50,Vines!I50,WestNet!I50,Capex_to_Jun_2014!I50,Capex_from_Jul_2014!I50)","v":8.1714418971994239E-3},{"$f":"SUM(ICB_at_2000!J50,Vines!J50,WestNet!J50,Capex_to_Jun_2014!J50,Capex_from_Jul_2014!J50)","v":0.12607875232896623},{"$f":"SUM(ICB_at_2000!K50,Vines!K50,WestNet!K50,Capex_to_Jun_2014!K50,Capex_from_Jul_2014!K50)","v":0.89562942682197155},{"$f":"SUM(ICB_at_2000!L50,Vines!L50,WestNet!L50,Capex_to_Jun_2014!L50,Capex_from_Jul_2014!L50)","v":0.73365981420081039},{"$f":"SUM(ICB_at_2000!M50,Vines!M50,WestNet!M50,Capex_to_Jun_2014!M50,Capex_from_Jul_2014!M50)","v":0.20777208857404403},{"$f":"SUM(ICB_at_2000!N50,Vines!N50,WestNet!N50,Capex_to_Jun_2014!N50,Capex_from_Jul_2014!N50)","v":0.8158213379311593},{"$f":"SUM(ICB_at_2000!O50,Vines!O50,WestNet!O50,Capex_to_Jun_2014!O50,Capex_from_Jul_2014!O50)","v":0.27556266902419768},{"$f":"SUM(ICB_at_2000!P50,Vines!P50,WestNet!P50,Capex_to_Jun_2014!P50,Capex_from_Jul_2014!P50)","v":0.24441462664652799},{"$f":"SUM(ICB_at_2000!Q50,Vines!Q50,WestNet!Q50,Capex_to_Jun_2014!Q50,Capex_from_Jul_2014!Q50)","v":0.46120698860557768},{"$f":"SUM(ICB_at_2000!R50,Vines!R50,WestNet!R50,Capex_to_Jun_2014!R50,Capex_from_Jul_2014!R50)","v":1.2409006699319067},{"$f":"SUM(ICB_at_2000!S50,Vines!S50,WestNet!S50,Capex_to_Jun_2014!S50,Capex_from_Jul_2014!S50)","v":0.66340935999999984},{"$f":"SUM(ICB_at_2000!T50,Vines!T50,WestNet!T50,Capex_to_Jun_2014!T50,Capex_from_Jul_2014!T50)","v":0.97584231623820517},{"$f":"SUM(ICB_at_2000!U50,Vines!U50,WestNet!U50,Capex_to_Jun_2014!U50,Capex_from_Jul_2014!U50)","v":0},{"$f":"SUM(ICB_at_2000!V50,Vines!V50,WestNet!V50,Capex_to_Jun_2014!V50,Capex_from_Jul_2014!V50)","v":3.4865761671183568},{"$f":"SUM(ICB_at_2000!W50,Vines!W50,WestNet!W50,Capex_to_Jun_2014!W50,Capex_from_Jul_2014!W50)","v":1.6094782311400955},{"$f":"SUM(ICB_at_2000!X50,Vines!X50,WestNet!X50,Capex_to_Jun_2014!X50,Capex_from_Jul_2014!X50)","v":1.6098737814650232},{"$f":"SUM(ICB_at_2000!Y50,Vines!Y50,WestNet!Y50,Capex_to_Jun_2014!Y50,Capex_from_Jul_2014!Y50)","v":1.6877848679242045},{"$f":"SUM(ICB_at_2000!Z50,Vines!Z50,WestNet!Z50,Capex_to_Jun_2014!Z50,Capex_from_Jul_2014!Z50)","v":2.2908128928984133}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,{"$f":"SUM(ICB_at_2000!E51,Vines!E51,WestNet!E51,Capex_to_Jun_2014!E51,Capex_from_Jul_2014!E51)","v":3.1751607436471117E-2},{"$f":"SUM(ICB_at_2000!F51,Vines!F51,WestNet!F51,Capex_to_Jun_2014!F51,Capex_from_Jul_2014!F51)","v":1.7104216338144868E-2},{"$f":"SUM(ICB_at_2000!G51,Vines!G51,WestNet!G51,Capex_to_Jun_2014!G51,Capex_from_Jul_2014!G51)","v":0},{"$f":"SUM(ICB_at_2000!H51,Vines!H51,WestNet!H51,Capex_to_Jun_2014!H51,Capex_from_Jul_2014!H51)","v":0},{"$f":"SUM(ICB_at_2000!I51,Vines!I51,WestNet!I51,Capex_to_Jun_2014!I51,Capex_from_Jul_2014!I51)","v":0},{"$f":"SUM(ICB_at_2000!J51,Vines!J51,WestNet!J51,Capex_to_Jun_2014!J51,Capex_from_Jul_2014!J51)","v":0},{"$f":"SUM(ICB_at_2000!K51,Vines!K51,WestNet!K51,Capex_to_Jun_2014!K51,Capex_from_Jul_2014!K51)","v":0},{"$f":"SUM(ICB_at_2000!L51,Vines!L51,WestNet!L51,Capex_to_Jun_2014!L51,Capex_from_Jul_2014!L51)","v":0},{"$f":"SUM(ICB_at_2000!M51,Vines!M51,WestNet!M51,Capex_to_Jun_2014!M51,Capex_from_Jul_2014!M51)","v":1.4108138850657233E-2},{"$f":"SUM(ICB_at_2000!N51,Vines!N51,WestNet!N51,Capex_to_Jun_2014!N51,Capex_from_Jul_2014!N51)","v":1.8613857064844199},{"$f":"SUM(ICB_at_2000!O51,Vines!O51,WestNet!O51,Capex_to_Jun_2014!O51,Capex_from_Jul_2014!O51)","v":1.8669186169102299},{"$f":"SUM(ICB_at_2000!P51,Vines!P51,WestNet!P51,Capex_to_Jun_2014!P51,Capex_from_Jul_2014!P51)","v":0.1918006995967742},{"$f":"SUM(ICB_at_2000!Q51,Vines!Q51,WestNet!Q51,Capex_to_Jun_2014!Q51,Capex_from_Jul_2014!Q51)","v":0.24546544123505976},{"$f":"SUM(ICB_at_2000!R51,Vines!R51,WestNet!R51,Capex_to_Jun_2014!R51,Capex_from_Jul_2014!R51)","v":4.0275892120622573E-3},{"$f":"SUM(ICB_at_2000!S51,Vines!S51,WestNet!S51,Capex_to_Jun_2014!S51,Capex_from_Jul_2014!S51)","v":6.0650000000000005E-4},{"$f":"SUM(ICB_at_2000!T51,Vines!T51,WestNet!T51,Capex_to_Jun_2014!T51,Capex_from_Jul_2014!T51)","v":8.0946040567380483E-3},{"$f":"SUM(ICB_at_2000!U51,Vines!U51,WestNet!U51,Capex_to_Jun_2014!U51,Capex_from_Jul_2014!U51)","v":0},{"$f":"SUM(ICB_at_2000!V51,Vines!V51,WestNet!V51,Capex_to_Jun_2014!V51,Capex_from_Jul_2014!V51)","v":0},{"$f":"SUM(ICB_at_2000!W51,Vines!W51,WestNet!W51,Capex_to_Jun_2014!W51,Capex_from_Jul_2014!W51)","v":0.60389025426861742},{"$f":"SUM(ICB_at_2000!X51,Vines!X51,WestNet!X51,Capex_to_Jun_2014!X51,Capex_from_Jul_2014!X51)","v":8.9362101632469386},{"$f":"SUM(ICB_at_2000!Y51,Vines!Y51,WestNet!Y51,Capex_to_Jun_2014!Y51,Capex_from_Jul_2014!Y51)","v":4.621590200802804},{"$f":"SUM(ICB_at_2000!Z51,Vines!Z51,WestNet!Z51,Capex_to_Jun_2014!Z51,Capex_from_Jul_2014!Z51)","v":7.1356769228356534}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"SUM(ICB_at_2000!E52,Vines!E52,WestNet!E52,Capex_to_Jun_2014!E52,Capex_from_Jul_2014!E52)","v":0},{"$f":"SUM(ICB_at_2000!F52,Vines!F52,WestNet!F52,Capex_to_Jun_2014!F52,Capex_from_Jul_2014!F52)","v":8.26703789677002E-2},{"$f":"SUM(ICB_at_2000!G52,Vines!G52,WestNet!G52,Capex_to_Jun_2014!G52,Capex_from_Jul_2014!G52)","v":0},{"$f":"SUM(ICB_at_2000!H52,Vines!H52,WestNet!H52,Capex_to_Jun_2014!H52,Capex_from_Jul_2014!H52)","v":0},{"$f":"SUM(ICB_at_2000!I52,Vines!I52,WestNet!I52,Capex_to_Jun_2014!I52,Capex_from_Jul_2014!I52)","v":0},{"$f":"SUM(ICB_at_2000!J52,Vines!J52,WestNet!J52,Capex_to_Jun_2014!J52,Capex_from_Jul_2014!J52)","v":0},{"$f":"SUM(ICB_at_2000!K52,Vines!K52,WestNet!K52,Capex_to_Jun_2014!K52,Capex_from_Jul_2014!K52)","v":0},{"$f":"SUM(ICB_at_2000!L52,Vines!L52,WestNet!L52,Capex_to_Jun_2014!L52,Capex_from_Jul_2014!L52)","v":4.6908113157606637E-2},{"$f":"SUM(ICB_at_2000!M52,Vines!M52,WestNet!M52,Capex_to_Jun_2014!M52,Capex_from_Jul_2014!M52)","v":0.1311685455245189},{"$f":"SUM(ICB_at_2000!N52,Vines!N52,WestNet!N52,Capex_to_Jun_2014!N52,Capex_from_Jul_2014!N52)","v":0.16896966932488627},{"$f":"SUM(ICB_at_2000!O52,Vines!O52,WestNet!O52,Capex_to_Jun_2014!O52,Capex_from_Jul_2014!O52)","v":0.11721184446764092},{"$f":"SUM(ICB_at_2000!P52,Vines!P52,WestNet!P52,Capex_to_Jun_2014!P52,Capex_from_Jul_2014!P52)","v":1.1756235052945581},{"$f":"SUM(ICB_at_2000!Q52,Vines!Q52,WestNet!Q52,Capex_to_Jun_2014!Q52,Capex_from_Jul_2014!Q52)","v":0.78228742449030553},{"$f":"SUM(ICB_at_2000!R52,Vines!R52,WestNet!R52,Capex_to_Jun_2014!R52,Capex_from_Jul_2014!R52)","v":4.4451562287975666},{"$f":"SUM(ICB_at_2000!S52,Vines!S52,WestNet!S52,Capex_to_Jun_2014!S52,Capex_from_Jul_2014!S52)","v":10.359691399673466},{"$f":"SUM(ICB_at_2000!T52,Vines!T52,WestNet!T52,Capex_to_Jun_2014!T52,Capex_from_Jul_2014!T52)","v":2.2937754904632692},{"$f":"SUM(ICB_at_2000!U52,Vines!U52,WestNet!U52,Capex_to_Jun_2014!U52,Capex_from_Jul_2014!U52)","v":0},{"$f":"SUM(ICB_at_2000!V52,Vines!V52,WestNet!V52,Capex_to_Jun_2014!V52,Capex_from_Jul_2014!V52)","v":10.32544740442575},{"$f":"SUM(ICB_at_2000!W52,Vines!W52,WestNet!W52,Capex_to_Jun_2014!W52,Capex_from_Jul_2014!W52)","v":0.66282235577052573},{"$f":"SUM(ICB_at_2000!X52,Vines!X52,WestNet!X52,Capex_to_Jun_2014!X52,Capex_from_Jul_2014!X52)","v":0.45840117154758381},{"$f":"SUM(ICB_at_2000!Y52,Vines!Y52,WestNet!Y52,Capex_to_Jun_2014!Y52,Capex_from_Jul_2014!Y52)","v":2.1509556916194418E-2},{"$f":"SUM(ICB_at_2000!Z52,Vines!Z52,WestNet!Z52,Capex_to_Jun_2014!Z52,Capex_from_Jul_2014!Z52)","v":2.2047295839099274E-2}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,{"$f":"SUM(ICB_at_2000!E53,Vines!E53,WestNet!E53,Capex_to_Jun_2014!E53,Capex_from_Jul_2014!E53)","v":17.686792245583966},{"$f":"SUM(ICB_at_2000!F53,Vines!F53,WestNet!F53,Capex_to_Jun_2014!F53,Capex_from_Jul_2014!F53)","v":14.016205743635371},{"$f":"SUM(ICB_at_2000!G53,Vines!G53,WestNet!G53,Capex_to_Jun_2014!G53,Capex_from_Jul_2014!G53)","v":25.052578934765506},{"$f":"SUM(ICB_at_2000!H53,Vines!H53,WestNet!H53,Capex_to_Jun_2014!H53,Capex_from_Jul_2014!H53)","v":23.700500592601831},{"$f":"SUM(ICB_at_2000!I53,Vines!I53,WestNet!I53,Capex_to_Jun_2014!I53,Capex_from_Jul_2014!I53)","v":21.165933608156383},{"$f":"SUM(ICB_at_2000!J53,Vines!J53,WestNet!J53,Capex_to_Jun_2014!J53,Capex_from_Jul_2014!J53)","v":20.875615171797584},{"$f":"SUM(ICB_at_2000!K53,Vines!K53,WestNet!K53,Capex_to_Jun_2014!K53,Capex_from_Jul_2014!K53)","v":24.582300855515616},{"$f":"SUM(ICB_at_2000!L53,Vines!L53,WestNet!L53,Capex_to_Jun_2014!L53,Capex_from_Jul_2014!L53)","v":21.777002267746621},{"$f":"SUM(ICB_at_2000!M53,Vines!M53,WestNet!M53,Capex_to_Jun_2014!M53,Capex_from_Jul_2014!M53)","v":19.842557400081009},{"$f":"SUM(ICB_at_2000!N53,Vines!N53,WestNet!N53,Capex_to_Jun_2014!N53,Capex_from_Jul_2014!N53)","v":21.366146098101396},{"$f":"SUM(ICB_at_2000!O53,Vines!O53,WestNet!O53,Capex_to_Jun_2014!O53,Capex_from_Jul_2014!O53)","v":9.5571665564092676},{"$f":"SUM(ICB_at_2000!P53,Vines!P53,WestNet!P53,Capex_to_Jun_2014!P53,Capex_from_Jul_2014!P53)","v":20.868296319585657},{"$f":"SUM(ICB_at_2000!Q53,Vines!Q53,WestNet!Q53,Capex_to_Jun_2014!Q53,Capex_from_Jul_2014!Q53)","v":18.620053795398405},{"$f":"SUM(ICB_at_2000!R53,Vines!R53,WestNet!R53,Capex_to_Jun_2014!R53,Capex_from_Jul_2014!R53)","v":20.946546519863812},{"$f":"SUM(ICB_at_2000!S53,Vines!S53,WestNet!S53,Capex_to_Jun_2014!S53,Capex_from_Jul_2014!S53)","v":30.096388690000005},{"$f":"SUM(ICB_at_2000!T53,Vines!T53,WestNet!T53,Capex_to_Jun_2014!T53,Capex_from_Jul_2014!T53)","v":16.799267337186894},{"$f":"SUM(ICB_at_2000!U53,Vines!U53,WestNet!U53,Capex_to_Jun_2014!U53,Capex_from_Jul_2014!U53)","v":0},{"$f":"SUM(ICB_at_2000!V53,Vines!V53,WestNet!V53,Capex_to_Jun_2014!V53,Capex_from_Jul_2014!V53)","v":36.521970234663129},{"$f":"SUM(ICB_at_2000!W53,Vines!W53,WestNet!W53,Capex_to_Jun_2014!W53,Capex_from_Jul_2014!W53)","v":34.921441993292341},{"$f":"SUM(ICB_at_2000!X53,Vines!X53,WestNet!X53,Capex_to_Jun_2014!X53,Capex_from_Jul_2014!X53)","v":36.524861123079091},{"$f":"SUM(ICB_at_2000!Y53,Vines!Y53,WestNet!Y53,Capex_to_Jun_2014!Y53,Capex_from_Jul_2014!Y53)","v":38.837041634028566},{"$f":"SUM(ICB_at_2000!Z53,Vines!Z53,WestNet!Z53,Capex_to_Jun_2014!Z53,Capex_from_Jul_2014!Z53)","v":40.255153353279177}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000!E54,Vines!E54,WestNet!E54,Capex_to_Jun_2014!E54,Capex_from_Jul_2014!E54)","v":1.5958962690092984},{"$f":"SUM(ICB_at_2000!F54,Vines!F54,WestNet!F54,Capex_to_Jun_2014!F54,Capex_from_Jul_2014!F54)","v":0.34208432676289741},{"$f":"SUM(ICB_at_2000!G54,Vines!G54,WestNet!G54,Capex_to_Jun_2014!G54,Capex_from_Jul_2014!G54)","v":6.9515086893416648E-3},{"$f":"SUM(ICB_at_2000!H54,Vines!H54,WestNet!H54,Capex_to_Jun_2014!H54,Capex_from_Jul_2014!H54)","v":0.23440186152069215},{"$f":"SUM(ICB_at_2000!I54,Vines!I54,WestNet!I54,Capex_to_Jun_2014!I54,Capex_from_Jul_2014!I54)","v":0.10132461524854813},{"$f":"SUM(ICB_at_2000!J54,Vines!J54,WestNet!J54,Capex_to_Jun_2014!J54,Capex_from_Jul_2014!J54)","v":0},{"$f":"SUM(ICB_at_2000!K54,Vines!K54,WestNet!K54,Capex_to_Jun_2014!K54,Capex_from_Jul_2014!K54)","v":0},{"$f":"SUM(ICB_at_2000!L54,Vines!L54,WestNet!L54,Capex_to_Jun_2014!L54,Capex_from_Jul_2014!L54)","v":0},{"$f":"SUM(ICB_at_2000!M54,Vines!M54,WestNet!M54,Capex_to_Jun_2014!M54,Capex_from_Jul_2014!M54)","v":0},{"$f":"SUM(ICB_at_2000!N54,Vines!N54,WestNet!N54,Capex_to_Jun_2014!N54,Capex_from_Jul_2014!N54)","v":0},{"$f":"SUM(ICB_at_2000!O54,Vines!O54,WestNet!O54,Capex_to_Jun_2014!O54,Capex_from_Jul_2014!O54)","v":0},{"$f":"SUM(ICB_at_2000!P54,Vines!P54,WestNet!P54,Capex_to_Jun_2014!P54,Capex_from_Jul_2014!P54)","v":0.2217926097033989},{"$f":"SUM(ICB_at_2000!Q54,Vines!Q54,WestNet!Q54,Capex_to_Jun_2014!Q54,Capex_from_Jul_2014!Q54)","v":0.4097486453496853},{"$f":"SUM(ICB_at_2000!R54,Vines!R54,WestNet!R54,Capex_to_Jun_2014!R54,Capex_from_Jul_2014!R54)","v":0.82306695453684664},{"$f":"SUM(ICB_at_2000!S54,Vines!S54,WestNet!S54,Capex_to_Jun_2014!S54,Capex_from_Jul_2014!S54)","v":1.3323898523270403},{"$f":"SUM(ICB_at_2000!T54,Vines!T54,WestNet!T54,Capex_to_Jun_2014!T54,Capex_from_Jul_2014!T54)","v":0.21486011343622549},{"$f":"SUM(ICB_at_2000!U54,Vines!U54,WestNet!U54,Capex_to_Jun_2014!U54,Capex_from_Jul_2014!U54)","v":0},{"$f":"SUM(ICB_at_2000!V54,Vines!V54,WestNet!V54,Capex_to_Jun_2014!V54,Capex_from_Jul_2014!V54)","v":1.5560136132944198},{"$f":"SUM(ICB_at_2000!W54,Vines!W54,WestNet!W54,Capex_to_Jun_2014!W54,Capex_from_Jul_2014!W54)","v":1.4792286204817984},{"$f":"SUM(ICB_at_2000!X54,Vines!X54,WestNet!X54,Capex_to_Jun_2014!X54,Capex_from_Jul_2014!X54)","v":1.3405742253920059},{"$f":"SUM(ICB_at_2000!Y54,Vines!Y54,WestNet!Y54,Capex_to_Jun_2014!Y54,Capex_from_Jul_2014!Y54)","v":1.0829725763347657},{"$f":"SUM(ICB_at_2000!Z54,Vines!Z54,WestNet!Z54,Capex_to_Jun_2014!Z54,Capex_from_Jul_2014!Z54)","v":1.1100468907431345}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000!E55,Vines!E55,WestNet!E55,Capex_to_Jun_2014!E55,Capex_from_Jul_2014!E55)","v":0},{"$f":"SUM(ICB_at_2000!F55,Vines!F55,WestNet!F55,Capex_to_Jun_2014!F55,Capex_from_Jul_2014!F55)","v":0},{"$f":"SUM(ICB_at_2000!G55,Vines!G55,WestNet!G55,Capex_to_Jun_2014!G55,Capex_from_Jul_2014!G55)","v":0},{"$f":"SUM(ICB_at_2000!H55,Vines!H55,WestNet!H55,Capex_to_Jun_2014!H55,Capex_from_Jul_2014!H55)","v":0},{"$f":"SUM(ICB_at_2000!I55,Vines!I55,WestNet!I55,Capex_to_Jun_2014!I55,Capex_from_Jul_2014!I55)","v":0},{"$f":"SUM(ICB_at_2000!J55,Vines!J55,WestNet!J55,Capex_to_Jun_2014!J55,Capex_from_Jul_2014!J55)","v":0},{"$f":"SUM(ICB_at_2000!K55,Vines!K55,WestNet!K55,Capex_to_Jun_2014!K55,Capex_from_Jul_2014!K55)","v":0},{"$f":"SUM(ICB_at_2000!L55,Vines!L55,WestNet!L55,Capex_to_Jun_2014!L55,Capex_from_Jul_2014!L55)","v":0},{"$f":"SUM(ICB_at_2000!M55,Vines!M55,WestNet!M55,Capex_to_Jun_2014!M55,Capex_from_Jul_2014!M55)","v":0},{"$f":"SUM(ICB_at_2000!N55,Vines!N55,WestNet!N55,Capex_to_Jun_2014!N55,Capex_from_Jul_2014!N55)","v":0},{"$f":"SUM(ICB_at_2000!O55,Vines!O55,WestNet!O55,Capex_to_Jun_2014!O55,Capex_from_Jul_2014!O55)","v":0},{"$f":"SUM(ICB_at_2000!P55,Vines!P55,WestNet!P55,Capex_to_Jun_2014!P55,Capex_from_Jul_2014!P55)","v":0.51289599905562977},{"$f":"SUM(ICB_at_2000!Q55,Vines!Q55,WestNet!Q55,Capex_to_Jun_2014!Q55,Capex_from_Jul_2014!Q55)","v":0.7959894488424416},{"$f":"SUM(ICB_at_2000!R55,Vines!R55,WestNet!R55,Capex_to_Jun_2014!R55,Capex_from_Jul_2014!R55)","v":3.2870633427935543},{"$f":"SUM(ICB_at_2000!S55,Vines!S55,WestNet!S55,Capex_to_Jun_2014!S55,Capex_from_Jul_2014!S55)","v":3.7773010035411176},{"$f":"SUM(ICB_at_2000!T55,Vines!T55,WestNet!T55,Capex_to_Jun_2014!T55,Capex_from_Jul_2014!T55)","v":3.0391526658357031},{"$f":"SUM(ICB_at_2000!U55,Vines!U55,WestNet!U55,Capex_to_Jun_2014!U55,Capex_from_Jul_2014!U55)","v":0},{"$f":"SUM(ICB_at_2000!V55,Vines!V55,WestNet!V55,Capex_to_Jun_2014!V55,Capex_from_Jul_2014!V55)","v":1.2219407539441693},{"$f":"SUM(ICB_at_2000!W55,Vines!W55,WestNet!W55,Capex_to_Jun_2014!W55,Capex_from_Jul_2014!W55)","v":0.81147876183903267},{"$f":"SUM(ICB_at_2000!X55,Vines!X55,WestNet!X55,Capex_to_Jun_2014!X55,Capex_from_Jul_2014!X55)","v":1.4481780391264516},{"$f":"SUM(ICB_at_2000!Y55,Vines!Y55,WestNet!Y55,Capex_to_Jun_2014!Y55,Capex_from_Jul_2014!Y55)","v":4.8851532173791394},{"$f":"SUM(ICB_at_2000!Z55,Vines!Z55,WestNet!Z55,Capex_to_Jun_2014!Z55,Capex_from_Jul_2014!Z55)","v":4.8863246554751125}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,{"$f":"SUM(ICB_at_2000!E56,Vines!E56,WestNet!E56,Capex_to_Jun_2014!E56,Capex_from_Jul_2014!E56)","v":4.629901822099785},{"$f":"SUM(ICB_at_2000!F56,Vines!F56,WestNet!F56,Capex_to_Jun_2014!F56,Capex_from_Jul_2014!F56)","v":0.87088968188387605},{"$f":"SUM(ICB_at_2000!G56,Vines!G56,WestNet!G56,Capex_to_Jun_2014!G56,Capex_from_Jul_2014!G56)","v":0.49077651346752149},{"$f":"SUM(ICB_at_2000!H56,Vines!H56,WestNet!H56,Capex_to_Jun_2014!H56,Capex_from_Jul_2014!H56)","v":0.45263807741926765},{"$f":"SUM(ICB_at_2000!I56,Vines!I56,WestNet!I56,Capex_to_Jun_2014!I56,Capex_from_Jul_2014!I56)","v":1.2821526997270576},{"$f":"SUM(ICB_at_2000!J56,Vines!J56,WestNet!J56,Capex_to_Jun_2014!J56,Capex_from_Jul_2014!J56)","v":0.46820599448495315},{"$f":"SUM(ICB_at_2000!K56,Vines!K56,WestNet!K56,Capex_to_Jun_2014!K56,Capex_from_Jul_2014!K56)","v":1.2941318109563446E-3},{"$f":"SUM(ICB_at_2000!L56,Vines!L56,WestNet!L56,Capex_to_Jun_2014!L56,Capex_from_Jul_2014!L56)","v":0},{"$f":"SUM(ICB_at_2000!M56,Vines!M56,WestNet!M56,Capex_to_Jun_2014!M56,Capex_from_Jul_2014!M56)","v":2.9224397354510865},{"$f":"SUM(ICB_at_2000!N56,Vines!N56,WestNet!N56,Capex_to_Jun_2014!N56,Capex_from_Jul_2014!N56)","v":2.1146036555078211},{"$f":"SUM(ICB_at_2000!O56,Vines!O56,WestNet!O56,Capex_to_Jun_2014!O56,Capex_from_Jul_2014!O56)","v":1.8925037507742057},{"$f":"SUM(ICB_at_2000!P56,Vines!P56,WestNet!P56,Capex_to_Jun_2014!P56,Capex_from_Jul_2014!P56)","v":4.3246415871632768},{"$f":"SUM(ICB_at_2000!Q56,Vines!Q56,WestNet!Q56,Capex_to_Jun_2014!Q56,Capex_from_Jul_2014!Q56)","v":3.2696333508071507},{"$f":"SUM(ICB_at_2000!R56,Vines!R56,WestNet!R56,Capex_to_Jun_2014!R56,Capex_from_Jul_2014!R56)","v":5.2156488638268135},{"$f":"SUM(ICB_at_2000!S56,Vines!S56,WestNet!S56,Capex_to_Jun_2014!S56,Capex_from_Jul_2014!S56)","v":4.3356692511648482},{"$f":"SUM(ICB_at_2000!T56,Vines!T56,WestNet!T56,Capex_to_Jun_2014!T56,Capex_from_Jul_2014!T56)","v":4.9619040314716587},{"$f":"SUM(ICB_at_2000!U56,Vines!U56,WestNet!U56,Capex_to_Jun_2014!U56,Capex_from_Jul_2014!U56)","v":0},{"$f":"SUM(ICB_at_2000!V56,Vines!V56,WestNet!V56,Capex_to_Jun_2014!V56,Capex_from_Jul_2014!V56)","v":7.5629458598238308},{"$f":"SUM(ICB_at_2000!W56,Vines!W56,WestNet!W56,Capex_to_Jun_2014!W56,Capex_from_Jul_2014!W56)","v":7.2079137417530648},{"$f":"SUM(ICB_at_2000!X56,Vines!X56,WestNet!X56,Capex_to_Jun_2014!X56,Capex_from_Jul_2014!X56)","v":5.6616645665631422},{"$f":"SUM(ICB_at_2000!Y56,Vines!Y56,WestNet!Y56,Capex_to_Jun_2014!Y56,Capex_from_Jul_2014!Y56)","v":4.67739762390483},{"$f":"SUM(ICB_at_2000!Z56,Vines!Z56,WestNet!Z56,Capex_to_Jun_2014!Z56,Capex_from_Jul_2014!Z56)","v":3.0571298277465182}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,{"$f":"SUM(ICB_at_2000!E57,Vines!E57,WestNet!E57,Capex_to_Jun_2014!E57,Capex_from_Jul_2014!E57)","v":1.580213405548076E-4},{"$f":"SUM(ICB_at_2000!F57,Vines!F57,WestNet!F57,Capex_to_Jun_2014!F57,Capex_from_Jul_2014!F57)","v":5.8243872011917086E-3},{"$f":"SUM(ICB_at_2000!G57,Vines!G57,WestNet!G57,Capex_to_Jun_2014!G57,Capex_from_Jul_2014!G57)","v":2.3337964604043377},{"$f":"SUM(ICB_at_2000!H57,Vines!H57,WestNet!H57,Capex_to_Jun_2014!H57,Capex_from_Jul_2014!H57)","v":4.0766767190020223},{"$f":"SUM(ICB_at_2000!I57,Vines!I57,WestNet!I57,Capex_to_Jun_2014!I57,Capex_from_Jul_2014!I57)","v":9.0995583889916372},{"$f":"SUM(ICB_at_2000!J57,Vines!J57,WestNet!J57,Capex_to_Jun_2014!J57,Capex_from_Jul_2014!J57)","v":0},{"$f":"SUM(ICB_at_2000!K57,Vines!K57,WestNet!K57,Capex_to_Jun_2014!K57,Capex_from_Jul_2014!K57)","v":0},{"$f":"SUM(ICB_at_2000!L57,Vines!L57,WestNet!L57,Capex_to_Jun_2014!L57,Capex_from_Jul_2014!L57)","v":0},{"$f":"SUM(ICB_at_2000!M57,Vines!M57,WestNet!M57,Capex_to_Jun_2014!M57,Capex_from_Jul_2014!M57)","v":0},{"$f":"SUM(ICB_at_2000!N57,Vines!N57,WestNet!N57,Capex_to_Jun_2014!N57,Capex_from_Jul_2014!N57)","v":0},{"$f":"SUM(ICB_at_2000!O57,Vines!O57,WestNet!O57,Capex_to_Jun_2014!O57,Capex_from_Jul_2014!O57)","v":0},{"$f":"SUM(ICB_at_2000!P57,Vines!P57,WestNet!P57,Capex_to_Jun_2014!P57,Capex_from_Jul_2014!P57)","v":0},{"$f":"SUM(ICB_at_2000!Q57,Vines!Q57,WestNet!Q57,Capex_to_Jun_2014!Q57,Capex_from_Jul_2014!Q57)","v":0},{"$f":"SUM(ICB_at_2000!R57,Vines!R57,WestNet!R57,Capex_to_Jun_2014!R57,Capex_from_Jul_2014!R57)","v":0},{"$f":"SUM(ICB_at_2000!S57,Vines!S57,WestNet!S57,Capex_to_Jun_2014!S57,Capex_from_Jul_2014!S57)","v":0},{"$f":"SUM(ICB_at_2000!T57,Vines!T57,WestNet!T57,Capex_to_Jun_2014!T57,Capex_from_Jul_2014!T57)","v":0},{"$f":"SUM(ICB_at_2000!U57,Vines!U57,WestNet!U57,Capex_to_Jun_2014!U57,Capex_from_Jul_2014!U57)","v":0},{"$f":"SUM(ICB_at_2000!V57,Vines!V57,WestNet!V57,Capex_to_Jun_2014!V57,Capex_from_Jul_2014!V57)","v":0},{"$f":"SUM(ICB_at_2000!W57,Vines!W57,WestNet!W57,Capex_to_Jun_2014!W57,Capex_from_Jul_2014!W57)","v":0},{"$f":"SUM(ICB_at_2000!X57,Vines!X57,WestNet!X57,Capex_to_Jun_2014!X57,Capex_from_Jul_2014!X57)","v":0},{"$f":"SUM(ICB_at_2000!Y57,Vines!Y57,WestNet!Y57,Capex_to_Jun_2014!Y57,Capex_from_Jul_2014!Y57)","v":0},{"$f":"SUM(ICB_at_2000!Z57,Vines!Z57,WestNet!Z57,Capex_to_Jun_2014!Z57,Capex_from_Jul_2014!Z57)","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,{"$f":"SUM(ICB_at_2000!E58,Vines!E58,WestNet!E58,Capex_to_Jun_2014!E58,Capex_from_Jul_2014!E58)","v":0.34775570049468357},{"$f":"SUM(ICB_at_2000!F58,Vines!F58,WestNet!F58,Capex_to_Jun_2014!F58,Capex_from_Jul_2014!F58)","v":0.25798859643368505},{"$f":"SUM(ICB_at_2000!G58,Vines!G58,WestNet!G58,Capex_to_Jun_2014!G58,Capex_from_Jul_2014!G58)","v":0},{"$f":"SUM(ICB_at_2000!H58,Vines!H58,WestNet!H58,Capex_to_Jun_2014!H58,Capex_from_Jul_2014!H58)","v":0},{"$f":"SUM(ICB_at_2000!I58,Vines!I58,WestNet!I58,Capex_to_Jun_2014!I58,Capex_from_Jul_2014!I58)","v":0},{"$f":"SUM(ICB_at_2000!J58,Vines!J58,WestNet!J58,Capex_to_Jun_2014!J58,Capex_from_Jul_2014!J58)","v":0},{"$f":"SUM(ICB_at_2000!K58,Vines!K58,WestNet!K58,Capex_to_Jun_2014!K58,Capex_from_Jul_2014!K58)","v":0},{"$f":"SUM(ICB_at_2000!L58,Vines!L58,WestNet!L58,Capex_to_Jun_2014!L58,Capex_from_Jul_2014!L58)","v":0},{"$f":"SUM(ICB_at_2000!M58,Vines!M58,WestNet!M58,Capex_to_Jun_2014!M58,Capex_from_Jul_2014!M58)","v":0},{"$f":"SUM(ICB_at_2000!N58,Vines!N58,WestNet!N58,Capex_to_Jun_2014!N58,Capex_from_Jul_2014!N58)","v":0},{"$f":"SUM(ICB_at_2000!O58,Vines!O58,WestNet!O58,Capex_to_Jun_2014!O58,Capex_from_Jul_2014!O58)","v":0},{"$f":"SUM(ICB_at_2000!P58,Vines!P58,WestNet!P58,Capex_to_Jun_2014!P58,Capex_from_Jul_2014!P58)","v":0},{"$f":"SUM(ICB_at_2000!Q58,Vines!Q58,WestNet!Q58,Capex_to_Jun_2014!Q58,Capex_from_Jul_2014!Q58)","v":0},{"$f":"SUM(ICB_at_2000!R58,Vines!R58,WestNet!R58,Capex_to_Jun_2014!R58,Capex_from_Jul_2014!R58)","v":0},{"$f":"SUM(ICB_at_2000!S58,Vines!S58,WestNet!S58,Capex_to_Jun_2014!S58,Capex_from_Jul_2014!S58)","v":0},{"$f":"SUM(ICB_at_2000!T58,Vines!T58,WestNet!T58,Capex_to_Jun_2014!T58,Capex_from_Jul_2014!T58)","v":0},{"$f":"SUM(ICB_at_2000!U58,Vines!U58,WestNet!U58,Capex_to_Jun_2014!U58,Capex_from_Jul_2014!U58)","v":0},{"$f":"SUM(ICB_at_2000!V58,Vines!V58,WestNet!V58,Capex_to_Jun_2014!V58,Capex_from_Jul_2014!V58)","v":5.0330070262778781},{"$f":"SUM(ICB_at_2000!W58,Vines!W58,WestNet!W58,Capex_to_Jun_2014!W58,Capex_from_Jul_2014!W58)","v":0.58502220846683584},{"$f":"SUM(ICB_at_2000!X58,Vines!X58,WestNet!X58,Capex_to_Jun_2014!X58,Capex_from_Jul_2014!X58)","v":0.381594031431777},{"$f":"SUM(ICB_at_2000!Y58,Vines!Y58,WestNet!Y58,Capex_to_Jun_2014!Y58,Capex_from_Jul_2014!Y58)","v":0},{"$f":"SUM(ICB_at_2000!Z58,Vines!Z58,WestNet!Z58,Capex_to_Jun_2014!Z58,Capex_from_Jul_2014!Z58)","v":0}]
[]
[null,"Total Capex","$m",null,{"$f":"SUM(E44:E58)","v":36.411566993873087},24.979530699749109,33.812609565699738,37.581845150059934,43.553055484273088,30.914594941590821,37.247698731706926,39.146806105732409,39.875659997203421,47.653494857153163,27.734045317012459,41.514634541585885,38.791017257756515,79.444219768009262,72.191039216706471,43.704104847787995,0,108.84118239248542,121.84248552809619,126.22221532345347,123.23834885247042,118.63660173363829]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  "}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM(ICB_at_2000!E63,Vines!E63,WestNet!E63,Capex_to_Jun_2014!E63,Capex_from_Jul_2014!E63)","v":2.2148709212211073},{"$f":"SUM(ICB_at_2000!F63,Vines!F63,WestNet!F63,Capex_to_Jun_2014!F63,Capex_from_Jul_2014!F63)","v":2.2555933788882454},{"$f":"SUM(ICB_at_2000!G63,Vines!G63,WestNet!G63,Capex_to_Jun_2014!G63,Capex_from_Jul_2014!G63)","v":2.2939133313166868},{"$f":"SUM(ICB_at_2000!H63,Vines!H63,WestNet!H63,Capex_to_Jun_2014!H63,Capex_from_Jul_2014!H63)","v":2.3268605603242078},{"$f":"SUM(ICB_at_2000!I63,Vines!I63,WestNet!I63,Capex_to_Jun_2014!I63,Capex_from_Jul_2014!I63)","v":2.3541087362885929},{"$f":"SUM(ICB_at_2000!J63,Vines!J63,WestNet!J63,Capex_to_Jun_2014!J63,Capex_from_Jul_2014!J63)","v":2.2149108524659846},{"$f":"SUM(ICB_at_2000!K63,Vines!K63,WestNet!K63,Capex_to_Jun_2014!K63,Capex_from_Jul_2014!K63)","v":2.2220192686177183},{"$f":"SUM(ICB_at_2000!L63,Vines!L63,WestNet!L63,Capex_to_Jun_2014!L63,Capex_from_Jul_2014!L63)","v":2.2310001828522275},{"$f":"SUM(ICB_at_2000!M63,Vines!M63,WestNet!M63,Capex_to_Jun_2014!M63,Capex_from_Jul_2014!M63)","v":2.2399810970867371},{"$f":"SUM(ICB_at_2000!N63,Vines!N63,WestNet!N63,Capex_to_Jun_2014!N63,Capex_from_Jul_2014!N63)","v":2.2480416094673479},{"$f":"SUM(ICB_at_2000!O63,Vines!O63,WestNet!O63,Capex_to_Jun_2014!O63,Capex_from_Jul_2014!O63)","v":1.1866825789188091},{"$f":"SUM(ICB_at_2000!P63,Vines!P63,WestNet!P63,Capex_to_Jun_2014!P63,Capex_from_Jul_2014!P63)","v":2.4629914760623564},{"$f":"SUM(ICB_at_2000!Q63,Vines!Q63,WestNet!Q63,Capex_to_Jun_2014!Q63,Capex_from_Jul_2014!Q63)","v":2.5019936161741492},{"$f":"SUM(ICB_at_2000!R63,Vines!R63,WestNet!R63,Capex_to_Jun_2014!R63,Capex_from_Jul_2014!R63)","v":2.5675812837681455},{"$f":"SUM(ICB_at_2000!S63,Vines!S63,WestNet!S63,Capex_to_Jun_2014!S63,Capex_from_Jul_2014!S63)","v":2.6673676926995862},{"$f":"SUM(ICB_at_2000!T63,Vines!T63,WestNet!T63,Capex_to_Jun_2014!T63,Capex_from_Jul_2014!T63)","v":1.8480047727960898},{"$f":"SUM(ICB_at_2000!U63,Vines!U63,WestNet!U63,Capex_to_Jun_2014!U63,Capex_from_Jul_2014!U63)","v":1.8512147004398676},{"$f":"SUM(ICB_at_2000!V63,Vines!V63,WestNet!V63,Capex_to_Jun_2014!V63,Capex_from_Jul_2014!V63)","v":1.8512147004398676},{"$f":"SUM(ICB_at_2000!W63,Vines!W63,WestNet!W63,Capex_to_Jun_2014!W63,Capex_from_Jul_2014!W63)","v":3.8500561902499886},{"$f":"SUM(ICB_at_2000!X63,Vines!X63,WestNet!X63,Capex_to_Jun_2014!X63,Capex_from_Jul_2014!X63)","v":4.4030624050130456},{"$f":"SUM(ICB_at_2000!Y63,Vines!Y63,WestNet!Y63,Capex_to_Jun_2014!Y63,Capex_from_Jul_2014!Y63)","v":4.91977786266877},{"$f":"SUM(ICB_at_2000!Z63,Vines!Z63,WestNet!Z63,Capex_to_Jun_2014!Z63,Capex_from_Jul_2014!Z63)","v":5.3462775799656352}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM(ICB_at_2000!E64,Vines!E64,WestNet!E64,Capex_to_Jun_2014!E64,Capex_from_Jul_2014!E64)","v":0},{"$f":"SUM(ICB_at_2000!F64,Vines!F64,WestNet!F64,Capex_to_Jun_2014!F64,Capex_from_Jul_2014!F64)","v":0},{"$f":"SUM(ICB_at_2000!G64,Vines!G64,WestNet!G64,Capex_to_Jun_2014!G64,Capex_from_Jul_2014!G64)","v":0},{"$f":"SUM(ICB_at_2000!H64,Vines!H64,WestNet!H64,Capex_to_Jun_2014!H64,Capex_from_Jul_2014!H64)","v":0},{"$f":"SUM(ICB_at_2000!I64,Vines!I64,WestNet!I64,Capex_to_Jun_2014!I64,Capex_from_Jul_2014!I64)","v":0},{"$f":"SUM(ICB_at_2000!J64,Vines!J64,WestNet!J64,Capex_to_Jun_2014!J64,Capex_from_Jul_2014!J64)","v":0},{"$f":"SUM(ICB_at_2000!K64,Vines!K64,WestNet!K64,Capex_to_Jun_2014!K64,Capex_from_Jul_2014!K64)","v":0},{"$f":"SUM(ICB_at_2000!L64,Vines!L64,WestNet!L64,Capex_to_Jun_2014!L64,Capex_from_Jul_2014!L64)","v":0},{"$f":"SUM(ICB_at_2000!M64,Vines!M64,WestNet!M64,Capex_to_Jun_2014!M64,Capex_from_Jul_2014!M64)","v":0},{"$f":"SUM(ICB_at_2000!N64,Vines!N64,WestNet!N64,Capex_to_Jun_2014!N64,Capex_from_Jul_2014!N64)","v":0},{"$f":"SUM(ICB_at_2000!O64,Vines!O64,WestNet!O64,Capex_to_Jun_2014!O64,Capex_from_Jul_2014!O64)","v":0},{"$f":"SUM(ICB_at_2000!P64,Vines!P64,WestNet!P64,Capex_to_Jun_2014!P64,Capex_from_Jul_2014!P64)","v":0},{"$f":"SUM(ICB_at_2000!Q64,Vines!Q64,WestNet!Q64,Capex_to_Jun_2014!Q64,Capex_from_Jul_2014!Q64)","v":0},{"$f":"SUM(ICB_at_2000!R64,Vines!R64,WestNet!R64,Capex_to_Jun_2014!R64,Capex_from_Jul_2014!R64)","v":0},{"$f":"SUM(ICB_at_2000!S64,Vines!S64,WestNet!S64,Capex_to_Jun_2014!S64,Capex_from_Jul_2014!S64)","v":0},{"$f":"SUM(ICB_at_2000!T64,Vines!T64,WestNet!T64,Capex_to_Jun_2014!T64,Capex_from_Jul_2014!T64)","v":-0.37685481289697959},{"$f":"SUM(ICB_at_2000!U64,Vines!U64,WestNet!U64,Capex_to_Jun_2014!U64,Capex_from_Jul_2014!U64)","v":9.850639841570881E-2},{"$f":"SUM(ICB_at_2000!V64,Vines!V64,WestNet!V64,Capex_to_Jun_2014!V64,Capex_from_Jul_2014!V64)","v":9.850639841570881E-2},{"$f":"SUM(ICB_at_2000!W64,Vines!W64,WestNet!W64,Capex_to_Jun_2014!W64,Capex_from_Jul_2014!W64)","v":0.22172506331023845},{"$f":"SUM(ICB_at_2000!X64,Vines!X64,WestNet!X64,Capex_to_Jun_2014!X64,Capex_from_Jul_2014!X64)","v":0.22172506331023845},{"$f":"SUM(ICB_at_2000!Y64,Vines!Y64,WestNet!Y64,Capex_to_Jun_2014!Y64,Capex_from_Jul_2014!Y64)","v":0.22172506331023845},{"$f":"SUM(ICB_at_2000!Z64,Vines!Z64,WestNet!Z64,Capex_to_Jun_2014!Z64,Capex_from_Jul_2014!Z64)","v":0.27844522321994014}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000!E65,Vines!E65,WestNet!E65,Capex_to_Jun_2014!E65,Capex_from_Jul_2014!E65)","v":5.5108013173981387},{"$f":"SUM(ICB_at_2000!F65,Vines!F65,WestNet!F65,Capex_to_Jun_2014!F65,Capex_from_Jul_2014!F65)","v":5.6105172654737894},{"$f":"SUM(ICB_at_2000!G65,Vines!G65,WestNet!G65,Capex_to_Jun_2014!G65,Capex_from_Jul_2014!G65)","v":5.6912094499948243},{"$f":"SUM(ICB_at_2000!H65,Vines!H65,WestNet!H65,Capex_to_Jun_2014!H65,Capex_from_Jul_2014!H65)","v":5.7395946176405737},{"$f":"SUM(ICB_at_2000!I65,Vines!I65,WestNet!I65,Capex_to_Jun_2014!I65,Capex_from_Jul_2014!I65)","v":5.7725455523466209},{"$f":"SUM(ICB_at_2000!J65,Vines!J65,WestNet!J65,Capex_to_Jun_2014!J65,Capex_from_Jul_2014!J65)","v":6.1007571306246033},{"$f":"SUM(ICB_at_2000!K65,Vines!K65,WestNet!K65,Capex_to_Jun_2014!K65,Capex_from_Jul_2014!K65)","v":6.2213067043088914},{"$f":"SUM(ICB_at_2000!L65,Vines!L65,WestNet!L65,Capex_to_Jun_2014!L65,Capex_from_Jul_2014!L65)","v":6.3338526084534212},{"$f":"SUM(ICB_at_2000!M65,Vines!M65,WestNet!M65,Capex_to_Jun_2014!M65,Capex_from_Jul_2014!M65)","v":6.4287378615406983},{"$f":"SUM(ICB_at_2000!N65,Vines!N65,WestNet!N65,Capex_to_Jun_2014!N65,Capex_from_Jul_2014!N65)","v":6.5361226300278625},{"$f":"SUM(ICB_at_2000!O65,Vines!O65,WestNet!O65,Capex_to_Jun_2014!O65,Capex_from_Jul_2014!O65)","v":2.7241419755913183},{"$f":"SUM(ICB_at_2000!P65,Vines!P65,WestNet!P65,Capex_to_Jun_2014!P65,Capex_from_Jul_2014!P65)","v":5.4482839511826366},{"$f":"SUM(ICB_at_2000!Q65,Vines!Q65,WestNet!Q65,Capex_to_Jun_2014!Q65,Capex_from_Jul_2014!Q65)","v":5.4482839511826358},{"$f":"SUM(ICB_at_2000!R65,Vines!R65,WestNet!R65,Capex_to_Jun_2014!R65,Capex_from_Jul_2014!R65)","v":5.4482839511826358},{"$f":"SUM(ICB_at_2000!S65,Vines!S65,WestNet!S65,Capex_to_Jun_2014!S65,Capex_from_Jul_2014!S65)","v":5.4482839511826358},{"$f":"SUM(ICB_at_2000!T65,Vines!T65,WestNet!T65,Capex_to_Jun_2014!T65,Capex_from_Jul_2014!T65)","v":2.7241419755913179},{"$f":"SUM(ICB_at_2000!U65,Vines!U65,WestNet!U65,Capex_to_Jun_2014!U65,Capex_from_Jul_2014!U65)","v":2.7241419755913179},{"$f":"SUM(ICB_at_2000!V65,Vines!V65,WestNet!V65,Capex_to_Jun_2014!V65,Capex_from_Jul_2014!V65)","v":2.7241419755913179},{"$f":"SUM(ICB_at_2000!W65,Vines!W65,WestNet!W65,Capex_to_Jun_2014!W65,Capex_from_Jul_2014!W65)","v":5.4482839511826358},{"$f":"SUM(ICB_at_2000!X65,Vines!X65,WestNet!X65,Capex_to_Jun_2014!X65,Capex_from_Jul_2014!X65)","v":5.4482839511826349},{"$f":"SUM(ICB_at_2000!Y65,Vines!Y65,WestNet!Y65,Capex_to_Jun_2014!Y65,Capex_from_Jul_2014!Y65)","v":5.4482839511826349},{"$f":"SUM(ICB_at_2000!Z65,Vines!Z65,WestNet!Z65,Capex_to_Jun_2014!Z65,Capex_from_Jul_2014!Z65)","v":5.4482839511826349}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000!E66,Vines!E66,WestNet!E66,Capex_to_Jun_2014!E66,Capex_from_Jul_2014!E66)","v":3.7346794308194751},{"$f":"SUM(ICB_at_2000!F66,Vines!F66,WestNet!F66,Capex_to_Jun_2014!F66,Capex_from_Jul_2014!F66)","v":3.7363088863999825},{"$f":"SUM(ICB_at_2000!G66,Vines!G66,WestNet!G66,Capex_to_Jun_2014!G66,Capex_from_Jul_2014!G66)","v":3.7364125605673326},{"$f":"SUM(ICB_at_2000!H66,Vines!H66,WestNet!H66,Capex_to_Jun_2014!H66,Capex_from_Jul_2014!H66)","v":3.7365668723361218},{"$f":"SUM(ICB_at_2000!I66,Vines!I66,WestNet!I66,Capex_to_Jun_2014!I66,Capex_from_Jul_2014!I66)","v":3.7366953616608676},{"$f":"SUM(ICB_at_2000!J66,Vines!J66,WestNet!J66,Capex_to_Jun_2014!J66,Capex_from_Jul_2014!J66)","v":3.7577243400876652},{"$f":"SUM(ICB_at_2000!K66,Vines!K66,WestNet!K66,Capex_to_Jun_2014!K66,Capex_from_Jul_2014!K66)","v":3.7957748579604367},{"$f":"SUM(ICB_at_2000!L66,Vines!L66,WestNet!L66,Capex_to_Jun_2014!L66,Capex_from_Jul_2014!L66)","v":3.8357833446228677},{"$f":"SUM(ICB_at_2000!M66,Vines!M66,WestNet!M66,Capex_to_Jun_2014!M66,Capex_from_Jul_2014!M66)","v":3.8748348899450202},{"$f":"SUM(ICB_at_2000!N66,Vines!N66,WestNet!N66,Capex_to_Jun_2014!N66,Capex_from_Jul_2014!N66)","v":3.9194650811289402},{"$f":"SUM(ICB_at_2000!O66,Vines!O66,WestNet!O66,Capex_to_Jun_2014!O66,Capex_from_Jul_2014!O66)","v":2.6856504753390364},{"$f":"SUM(ICB_at_2000!P66,Vines!P66,WestNet!P66,Capex_to_Jun_2014!P66,Capex_from_Jul_2014!P66)","v":5.4728600432629166},{"$f":"SUM(ICB_at_2000!Q66,Vines!Q66,WestNet!Q66,Capex_to_Jun_2014!Q66,Capex_from_Jul_2014!Q66)","v":5.6889206656251154},{"$f":"SUM(ICB_at_2000!R66,Vines!R66,WestNet!R66,Capex_to_Jun_2014!R66,Capex_from_Jul_2014!R66)","v":5.9156487774950683},{"$f":"SUM(ICB_at_2000!S66,Vines!S66,WestNet!S66,Capex_to_Jun_2014!S66,Capex_from_Jul_2014!S66)","v":6.1413307577728808},{"$f":"SUM(ICB_at_2000!T66,Vines!T66,WestNet!T66,Capex_to_Jun_2014!T66,Capex_from_Jul_2014!T66)","v":3.2384261024101186},{"$f":"SUM(ICB_at_2000!U66,Vines!U66,WestNet!U66,Capex_to_Jun_2014!U66,Capex_from_Jul_2014!U66)","v":3.3538244639124977},{"$f":"SUM(ICB_at_2000!V66,Vines!V66,WestNet!V66,Capex_to_Jun_2014!V66,Capex_from_Jul_2014!V66)","v":3.3538244639124977},{"$f":"SUM(ICB_at_2000!W66,Vines!W66,WestNet!W66,Capex_to_Jun_2014!W66,Capex_from_Jul_2014!W66)","v":7.2049889644014691},{"$f":"SUM(ICB_at_2000!X66,Vines!X66,WestNet!X66,Capex_to_Jun_2014!X66,Capex_from_Jul_2014!X66)","v":7.700334167402124},{"$f":"SUM(ICB_at_2000!Y66,Vines!Y66,WestNet!Y66,Capex_to_Jun_2014!Y66,Capex_from_Jul_2014!Y66)","v":8.1757278608878501},{"$f":"SUM(ICB_at_2000!Z66,Vines!Z66,WestNet!Z66,Capex_to_Jun_2014!Z66,Capex_from_Jul_2014!Z66)","v":8.6740897308353269}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000!E67,Vines!E67,WestNet!E67,Capex_to_Jun_2014!E67,Capex_from_Jul_2014!E67)","v":1.3744345672320482},{"$f":"SUM(ICB_at_2000!F67,Vines!F67,WestNet!F67,Capex_to_Jun_2014!F67,Capex_from_Jul_2014!F67)","v":1.4338618212984293},{"$f":"SUM(ICB_at_2000!G67,Vines!G67,WestNet!G67,Capex_to_Jun_2014!G67,Capex_from_Jul_2014!G67)","v":1.4947934853115536},{"$f":"SUM(ICB_at_2000!H67,Vines!H67,WestNet!H67,Capex_to_Jun_2014!H67,Capex_from_Jul_2014!H67)","v":1.556976198105152},{"$f":"SUM(ICB_at_2000!I67,Vines!I67,WestNet!I67,Capex_to_Jun_2014!I67,Capex_from_Jul_2014!I67)","v":1.6210635885517459},{"$f":"SUM(ICB_at_2000!J67,Vines!J67,WestNet!J67,Capex_to_Jun_2014!J67,Capex_from_Jul_2014!J67)","v":1.3017474323878326},{"$f":"SUM(ICB_at_2000!K67,Vines!K67,WestNet!K67,Capex_to_Jun_2014!K67,Capex_from_Jul_2014!K67)","v":1.3017474323878326},{"$f":"SUM(ICB_at_2000!L67,Vines!L67,WestNet!L67,Capex_to_Jun_2014!L67,Capex_from_Jul_2014!L67)","v":1.3017474323878326},{"$f":"SUM(ICB_at_2000!M67,Vines!M67,WestNet!M67,Capex_to_Jun_2014!M67,Capex_from_Jul_2014!M67)","v":1.3017474323878326},{"$f":"SUM(ICB_at_2000!N67,Vines!N67,WestNet!N67,Capex_to_Jun_2014!N67,Capex_from_Jul_2014!N67)","v":1.3017474323878326},{"$f":"SUM(ICB_at_2000!O67,Vines!O67,WestNet!O67,Capex_to_Jun_2014!O67,Capex_from_Jul_2014!O67)","v":0.65087371619391621},{"$f":"SUM(ICB_at_2000!P67,Vines!P67,WestNet!P67,Capex_to_Jun_2014!P67,Capex_from_Jul_2014!P67)","v":1.3017474323878324},{"$f":"SUM(ICB_at_2000!Q67,Vines!Q67,WestNet!Q67,Capex_to_Jun_2014!Q67,Capex_from_Jul_2014!Q67)","v":1.3017474323878324},{"$f":"SUM(ICB_at_2000!R67,Vines!R67,WestNet!R67,Capex_to_Jun_2014!R67,Capex_from_Jul_2014!R67)","v":1.3017474323878324},{"$f":"SUM(ICB_at_2000!S67,Vines!S67,WestNet!S67,Capex_to_Jun_2014!S67,Capex_from_Jul_2014!S67)","v":1.3017474323878324},{"$f":"SUM(ICB_at_2000!T67,Vines!T67,WestNet!T67,Capex_to_Jun_2014!T67,Capex_from_Jul_2014!T67)","v":0.65087371619391665},{"$f":"SUM(ICB_at_2000!U67,Vines!U67,WestNet!U67,Capex_to_Jun_2014!U67,Capex_from_Jul_2014!U67)","v":0.65087371619391654},{"$f":"SUM(ICB_at_2000!V67,Vines!V67,WestNet!V67,Capex_to_Jun_2014!V67,Capex_from_Jul_2014!V67)","v":0.65087371619391654},{"$f":"SUM(ICB_at_2000!W67,Vines!W67,WestNet!W67,Capex_to_Jun_2014!W67,Capex_from_Jul_2014!W67)","v":1.3017474323878331},{"$f":"SUM(ICB_at_2000!X67,Vines!X67,WestNet!X67,Capex_to_Jun_2014!X67,Capex_from_Jul_2014!X67)","v":1.3017474323878331},{"$f":"SUM(ICB_at_2000!Y67,Vines!Y67,WestNet!Y67,Capex_to_Jun_2014!Y67,Capex_from_Jul_2014!Y67)","v":1.3017474323878329},{"$f":"SUM(ICB_at_2000!Z67,Vines!Z67,WestNet!Z67,Capex_to_Jun_2014!Z67,Capex_from_Jul_2014!Z67)","v":1.3017474323878331}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,{"$f":"SUM(ICB_at_2000!E68,Vines!E68,WestNet!E68,Capex_to_Jun_2014!E68,Capex_from_Jul_2014!E68)","v":0.54581189966173294},{"$f":"SUM(ICB_at_2000!F68,Vines!F68,WestNet!F68,Capex_to_Jun_2014!F68,Capex_from_Jul_2014!F68)","v":0.55513198128907559},{"$f":"SUM(ICB_at_2000!G68,Vines!G68,WestNet!G68,Capex_to_Jun_2014!G68,Capex_from_Jul_2014!G68)","v":0.56617802578355381},{"$f":"SUM(ICB_at_2000!H68,Vines!H68,WestNet!H68,Capex_to_Jun_2014!H68,Capex_from_Jul_2014!H68)","v":0.57571960140883105},{"$f":"SUM(ICB_at_2000!I68,Vines!I68,WestNet!I68,Capex_to_Jun_2014!I68,Capex_from_Jul_2014!I68)","v":0.58039519177805843},{"$f":"SUM(ICB_at_2000!J68,Vines!J68,WestNet!J68,Capex_to_Jun_2014!J68,Capex_from_Jul_2014!J68)","v":0.57521610752619678},{"$f":"SUM(ICB_at_2000!K68,Vines!K68,WestNet!K68,Capex_to_Jun_2014!K68,Capex_from_Jul_2014!K68)","v":0.57766435152475049},{"$f":"SUM(ICB_at_2000!L68,Vines!L68,WestNet!L68,Capex_to_Jun_2014!L68,Capex_from_Jul_2014!L68)","v":0.580067508234406},{"$f":"SUM(ICB_at_2000!M68,Vines!M68,WestNet!M68,Capex_to_Jun_2014!M68,Capex_from_Jul_2014!M68)","v":0.58232046677735438},{"$f":"SUM(ICB_at_2000!N68,Vines!N68,WestNet!N68,Capex_to_Jun_2014!N68,Capex_from_Jul_2014!N68)","v":0.58509662684450059},{"$f":"SUM(ICB_at_2000!O68,Vines!O68,WestNet!O68,Capex_to_Jun_2014!O68,Capex_from_Jul_2014!O68)","v":0.32001330863248956},{"$f":"SUM(ICB_at_2000!P68,Vines!P68,WestNet!P68,Capex_to_Jun_2014!P68,Capex_from_Jul_2014!P68)","v":0.65878452372758822},{"$f":"SUM(ICB_at_2000!Q68,Vines!Q68,WestNet!Q68,Capex_to_Jun_2014!Q68,Capex_from_Jul_2014!Q68)","v":0.6661125940619127},{"$f":"SUM(ICB_at_2000!R68,Vines!R68,WestNet!R68,Capex_to_Jun_2014!R68,Capex_from_Jul_2014!R68)","v":0.67254769966558825},{"$f":"SUM(ICB_at_2000!S68,Vines!S68,WestNet!S68,Capex_to_Jun_2014!S68,Capex_from_Jul_2014!S68)","v":0.68004038532401601},{"$f":"SUM(ICB_at_2000!T68,Vines!T68,WestNet!T68,Capex_to_Jun_2014!T68,Capex_from_Jul_2014!T68)","v":0.35562962336396142},{"$f":"SUM(ICB_at_2000!U68,Vines!U68,WestNet!U68,Capex_to_Jun_2014!U68,Capex_from_Jul_2014!U68)","v":0.36782765231693904},{"$f":"SUM(ICB_at_2000!V68,Vines!V68,WestNet!V68,Capex_to_Jun_2014!V68,Capex_from_Jul_2014!V68)","v":0.36782765231693898},{"$f":"SUM(ICB_at_2000!W68,Vines!W68,WestNet!W68,Capex_to_Jun_2014!W68,Capex_from_Jul_2014!W68)","v":0.82281970881183686},{"$f":"SUM(ICB_at_2000!X68,Vines!X68,WestNet!X68,Capex_to_Jun_2014!X68,Capex_from_Jul_2014!X68)","v":0.86305666459033925},{"$f":"SUM(ICB_at_2000!Y68,Vines!Y68,WestNet!Y68,Capex_to_Jun_2014!Y68,Capex_from_Jul_2014!Y68)","v":0.903303509126965},{"$f":"SUM(ICB_at_2000!Z68,Vines!Z68,WestNet!Z68,Capex_to_Jun_2014!Z68,Capex_from_Jul_2014!Z68)","v":0.94549813082507006}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,{"$f":"SUM(ICB_at_2000!E69,Vines!E69,WestNet!E69,Capex_to_Jun_2014!E69,Capex_from_Jul_2014!E69)","v":0.13911175865367068},{"$f":"SUM(ICB_at_2000!F69,Vines!F69,WestNet!F69,Capex_to_Jun_2014!F69,Capex_from_Jul_2014!F69)","v":0.15061649370736091},{"$f":"SUM(ICB_at_2000!G69,Vines!G69,WestNet!G69,Capex_to_Jun_2014!G69,Capex_from_Jul_2014!G69)","v":0.150616497403111},{"$f":"SUM(ICB_at_2000!H69,Vines!H69,WestNet!H69,Capex_to_Jun_2014!H69,Capex_from_Jul_2014!H69)","v":0.15061650100872087},{"$f":"SUM(ICB_at_2000!I69,Vines!I69,WestNet!I69,Capex_to_Jun_2014!I69,Capex_from_Jul_2014!I69)","v":0.15061650452638897},{"$f":"SUM(ICB_at_2000!J69,Vines!J69,WestNet!J69,Capex_to_Jun_2014!J69,Capex_from_Jul_2014!J69)","v":0.12275093921648979},{"$f":"SUM(ICB_at_2000!K69,Vines!K69,WestNet!K69,Capex_to_Jun_2014!K69,Capex_from_Jul_2014!K69)","v":0.12299853204215462},{"$f":"SUM(ICB_at_2000!L69,Vines!L69,WestNet!L69,Capex_to_Jun_2014!L69,Capex_from_Jul_2014!L69)","v":0.1232415651551166},{"$f":"SUM(ICB_at_2000!M69,Vines!M69,WestNet!M69,Capex_to_Jun_2014!M69,Capex_from_Jul_2014!M69)","v":0.12346940861029665},{"$f":"SUM(ICB_at_2000!N69,Vines!N69,WestNet!N69,Capex_to_Jun_2014!N69,Capex_from_Jul_2014!N69)","v":0.12375016384381447},{"$f":"SUM(ICB_at_2000!O69,Vines!O69,WestNet!O69,Capex_to_Jun_2014!O69,Capex_from_Jul_2014!O69)","v":8.482006508823782E-2},{"$f":"SUM(ICB_at_2000!P69,Vines!P69,WestNet!P69,Capex_to_Jun_2014!P69,Capex_from_Jul_2014!P69)","v":0.22595471390738339},{"$f":"SUM(ICB_at_2000!Q69,Vines!Q69,WestNet!Q69,Capex_to_Jun_2014!Q69,Capex_from_Jul_2014!Q69)","v":0.23785756185246176},{"$f":"SUM(ICB_at_2000!R69,Vines!R69,WestNet!R69,Capex_to_Jun_2014!R69,Capex_from_Jul_2014!R69)","v":0.23785756185246176},{"$f":"SUM(ICB_at_2000!S69,Vines!S69,WestNet!S69,Capex_to_Jun_2014!S69,Capex_from_Jul_2014!S69)","v":0.23785756185246176},{"$f":"SUM(ICB_at_2000!T69,Vines!T69,WestNet!T69,Capex_to_Jun_2014!T69,Capex_from_Jul_2014!T69)","v":0.11301928124072105},{"$f":"SUM(ICB_at_2000!U69,Vines!U69,WestNet!U69,Capex_to_Jun_2014!U69,Capex_from_Jul_2014!U69)","v":0.11312046379143027},{"$f":"SUM(ICB_at_2000!V69,Vines!V69,WestNet!V69,Capex_to_Jun_2014!V69,Capex_from_Jul_2014!V69)","v":0.11312046379143027},{"$f":"SUM(ICB_at_2000!W69,Vines!W69,WestNet!W69,Capex_to_Jun_2014!W69,Capex_from_Jul_2014!W69)","v":0.22624092758286055},{"$f":"SUM(ICB_at_2000!X69,Vines!X69,WestNet!X69,Capex_to_Jun_2014!X69,Capex_from_Jul_2014!X69)","v":0.24133818393957598},{"$f":"SUM(ICB_at_2000!Y69,Vines!Y69,WestNet!Y69,Capex_to_Jun_2014!Y69,Capex_from_Jul_2014!Y69)","v":0.46474343802074947},{"$f":"SUM(ICB_at_2000!Z69,Vines!Z69,WestNet!Z69,Capex_to_Jun_2014!Z69,Capex_from_Jul_2014!Z69)","v":0.58028319304081954}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"SUM(ICB_at_2000!E70,Vines!E70,WestNet!E70,Capex_to_Jun_2014!E70,Capex_from_Jul_2014!E70)","v":0.11941211207593748},{"$f":"SUM(ICB_at_2000!F70,Vines!F70,WestNet!F70,Capex_to_Jun_2014!F70,Capex_from_Jul_2014!F70)","v":0.12331418084771369},{"$f":"SUM(ICB_at_2000!G70,Vines!G70,WestNet!G70,Capex_to_Jun_2014!G70,Capex_from_Jul_2014!G70)","v":0.12719721513767637},{"$f":"SUM(ICB_at_2000!H70,Vines!H70,WestNet!H70,Capex_to_Jun_2014!H70,Capex_from_Jul_2014!H70)","v":0.13106130779695629},{"$f":"SUM(ICB_at_2000!I70,Vines!I70,WestNet!I70,Capex_to_Jun_2014!I70,Capex_from_Jul_2014!I70)","v":0.13490655122375195},{"$f":"SUM(ICB_at_2000!J70,Vines!J70,WestNet!J70,Capex_to_Jun_2014!J70,Capex_from_Jul_2014!J70)","v":0.1176814918677031},{"$f":"SUM(ICB_at_2000!K70,Vines!K70,WestNet!K70,Capex_to_Jun_2014!K70,Capex_from_Jul_2014!K70)","v":0.11810045098344377},{"$f":"SUM(ICB_at_2000!L70,Vines!L70,WestNet!L70,Capex_to_Jun_2014!L70,Capex_from_Jul_2014!L70)","v":0.11851169447496597},{"$f":"SUM(ICB_at_2000!M70,Vines!M70,WestNet!M70,Capex_to_Jun_2014!M70,Capex_from_Jul_2014!M70)","v":0.11889723509898532},{"$f":"SUM(ICB_at_2000!N70,Vines!N70,WestNet!N70,Capex_to_Jun_2014!N70,Capex_from_Jul_2014!N70)","v":0.11937230930219922},{"$f":"SUM(ICB_at_2000!O70,Vines!O70,WestNet!O70,Capex_to_Jun_2014!O70,Capex_from_Jul_2014!O70)","v":1.86916309699462E-2},{"$f":"SUM(ICB_at_2000!P70,Vines!P70,WestNet!P70,Capex_to_Jun_2014!P70,Capex_from_Jul_2014!P70)","v":5.8072278226442724E-2},{"$f":"SUM(ICB_at_2000!Q70,Vines!Q70,WestNet!Q70,Capex_to_Jun_2014!Q70,Capex_from_Jul_2014!Q70)","v":0.11582055195359697},{"$f":"SUM(ICB_at_2000!R70,Vines!R70,WestNet!R70,Capex_to_Jun_2014!R70,Capex_from_Jul_2014!R70)","v":0.30365903863999472},{"$f":"SUM(ICB_at_2000!S70,Vines!S70,WestNet!S70,Capex_to_Jun_2014!S70,Capex_from_Jul_2014!S70)","v":0.30365903863999472},{"$f":"SUM(ICB_at_2000!T70,Vines!T70,WestNet!T70,Capex_to_Jun_2014!T70,Capex_from_Jul_2014!T70)","v":0.20760848232459803},{"$f":"SUM(ICB_at_2000!U70,Vines!U70,WestNet!U70,Capex_to_Jun_2014!U70,Capex_from_Jul_2014!U70)","v":0.25366534393874712},{"$f":"SUM(ICB_at_2000!V70,Vines!V70,WestNet!V70,Capex_to_Jun_2014!V70,Capex_from_Jul_2014!V70)","v":0.25366534393874712},{"$f":"SUM(ICB_at_2000!W70,Vines!W70,WestNet!W70,Capex_to_Jun_2014!W70,Capex_from_Jul_2014!W70)","v":0.76546687298813798},{"$f":"SUM(ICB_at_2000!X70,Vines!X70,WestNet!X70,Capex_to_Jun_2014!X70,Capex_from_Jul_2014!X70)","v":0.78203743188240105},{"$f":"SUM(ICB_at_2000!Y70,Vines!Y70,WestNet!Y70,Capex_to_Jun_2014!Y70,Capex_from_Jul_2014!Y70)","v":0.79349746117109077},{"$f":"SUM(ICB_at_2000!Z70,Vines!Z70,WestNet!Z70,Capex_to_Jun_2014!Z70,Capex_from_Jul_2014!Z70)","v":0.79403520009399564}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,{"$f":"SUM(ICB_at_2000!E71,Vines!E71,WestNet!E71,Capex_to_Jun_2014!E71,Capex_from_Jul_2014!E71)","v":7.688903950532783},{"$f":"SUM(ICB_at_2000!F71,Vines!F71,WestNet!F71,Capex_to_Jun_2014!F71,Capex_from_Jul_2014!F71)","v":8.1718348919803443},{"$f":"SUM(ICB_at_2000!G71,Vines!G71,WestNet!G71,Capex_to_Jun_2014!G71,Capex_from_Jul_2014!G71)","v":8.6309978692586267},{"$f":"SUM(ICB_at_2000!H71,Vines!H71,WestNet!H71,Capex_to_Jun_2014!H71,Capex_from_Jul_2014!H71)","v":9.0756123433296345},{"$f":"SUM(ICB_at_2000!I71,Vines!I71,WestNet!I71,Capex_to_Jun_2014!I71,Capex_from_Jul_2014!I71)","v":9.5021046211527747},{"$f":"SUM(ICB_at_2000!J71,Vines!J71,WestNet!J71,Capex_to_Jun_2014!J71,Capex_from_Jul_2014!J71)","v":13.347345784803862},{"$f":"SUM(ICB_at_2000!K71,Vines!K71,WestNet!K71,Capex_to_Jun_2014!K71,Capex_from_Jul_2014!K71)","v":14.371710633242623},{"$f":"SUM(ICB_at_2000!L71,Vines!L71,WestNet!L71,Capex_to_Jun_2014!L71,Capex_from_Jul_2014!L71)","v":15.357826741122535},{"$f":"SUM(ICB_at_2000!M71,Vines!M71,WestNet!M71,Capex_to_Jun_2014!M71,Capex_from_Jul_2014!M71)","v":16.127801699346879},{"$f":"SUM(ICB_at_2000!N71,Vines!N71,WestNet!N71,Capex_to_Jun_2014!N71,Capex_from_Jul_2014!N71)","v":17.03169170020449},{"$f":"SUM(ICB_at_2000!O71,Vines!O71,WestNet!O71,Capex_to_Jun_2014!O71,Capex_from_Jul_2014!O71)","v":4.1590029178655277},{"$f":"SUM(ICB_at_2000!P71,Vines!P71,WestNet!P71,Capex_to_Jun_2014!P71,Capex_from_Jul_2014!P71)","v":8.7274576698885298},{"$f":"SUM(ICB_at_2000!Q71,Vines!Q71,WestNet!Q71,Capex_to_Jun_2014!Q71,Capex_from_Jul_2014!Q71)","v":9.6943480661693471},{"$f":"SUM(ICB_at_2000!R71,Vines!R71,WestNet!R71,Capex_to_Jun_2014!R71,Capex_from_Jul_2014!R71)","v":10.792219618326309},{"$f":"SUM(ICB_at_2000!S71,Vines!S71,WestNet!S71,Capex_to_Jun_2014!S71,Capex_from_Jul_2014!S71)","v":11.88473752009987},{"$f":"SUM(ICB_at_2000!T71,Vines!T71,WestNet!T71,Capex_to_Jun_2014!T71,Capex_from_Jul_2014!T71)","v":6.1285178087979277},{"$f":"SUM(ICB_at_2000!U71,Vines!U71,WestNet!U71,Capex_to_Jun_2014!U71,Capex_from_Jul_2014!U71)","v":6.464503155541669},{"$f":"SUM(ICB_at_2000!V71,Vines!V71,WestNet!V71,Capex_to_Jun_2014!V71,Capex_from_Jul_2014!V71)","v":6.464503155541669},{"$f":"SUM(ICB_at_2000!W71,Vines!W71,WestNet!W71,Capex_to_Jun_2014!W71,Capex_from_Jul_2014!W71)","v":14.389885120469863},{"$f":"SUM(ICB_at_2000!X71,Vines!X71,WestNet!X71,Capex_to_Jun_2014!X71,Capex_from_Jul_2014!X71)","v":15.786742800201557},{"$f":"SUM(ICB_at_2000!Y71,Vines!Y71,WestNet!Y71,Capex_to_Jun_2014!Y71,Capex_from_Jul_2014!Y71)","v":17.247737245124721},{"$f":"SUM(ICB_at_2000!Z71,Vines!Z71,WestNet!Z71,Capex_to_Jun_2014!Z71,Capex_from_Jul_2014!Z71)","v":18.801218910485865}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000!E72,Vines!E72,WestNet!E72,Capex_to_Jun_2014!E72,Capex_from_Jul_2014!E72)","v":4.8740126997413347},{"$f":"SUM(ICB_at_2000!F72,Vines!F72,WestNet!F72,Capex_to_Jun_2014!F72,Capex_from_Jul_2014!F72)","v":5.5998318896021209},{"$f":"SUM(ICB_at_2000!G72,Vines!G72,WestNet!G72,Capex_to_Jun_2014!G72,Capex_from_Jul_2014!G72)","v":5.9023825792182798},{"$f":"SUM(ICB_at_2000!H72,Vines!H72,WestNet!H72,Capex_to_Jun_2014!H72,Capex_from_Jul_2014!H72)","v":6.2266647933125014},{"$f":"SUM(ICB_at_2000!I72,Vines!I72,WestNet!I72,Capex_to_Jun_2014!I72,Capex_from_Jul_2014!I72)","v":6.5388105796465767},{"$f":"SUM(ICB_at_2000!J72,Vines!J72,WestNet!J72,Capex_to_Jun_2014!J72,Capex_from_Jul_2014!J72)","v":0},{"$f":"SUM(ICB_at_2000!K72,Vines!K72,WestNet!K72,Capex_to_Jun_2014!K72,Capex_from_Jul_2014!K72)","v":4.8685580447781693E-16},{"$f":"SUM(ICB_at_2000!L72,Vines!L72,WestNet!L72,Capex_to_Jun_2014!L72,Capex_from_Jul_2014!L72)","v":0},{"$f":"SUM(ICB_at_2000!M72,Vines!M72,WestNet!M72,Capex_to_Jun_2014!M72,Capex_from_Jul_2014!M72)","v":0},{"$f":"SUM(ICB_at_2000!N72,Vines!N72,WestNet!N72,Capex_to_Jun_2014!N72,Capex_from_Jul_2014!N72)","v":0},{"$f":"SUM(ICB_at_2000!O72,Vines!O72,WestNet!O72,Capex_to_Jun_2014!O72,Capex_from_Jul_2014!O72)","v":0},{"$f":"SUM(ICB_at_2000!P72,Vines!P72,WestNet!P72,Capex_to_Jun_2014!P72,Capex_from_Jul_2014!P72)","v":0.65675730903625273},{"$f":"SUM(ICB_at_2000!Q72,Vines!Q72,WestNet!Q72,Capex_to_Jun_2014!Q72,Capex_from_Jul_2014!Q72)","v":0.72964056306582448},{"$f":"SUM(ICB_at_2000!R72,Vines!R72,WestNet!R72,Capex_to_Jun_2014!R72,Capex_from_Jul_2014!R72)","v":0.72964056306582448},{"$f":"SUM(ICB_at_2000!S72,Vines!S72,WestNet!S72,Capex_to_Jun_2014!S72,Capex_from_Jul_2014!S72)","v":0.72964056306582448},{"$f":"SUM(ICB_at_2000!T72,Vines!T72,WestNet!T72,Capex_to_Jun_2014!T72,Capex_from_Jul_2014!T72)","v":0.24889825356747286},{"$f":"SUM(ICB_at_2000!U72,Vines!U72,WestNet!U72,Capex_to_Jun_2014!U72,Capex_from_Jul_2014!U72)","v":0.25964125923928288},{"$f":"SUM(ICB_at_2000!V72,Vines!V72,WestNet!V72,Capex_to_Jun_2014!V72,Capex_from_Jul_2014!V72)","v":0.25964125923928283},{"$f":"SUM(ICB_at_2000!W72,Vines!W72,WestNet!W72,Capex_to_Jun_2014!W72,Capex_from_Jul_2014!W72)","v":0.67488387980800768},{"$f":"SUM(ICB_at_2000!X72,Vines!X72,WestNet!X72,Capex_to_Jun_2014!X72,Capex_from_Jul_2014!X72)","v":0.6094869046216268},{"$f":"SUM(ICB_at_2000!Y72,Vines!Y72,WestNet!Y72,Capex_to_Jun_2014!Y72,Capex_from_Jul_2014!Y72)","v":0.73542608522995612},{"$f":"SUM(ICB_at_2000!Z72,Vines!Z72,WestNet!Z72,Capex_to_Jun_2014!Z72,Capex_from_Jul_2014!Z72)","v":0.84372334286343276}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000!E73,Vines!E73,WestNet!E73,Capex_to_Jun_2014!E73,Capex_from_Jul_2014!E73)","v":0},{"$f":"SUM(ICB_at_2000!F73,Vines!F73,WestNet!F73,Capex_to_Jun_2014!F73,Capex_from_Jul_2014!F73)","v":0},{"$f":"SUM(ICB_at_2000!G73,Vines!G73,WestNet!G73,Capex_to_Jun_2014!G73,Capex_from_Jul_2014!G73)","v":0},{"$f":"SUM(ICB_at_2000!H73,Vines!H73,WestNet!H73,Capex_to_Jun_2014!H73,Capex_from_Jul_2014!H73)","v":0},{"$f":"SUM(ICB_at_2000!I73,Vines!I73,WestNet!I73,Capex_to_Jun_2014!I73,Capex_from_Jul_2014!I73)","v":0},{"$f":"SUM(ICB_at_2000!J73,Vines!J73,WestNet!J73,Capex_to_Jun_2014!J73,Capex_from_Jul_2014!J73)","v":0},{"$f":"SUM(ICB_at_2000!K73,Vines!K73,WestNet!K73,Capex_to_Jun_2014!K73,Capex_from_Jul_2014!K73)","v":0},{"$f":"SUM(ICB_at_2000!L73,Vines!L73,WestNet!L73,Capex_to_Jun_2014!L73,Capex_from_Jul_2014!L73)","v":0},{"$f":"SUM(ICB_at_2000!M73,Vines!M73,WestNet!M73,Capex_to_Jun_2014!M73,Capex_from_Jul_2014!M73)","v":0},{"$f":"SUM(ICB_at_2000!N73,Vines!N73,WestNet!N73,Capex_to_Jun_2014!N73,Capex_from_Jul_2014!N73)","v":0},{"$f":"SUM(ICB_at_2000!O73,Vines!O73,WestNet!O73,Capex_to_Jun_2014!O73,Capex_from_Jul_2014!O73)","v":0},{"$f":"SUM(ICB_at_2000!P73,Vines!P73,WestNet!P73,Capex_to_Jun_2014!P73,Capex_from_Jul_2014!P73)","v":0},{"$f":"SUM(ICB_at_2000!Q73,Vines!Q73,WestNet!Q73,Capex_to_Jun_2014!Q73,Capex_from_Jul_2014!Q73)","v":0},{"$f":"SUM(ICB_at_2000!R73,Vines!R73,WestNet!R73,Capex_to_Jun_2014!R73,Capex_from_Jul_2014!R73)","v":0},{"$f":"SUM(ICB_at_2000!S73,Vines!S73,WestNet!S73,Capex_to_Jun_2014!S73,Capex_from_Jul_2014!S73)","v":0},{"$f":"SUM(ICB_at_2000!T73,Vines!T73,WestNet!T73,Capex_to_Jun_2014!T73,Capex_from_Jul_2014!T73)","v":1.0495019261076204},{"$f":"SUM(ICB_at_2000!U73,Vines!U73,WestNet!U73,Capex_to_Jun_2014!U73,Capex_from_Jul_2014!U73)","v":1.3534171926911907},{"$f":"SUM(ICB_at_2000!V73,Vines!V73,WestNet!V73,Capex_to_Jun_2014!V73,Capex_from_Jul_2014!V73)","v":1.3534171926911907},{"$f":"SUM(ICB_at_2000!W73,Vines!W73,WestNet!W73,Capex_to_Jun_2014!W73,Capex_from_Jul_2014!W73)","v":2.822998536407308},{"$f":"SUM(ICB_at_2000!X73,Vines!X73,WestNet!X73,Capex_to_Jun_2014!X73,Capex_from_Jul_2014!X73)","v":2.7244053808707998},{"$f":"SUM(ICB_at_2000!Y73,Vines!Y73,WestNet!Y73,Capex_to_Jun_2014!Y73,Capex_from_Jul_2014!Y73)","v":2.4704931627064894},{"$f":"SUM(ICB_at_2000!Z73,Vines!Z73,WestNet!Z73,Capex_to_Jun_2014!Z73,Capex_from_Jul_2014!Z73)","v":2.658910787979011}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,{"$f":"SUM(ICB_at_2000!E74,Vines!E74,WestNet!E74,Capex_to_Jun_2014!E74,Capex_from_Jul_2014!E74)","v":0},{"$f":"SUM(ICB_at_2000!F74,Vines!F74,WestNet!F74,Capex_to_Jun_2014!F74,Capex_from_Jul_2014!F74)","v":0},{"$f":"SUM(ICB_at_2000!G74,Vines!G74,WestNet!G74,Capex_to_Jun_2014!G74,Capex_from_Jul_2014!G74)","v":0},{"$f":"SUM(ICB_at_2000!H74,Vines!H74,WestNet!H74,Capex_to_Jun_2014!H74,Capex_from_Jul_2014!H74)","v":0},{"$f":"SUM(ICB_at_2000!I74,Vines!I74,WestNet!I74,Capex_to_Jun_2014!I74,Capex_from_Jul_2014!I74)","v":0},{"$f":"SUM(ICB_at_2000!J74,Vines!J74,WestNet!J74,Capex_to_Jun_2014!J74,Capex_from_Jul_2014!J74)","v":1.5452717589195013},{"$f":"SUM(ICB_at_2000!K74,Vines!K74,WestNet!K74,Capex_to_Jun_2014!K74,Capex_from_Jul_2014!K74)","v":2.4018669277954197},{"$f":"SUM(ICB_at_2000!L74,Vines!L74,WestNet!L74,Capex_to_Jun_2014!L74,Capex_from_Jul_2014!L74)","v":3.1431011167533827},{"$f":"SUM(ICB_at_2000!M74,Vines!M74,WestNet!M74,Capex_to_Jun_2014!M74,Capex_from_Jul_2014!M74)","v":3.765238322557678},{"$f":"SUM(ICB_at_2000!N74,Vines!N74,WestNet!N74,Capex_to_Jun_2014!N74,Capex_from_Jul_2014!N74)","v":4.6634085314714087},{"$f":"SUM(ICB_at_2000!O74,Vines!O74,WestNet!O74,Capex_to_Jun_2014!O74,Capex_from_Jul_2014!O74)","v":0.46449405636795188},{"$f":"SUM(ICB_at_2000!P74,Vines!P74,WestNet!P74,Capex_to_Jun_2014!P74,Capex_from_Jul_2014!P74)","v":1.6281721545347814},{"$f":"SUM(ICB_at_2000!Q74,Vines!Q74,WestNet!Q74,Capex_to_Jun_2014!Q74,Capex_from_Jul_2014!Q74)","v":2.6571209957622419},{"$f":"SUM(ICB_at_2000!R74,Vines!R74,WestNet!R74,Capex_to_Jun_2014!R74,Capex_from_Jul_2014!R74)","v":3.433454289533536},{"$f":"SUM(ICB_at_2000!S74,Vines!S74,WestNet!S74,Capex_to_Jun_2014!S74,Capex_from_Jul_2014!S74)","v":4.3040610901418681},{"$f":"SUM(ICB_at_2000!T74,Vines!T74,WestNet!T74,Capex_to_Jun_2014!T74,Capex_from_Jul_2014!T74)","v":0.96296021853157432},{"$f":"SUM(ICB_at_2000!U74,Vines!U74,WestNet!U74,Capex_to_Jun_2014!U74,Capex_from_Jul_2014!U74)","v":2.0368682678947989},{"$f":"SUM(ICB_at_2000!V74,Vines!V74,WestNet!V74,Capex_to_Jun_2014!V74,Capex_from_Jul_2014!V74)","v":2.0368682678947994},{"$f":"SUM(ICB_at_2000!W74,Vines!W74,WestNet!W74,Capex_to_Jun_2014!W74,Capex_from_Jul_2014!W74)","v":5.2768769418841401},{"$f":"SUM(ICB_at_2000!X74,Vines!X74,WestNet!X74,Capex_to_Jun_2014!X74,Capex_from_Jul_2014!X74)","v":6.1228497971537692},{"$f":"SUM(ICB_at_2000!Y74,Vines!Y74,WestNet!Y74,Capex_to_Jun_2014!Y74,Capex_from_Jul_2014!Y74)","v":6.4575205367054727},{"$f":"SUM(ICB_at_2000!Z74,Vines!Z74,WestNet!Z74,Capex_to_Jun_2014!Z74,Capex_from_Jul_2014!Z74)","v":6.4479320898197896}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,{"$f":"SUM(ICB_at_2000!E75,Vines!E75,WestNet!E75,Capex_to_Jun_2014!E75,Capex_from_Jul_2014!E75)","v":0},{"$f":"SUM(ICB_at_2000!F75,Vines!F75,WestNet!F75,Capex_to_Jun_2014!F75,Capex_from_Jul_2014!F75)","v":0},{"$f":"SUM(ICB_at_2000!G75,Vines!G75,WestNet!G75,Capex_to_Jun_2014!G75,Capex_from_Jul_2014!G75)","v":0},{"$f":"SUM(ICB_at_2000!H75,Vines!H75,WestNet!H75,Capex_to_Jun_2014!H75,Capex_from_Jul_2014!H75)","v":0},{"$f":"SUM(ICB_at_2000!I75,Vines!I75,WestNet!I75,Capex_to_Jun_2014!I75,Capex_from_Jul_2014!I75)","v":0},{"$f":"SUM(ICB_at_2000!J75,Vines!J75,WestNet!J75,Capex_to_Jun_2014!J75,Capex_from_Jul_2014!J75)","v":3.1032027953879489},{"$f":"SUM(ICB_at_2000!K75,Vines!K75,WestNet!K75,Capex_to_Jun_2014!K75,Capex_from_Jul_2014!K75)","v":3.1032027953879489},{"$f":"SUM(ICB_at_2000!L75,Vines!L75,WestNet!L75,Capex_to_Jun_2014!L75,Capex_from_Jul_2014!L75)","v":3.1032027953879489},{"$f":"SUM(ICB_at_2000!M75,Vines!M75,WestNet!M75,Capex_to_Jun_2014!M75,Capex_from_Jul_2014!M75)","v":3.1032027953879489},{"$f":"SUM(ICB_at_2000!N75,Vines!N75,WestNet!N75,Capex_to_Jun_2014!N75,Capex_from_Jul_2014!N75)","v":3.103202795387948},{"$f":"SUM(ICB_at_2000!O75,Vines!O75,WestNet!O75,Capex_to_Jun_2014!O75,Capex_from_Jul_2014!O75)","v":2.282946912769385E-20},{"$f":"SUM(ICB_at_2000!P75,Vines!P75,WestNet!P75,Capex_to_Jun_2014!P75,Capex_from_Jul_2014!P75)","v":0},{"$f":"SUM(ICB_at_2000!Q75,Vines!Q75,WestNet!Q75,Capex_to_Jun_2014!Q75,Capex_from_Jul_2014!Q75)","v":0},{"$f":"SUM(ICB_at_2000!R75,Vines!R75,WestNet!R75,Capex_to_Jun_2014!R75,Capex_from_Jul_2014!R75)","v":0},{"$f":"SUM(ICB_at_2000!S75,Vines!S75,WestNet!S75,Capex_to_Jun_2014!S75,Capex_from_Jul_2014!S75)","v":0},{"$f":"SUM(ICB_at_2000!T75,Vines!T75,WestNet!T75,Capex_to_Jun_2014!T75,Capex_from_Jul_2014!T75)","v":1.2342540357375668E-15},{"$f":"SUM(ICB_at_2000!U75,Vines!U75,WestNet!U75,Capex_to_Jun_2014!U75,Capex_from_Jul_2014!U75)","v":0},{"$f":"SUM(ICB_at_2000!V75,Vines!V75,WestNet!V75,Capex_to_Jun_2014!V75,Capex_from_Jul_2014!V75)","v":0},{"$f":"SUM(ICB_at_2000!W75,Vines!W75,WestNet!W75,Capex_to_Jun_2014!W75,Capex_from_Jul_2014!W75)","v":0},{"$f":"SUM(ICB_at_2000!X75,Vines!X75,WestNet!X75,Capex_to_Jun_2014!X75,Capex_from_Jul_2014!X75)","v":0},{"$f":"SUM(ICB_at_2000!Y75,Vines!Y75,WestNet!Y75,Capex_to_Jun_2014!Y75,Capex_from_Jul_2014!Y75)","v":0},{"$f":"SUM(ICB_at_2000!Z75,Vines!Z75,WestNet!Z75,Capex_to_Jun_2014!Z75,Capex_from_Jul_2014!Z75)","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,{"$f":"SUM(ICB_at_2000!E76,Vines!E76,WestNet!E76,Capex_to_Jun_2014!E76,Capex_from_Jul_2014!E76)","v":0},{"$f":"SUM(ICB_at_2000!F76,Vines!F76,WestNet!F76,Capex_to_Jun_2014!F76,Capex_from_Jul_2014!F76)","v":0},{"$f":"SUM(ICB_at_2000!G76,Vines!G76,WestNet!G76,Capex_to_Jun_2014!G76,Capex_from_Jul_2014!G76)","v":0},{"$f":"SUM(ICB_at_2000!H76,Vines!H76,WestNet!H76,Capex_to_Jun_2014!H76,Capex_from_Jul_2014!H76)","v":0},{"$f":"SUM(ICB_at_2000!I76,Vines!I76,WestNet!I76,Capex_to_Jun_2014!I76,Capex_from_Jul_2014!I76)","v":0},{"$f":"SUM(ICB_at_2000!J76,Vines!J76,WestNet!J76,Capex_to_Jun_2014!J76,Capex_from_Jul_2014!J76)","v":0},{"$f":"SUM(ICB_at_2000!K76,Vines!K76,WestNet!K76,Capex_to_Jun_2014!K76,Capex_from_Jul_2014!K76)","v":0},{"$f":"SUM(ICB_at_2000!L76,Vines!L76,WestNet!L76,Capex_to_Jun_2014!L76,Capex_from_Jul_2014!L76)","v":0},{"$f":"SUM(ICB_at_2000!M76,Vines!M76,WestNet!M76,Capex_to_Jun_2014!M76,Capex_from_Jul_2014!M76)","v":0},{"$f":"SUM(ICB_at_2000!N76,Vines!N76,WestNet!N76,Capex_to_Jun_2014!N76,Capex_from_Jul_2014!N76)","v":0},{"$f":"SUM(ICB_at_2000!O76,Vines!O76,WestNet!O76,Capex_to_Jun_2014!O76,Capex_from_Jul_2014!O76)","v":0},{"$f":"SUM(ICB_at_2000!P76,Vines!P76,WestNet!P76,Capex_to_Jun_2014!P76,Capex_from_Jul_2014!P76)","v":0},{"$f":"SUM(ICB_at_2000!Q76,Vines!Q76,WestNet!Q76,Capex_to_Jun_2014!Q76,Capex_from_Jul_2014!Q76)","v":0},{"$f":"SUM(ICB_at_2000!R76,Vines!R76,WestNet!R76,Capex_to_Jun_2014!R76,Capex_from_Jul_2014!R76)","v":0},{"$f":"SUM(ICB_at_2000!S76,Vines!S76,WestNet!S76,Capex_to_Jun_2014!S76,Capex_from_Jul_2014!S76)","v":0},{"$f":"SUM(ICB_at_2000!T76,Vines!T76,WestNet!T76,Capex_to_Jun_2014!T76,Capex_from_Jul_2014!T76)","v":0},{"$f":"SUM(ICB_at_2000!U76,Vines!U76,WestNet!U76,Capex_to_Jun_2014!U76,Capex_from_Jul_2014!U76)","v":0},{"$f":"SUM(ICB_at_2000!V76,Vines!V76,WestNet!V76,Capex_to_Jun_2014!V76,Capex_from_Jul_2014!V76)","v":0},{"$f":"SUM(ICB_at_2000!W76,Vines!W76,WestNet!W76,Capex_to_Jun_2014!W76,Capex_from_Jul_2014!W76)","v":0},{"$f":"SUM(ICB_at_2000!X76,Vines!X76,WestNet!X76,Capex_to_Jun_2014!X76,Capex_from_Jul_2014!X76)","v":0},{"$f":"SUM(ICB_at_2000!Y76,Vines!Y76,WestNet!Y76,Capex_to_Jun_2014!Y76,Capex_from_Jul_2014!Y76)","v":0},{"$f":"SUM(ICB_at_2000!Z76,Vines!Z76,WestNet!Z76,Capex_to_Jun_2014!Z76,Capex_from_Jul_2014!Z76)","v":0}]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E63:E77)","v":26.202038657336232},27.637010789487064,28.593701013991645,29.5196727952627,30.391246687175379,32.18660863328779,34.236391954251225,36.12833498944471,37.666231208739433,39.631898880066345,12.294370724967234,26.641081552216718,29.041845998235118,31.402640215917398,33.698725993166974,17.150727348028344,19.527604589967368,19.527604589967368,43.005973589484327,46.205070182555943,49.139983608522762,52.120445572699353]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  "}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM(ICB_at_2000!E81,Vines!E81,WestNet!E81,Capex_to_Jun_2014!E81,Capex_from_Jul_2014!E81)","v":0},{"$f":"SUM(ICB_at_2000!F81,Vines!F81,WestNet!F81,Capex_to_Jun_2014!F81,Capex_from_Jul_2014!F81)","v":0},{"$f":"SUM(ICB_at_2000!G81,Vines!G81,WestNet!G81,Capex_to_Jun_2014!G81,Capex_from_Jul_2014!G81)","v":0},{"$f":"SUM(ICB_at_2000!H81,Vines!H81,WestNet!H81,Capex_to_Jun_2014!H81,Capex_from_Jul_2014!H81)","v":0},{"$f":"SUM(ICB_at_2000!I81,Vines!I81,WestNet!I81,Capex_to_Jun_2014!I81,Capex_from_Jul_2014!I81)","v":0},{"$f":"SUM(ICB_at_2000!J81,Vines!J81,WestNet!J81,Capex_to_Jun_2014!J81,Capex_from_Jul_2014!J81)","v":0},{"$f":"SUM(ICB_at_2000!K81,Vines!K81,WestNet!K81,Capex_to_Jun_2014!K81,Capex_from_Jul_2014!K81)","v":0},{"$f":"SUM(ICB_at_2000!L81,Vines!L81,WestNet!L81,Capex_to_Jun_2014!L81,Capex_from_Jul_2014!L81)","v":0},{"$f":"SUM(ICB_at_2000!M81,Vines!M81,WestNet!M81,Capex_to_Jun_2014!M81,Capex_from_Jul_2014!M81)","v":0},{"$f":"SUM(ICB_at_2000!N81,Vines!N81,WestNet!N81,Capex_to_Jun_2014!N81,Capex_from_Jul_2014!N81)","v":0},{"$f":"SUM(ICB_at_2000!O81,Vines!O81,WestNet!O81,Capex_to_Jun_2014!O81,Capex_from_Jul_2014!O81)","v":0},{"$f":"SUM(ICB_at_2000!P81,Vines!P81,WestNet!P81,Capex_to_Jun_2014!P81,Capex_from_Jul_2014!P81)","v":0},{"$f":"SUM(ICB_at_2000!Q81,Vines!Q81,WestNet!Q81,Capex_to_Jun_2014!Q81,Capex_from_Jul_2014!Q81)","v":0},{"$f":"SUM(ICB_at_2000!R81,Vines!R81,WestNet!R81,Capex_to_Jun_2014!R81,Capex_from_Jul_2014!R81)","v":0},{"$f":"SUM(ICB_at_2000!S81,Vines!S81,WestNet!S81,Capex_to_Jun_2014!S81,Capex_from_Jul_2014!S81)","v":0},{"$f":"SUM(ICB_at_2000!T81,Vines!T81,WestNet!T81,Capex_to_Jun_2014!T81,Capex_from_Jul_2014!T81)","v":0},{"$f":"SUM(ICB_at_2000!U81,Vines!U81,WestNet!U81,Capex_to_Jun_2014!U81,Capex_from_Jul_2014!U81)","v":0},{"$f":"SUM(ICB_at_2000!V81,Vines!V81,WestNet!V81,Capex_to_Jun_2014!V81,Capex_from_Jul_2014!V81)","v":0},{"$f":"SUM(ICB_at_2000!W81,Vines!W81,WestNet!W81,Capex_to_Jun_2014!W81,Capex_from_Jul_2014!W81)","v":0},{"$f":"SUM(ICB_at_2000!X81,Vines!X81,WestNet!X81,Capex_to_Jun_2014!X81,Capex_from_Jul_2014!X81)","v":0},{"$f":"SUM(ICB_at_2000!Y81,Vines!Y81,WestNet!Y81,Capex_to_Jun_2014!Y81,Capex_from_Jul_2014!Y81)","v":0},{"$f":"SUM(ICB_at_2000!Z81,Vines!Z81,WestNet!Z81,Capex_to_Jun_2014!Z81,Capex_from_Jul_2014!Z81)","v":0}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM(ICB_at_2000!E82,Vines!E82,WestNet!E82,Capex_to_Jun_2014!E82,Capex_from_Jul_2014!E82)","v":0},{"$f":"SUM(ICB_at_2000!F82,Vines!F82,WestNet!F82,Capex_to_Jun_2014!F82,Capex_from_Jul_2014!F82)","v":0},{"$f":"SUM(ICB_at_2000!G82,Vines!G82,WestNet!G82,Capex_to_Jun_2014!G82,Capex_from_Jul_2014!G82)","v":0},{"$f":"SUM(ICB_at_2000!H82,Vines!H82,WestNet!H82,Capex_to_Jun_2014!H82,Capex_from_Jul_2014!H82)","v":0},{"$f":"SUM(ICB_at_2000!I82,Vines!I82,WestNet!I82,Capex_to_Jun_2014!I82,Capex_from_Jul_2014!I82)","v":0},{"$f":"SUM(ICB_at_2000!J82,Vines!J82,WestNet!J82,Capex_to_Jun_2014!J82,Capex_from_Jul_2014!J82)","v":0},{"$f":"SUM(ICB_at_2000!K82,Vines!K82,WestNet!K82,Capex_to_Jun_2014!K82,Capex_from_Jul_2014!K82)","v":0},{"$f":"SUM(ICB_at_2000!L82,Vines!L82,WestNet!L82,Capex_to_Jun_2014!L82,Capex_from_Jul_2014!L82)","v":0},{"$f":"SUM(ICB_at_2000!M82,Vines!M82,WestNet!M82,Capex_to_Jun_2014!M82,Capex_from_Jul_2014!M82)","v":0},{"$f":"SUM(ICB_at_2000!N82,Vines!N82,WestNet!N82,Capex_to_Jun_2014!N82,Capex_from_Jul_2014!N82)","v":0},{"$f":"SUM(ICB_at_2000!O82,Vines!O82,WestNet!O82,Capex_to_Jun_2014!O82,Capex_from_Jul_2014!O82)","v":0},{"$f":"SUM(ICB_at_2000!P82,Vines!P82,WestNet!P82,Capex_to_Jun_2014!P82,Capex_from_Jul_2014!P82)","v":0},{"$f":"SUM(ICB_at_2000!Q82,Vines!Q82,WestNet!Q82,Capex_to_Jun_2014!Q82,Capex_from_Jul_2014!Q82)","v":0},{"$f":"SUM(ICB_at_2000!R82,Vines!R82,WestNet!R82,Capex_to_Jun_2014!R82,Capex_from_Jul_2014!R82)","v":0},{"$f":"SUM(ICB_at_2000!S82,Vines!S82,WestNet!S82,Capex_to_Jun_2014!S82,Capex_from_Jul_2014!S82)","v":0},{"$f":"SUM(ICB_at_2000!T82,Vines!T82,WestNet!T82,Capex_to_Jun_2014!T82,Capex_from_Jul_2014!T82)","v":0},{"$f":"SUM(ICB_at_2000!U82,Vines!U82,WestNet!U82,Capex_to_Jun_2014!U82,Capex_from_Jul_2014!U82)","v":0},{"$f":"SUM(ICB_at_2000!V82,Vines!V82,WestNet!V82,Capex_to_Jun_2014!V82,Capex_from_Jul_2014!V82)","v":0},{"$f":"SUM(ICB_at_2000!W82,Vines!W82,WestNet!W82,Capex_to_Jun_2014!W82,Capex_from_Jul_2014!W82)","v":0},{"$f":"SUM(ICB_at_2000!X82,Vines!X82,WestNet!X82,Capex_to_Jun_2014!X82,Capex_from_Jul_2014!X82)","v":0},{"$f":"SUM(ICB_at_2000!Y82,Vines!Y82,WestNet!Y82,Capex_to_Jun_2014!Y82,Capex_from_Jul_2014!Y82)","v":0},{"$f":"SUM(ICB_at_2000!Z82,Vines!Z82,WestNet!Z82,Capex_to_Jun_2014!Z82,Capex_from_Jul_2014!Z82)","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000!E83,Vines!E83,WestNet!E83,Capex_to_Jun_2014!E83,Capex_from_Jul_2014!E83)","v":0},{"$f":"SUM(ICB_at_2000!F83,Vines!F83,WestNet!F83,Capex_to_Jun_2014!F83,Capex_from_Jul_2014!F83)","v":0},{"$f":"SUM(ICB_at_2000!G83,Vines!G83,WestNet!G83,Capex_to_Jun_2014!G83,Capex_from_Jul_2014!G83)","v":0},{"$f":"SUM(ICB_at_2000!H83,Vines!H83,WestNet!H83,Capex_to_Jun_2014!H83,Capex_from_Jul_2014!H83)","v":0},{"$f":"SUM(ICB_at_2000!I83,Vines!I83,WestNet!I83,Capex_to_Jun_2014!I83,Capex_from_Jul_2014!I83)","v":0},{"$f":"SUM(ICB_at_2000!J83,Vines!J83,WestNet!J83,Capex_to_Jun_2014!J83,Capex_from_Jul_2014!J83)","v":0},{"$f":"SUM(ICB_at_2000!K83,Vines!K83,WestNet!K83,Capex_to_Jun_2014!K83,Capex_from_Jul_2014!K83)","v":0},{"$f":"SUM(ICB_at_2000!L83,Vines!L83,WestNet!L83,Capex_to_Jun_2014!L83,Capex_from_Jul_2014!L83)","v":0},{"$f":"SUM(ICB_at_2000!M83,Vines!M83,WestNet!M83,Capex_to_Jun_2014!M83,Capex_from_Jul_2014!M83)","v":0},{"$f":"SUM(ICB_at_2000!N83,Vines!N83,WestNet!N83,Capex_to_Jun_2014!N83,Capex_from_Jul_2014!N83)","v":0},{"$f":"SUM(ICB_at_2000!O83,Vines!O83,WestNet!O83,Capex_to_Jun_2014!O83,Capex_from_Jul_2014!O83)","v":0},{"$f":"SUM(ICB_at_2000!P83,Vines!P83,WestNet!P83,Capex_to_Jun_2014!P83,Capex_from_Jul_2014!P83)","v":0},{"$f":"SUM(ICB_at_2000!Q83,Vines!Q83,WestNet!Q83,Capex_to_Jun_2014!Q83,Capex_from_Jul_2014!Q83)","v":0},{"$f":"SUM(ICB_at_2000!R83,Vines!R83,WestNet!R83,Capex_to_Jun_2014!R83,Capex_from_Jul_2014!R83)","v":0},{"$f":"SUM(ICB_at_2000!S83,Vines!S83,WestNet!S83,Capex_to_Jun_2014!S83,Capex_from_Jul_2014!S83)","v":0},{"$f":"SUM(ICB_at_2000!T83,Vines!T83,WestNet!T83,Capex_to_Jun_2014!T83,Capex_from_Jul_2014!T83)","v":0},{"$f":"SUM(ICB_at_2000!U83,Vines!U83,WestNet!U83,Capex_to_Jun_2014!U83,Capex_from_Jul_2014!U83)","v":0},{"$f":"SUM(ICB_at_2000!V83,Vines!V83,WestNet!V83,Capex_to_Jun_2014!V83,Capex_from_Jul_2014!V83)","v":0},{"$f":"SUM(ICB_at_2000!W83,Vines!W83,WestNet!W83,Capex_to_Jun_2014!W83,Capex_from_Jul_2014!W83)","v":0},{"$f":"SUM(ICB_at_2000!X83,Vines!X83,WestNet!X83,Capex_to_Jun_2014!X83,Capex_from_Jul_2014!X83)","v":0},{"$f":"SUM(ICB_at_2000!Y83,Vines!Y83,WestNet!Y83,Capex_to_Jun_2014!Y83,Capex_from_Jul_2014!Y83)","v":0},{"$f":"SUM(ICB_at_2000!Z83,Vines!Z83,WestNet!Z83,Capex_to_Jun_2014!Z83,Capex_from_Jul_2014!Z83)","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000!E84,Vines!E84,WestNet!E84,Capex_to_Jun_2014!E84,Capex_from_Jul_2014!E84)","v":0},{"$f":"SUM(ICB_at_2000!F84,Vines!F84,WestNet!F84,Capex_to_Jun_2014!F84,Capex_from_Jul_2014!F84)","v":0},{"$f":"SUM(ICB_at_2000!G84,Vines!G84,WestNet!G84,Capex_to_Jun_2014!G84,Capex_from_Jul_2014!G84)","v":0},{"$f":"SUM(ICB_at_2000!H84,Vines!H84,WestNet!H84,Capex_to_Jun_2014!H84,Capex_from_Jul_2014!H84)","v":0},{"$f":"SUM(ICB_at_2000!I84,Vines!I84,WestNet!I84,Capex_to_Jun_2014!I84,Capex_from_Jul_2014!I84)","v":0},{"$f":"SUM(ICB_at_2000!J84,Vines!J84,WestNet!J84,Capex_to_Jun_2014!J84,Capex_from_Jul_2014!J84)","v":0},{"$f":"SUM(ICB_at_2000!K84,Vines!K84,WestNet!K84,Capex_to_Jun_2014!K84,Capex_from_Jul_2014!K84)","v":0},{"$f":"SUM(ICB_at_2000!L84,Vines!L84,WestNet!L84,Capex_to_Jun_2014!L84,Capex_from_Jul_2014!L84)","v":0},{"$f":"SUM(ICB_at_2000!M84,Vines!M84,WestNet!M84,Capex_to_Jun_2014!M84,Capex_from_Jul_2014!M84)","v":0},{"$f":"SUM(ICB_at_2000!N84,Vines!N84,WestNet!N84,Capex_to_Jun_2014!N84,Capex_from_Jul_2014!N84)","v":0},{"$f":"SUM(ICB_at_2000!O84,Vines!O84,WestNet!O84,Capex_to_Jun_2014!O84,Capex_from_Jul_2014!O84)","v":0},{"$f":"SUM(ICB_at_2000!P84,Vines!P84,WestNet!P84,Capex_to_Jun_2014!P84,Capex_from_Jul_2014!P84)","v":0},{"$f":"SUM(ICB_at_2000!Q84,Vines!Q84,WestNet!Q84,Capex_to_Jun_2014!Q84,Capex_from_Jul_2014!Q84)","v":0},{"$f":"SUM(ICB_at_2000!R84,Vines!R84,WestNet!R84,Capex_to_Jun_2014!R84,Capex_from_Jul_2014!R84)","v":0},{"$f":"SUM(ICB_at_2000!S84,Vines!S84,WestNet!S84,Capex_to_Jun_2014!S84,Capex_from_Jul_2014!S84)","v":0},{"$f":"SUM(ICB_at_2000!T84,Vines!T84,WestNet!T84,Capex_to_Jun_2014!T84,Capex_from_Jul_2014!T84)","v":0},{"$f":"SUM(ICB_at_2000!U84,Vines!U84,WestNet!U84,Capex_to_Jun_2014!U84,Capex_from_Jul_2014!U84)","v":0},{"$f":"SUM(ICB_at_2000!V84,Vines!V84,WestNet!V84,Capex_to_Jun_2014!V84,Capex_from_Jul_2014!V84)","v":0},{"$f":"SUM(ICB_at_2000!W84,Vines!W84,WestNet!W84,Capex_to_Jun_2014!W84,Capex_from_Jul_2014!W84)","v":0},{"$f":"SUM(ICB_at_2000!X84,Vines!X84,WestNet!X84,Capex_to_Jun_2014!X84,Capex_from_Jul_2014!X84)","v":0},{"$f":"SUM(ICB_at_2000!Y84,Vines!Y84,WestNet!Y84,Capex_to_Jun_2014!Y84,Capex_from_Jul_2014!Y84)","v":0},{"$f":"SUM(ICB_at_2000!Z84,Vines!Z84,WestNet!Z84,Capex_to_Jun_2014!Z84,Capex_from_Jul_2014!Z84)","v":0}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000!E85,Vines!E85,WestNet!E85,Capex_to_Jun_2014!E85,Capex_from_Jul_2014!E85)","v":0},{"$f":"SUM(ICB_at_2000!F85,Vines!F85,WestNet!F85,Capex_to_Jun_2014!F85,Capex_from_Jul_2014!F85)","v":0},{"$f":"SUM(ICB_at_2000!G85,Vines!G85,WestNet!G85,Capex_to_Jun_2014!G85,Capex_from_Jul_2014!G85)","v":0},{"$f":"SUM(ICB_at_2000!H85,Vines!H85,WestNet!H85,Capex_to_Jun_2014!H85,Capex_from_Jul_2014!H85)","v":0},{"$f":"SUM(ICB_at_2000!I85,Vines!I85,WestNet!I85,Capex_to_Jun_2014!I85,Capex_from_Jul_2014!I85)","v":0},{"$f":"SUM(ICB_at_2000!J85,Vines!J85,WestNet!J85,Capex_to_Jun_2014!J85,Capex_from_Jul_2014!J85)","v":0},{"$f":"SUM(ICB_at_2000!K85,Vines!K85,WestNet!K85,Capex_to_Jun_2014!K85,Capex_from_Jul_2014!K85)","v":0},{"$f":"SUM(ICB_at_2000!L85,Vines!L85,WestNet!L85,Capex_to_Jun_2014!L85,Capex_from_Jul_2014!L85)","v":0},{"$f":"SUM(ICB_at_2000!M85,Vines!M85,WestNet!M85,Capex_to_Jun_2014!M85,Capex_from_Jul_2014!M85)","v":0},{"$f":"SUM(ICB_at_2000!N85,Vines!N85,WestNet!N85,Capex_to_Jun_2014!N85,Capex_from_Jul_2014!N85)","v":0},{"$f":"SUM(ICB_at_2000!O85,Vines!O85,WestNet!O85,Capex_to_Jun_2014!O85,Capex_from_Jul_2014!O85)","v":0},{"$f":"SUM(ICB_at_2000!P85,Vines!P85,WestNet!P85,Capex_to_Jun_2014!P85,Capex_from_Jul_2014!P85)","v":0},{"$f":"SUM(ICB_at_2000!Q85,Vines!Q85,WestNet!Q85,Capex_to_Jun_2014!Q85,Capex_from_Jul_2014!Q85)","v":0},{"$f":"SUM(ICB_at_2000!R85,Vines!R85,WestNet!R85,Capex_to_Jun_2014!R85,Capex_from_Jul_2014!R85)","v":0},{"$f":"SUM(ICB_at_2000!S85,Vines!S85,WestNet!S85,Capex_to_Jun_2014!S85,Capex_from_Jul_2014!S85)","v":0},{"$f":"SUM(ICB_at_2000!T85,Vines!T85,WestNet!T85,Capex_to_Jun_2014!T85,Capex_from_Jul_2014!T85)","v":0},{"$f":"SUM(ICB_at_2000!U85,Vines!U85,WestNet!U85,Capex_to_Jun_2014!U85,Capex_from_Jul_2014!U85)","v":0},{"$f":"SUM(ICB_at_2000!V85,Vines!V85,WestNet!V85,Capex_to_Jun_2014!V85,Capex_from_Jul_2014!V85)","v":0},{"$f":"SUM(ICB_at_2000!W85,Vines!W85,WestNet!W85,Capex_to_Jun_2014!W85,Capex_from_Jul_2014!W85)","v":0},{"$f":"SUM(ICB_at_2000!X85,Vines!X85,WestNet!X85,Capex_to_Jun_2014!X85,Capex_from_Jul_2014!X85)","v":0},{"$f":"SUM(ICB_at_2000!Y85,Vines!Y85,WestNet!Y85,Capex_to_Jun_2014!Y85,Capex_from_Jul_2014!Y85)","v":0},{"$f":"SUM(ICB_at_2000!Z85,Vines!Z85,WestNet!Z85,Capex_to_Jun_2014!Z85,Capex_from_Jul_2014!Z85)","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,{"$f":"SUM(ICB_at_2000!E86,Vines!E86,WestNet!E86,Capex_to_Jun_2014!E86,Capex_from_Jul_2014!E86)","v":0},{"$f":"SUM(ICB_at_2000!F86,Vines!F86,WestNet!F86,Capex_to_Jun_2014!F86,Capex_from_Jul_2014!F86)","v":0},{"$f":"SUM(ICB_at_2000!G86,Vines!G86,WestNet!G86,Capex_to_Jun_2014!G86,Capex_from_Jul_2014!G86)","v":0},{"$f":"SUM(ICB_at_2000!H86,Vines!H86,WestNet!H86,Capex_to_Jun_2014!H86,Capex_from_Jul_2014!H86)","v":0},{"$f":"SUM(ICB_at_2000!I86,Vines!I86,WestNet!I86,Capex_to_Jun_2014!I86,Capex_from_Jul_2014!I86)","v":0},{"$f":"SUM(ICB_at_2000!J86,Vines!J86,WestNet!J86,Capex_to_Jun_2014!J86,Capex_from_Jul_2014!J86)","v":0},{"$f":"SUM(ICB_at_2000!K86,Vines!K86,WestNet!K86,Capex_to_Jun_2014!K86,Capex_from_Jul_2014!K86)","v":0},{"$f":"SUM(ICB_at_2000!L86,Vines!L86,WestNet!L86,Capex_to_Jun_2014!L86,Capex_from_Jul_2014!L86)","v":0},{"$f":"SUM(ICB_at_2000!M86,Vines!M86,WestNet!M86,Capex_to_Jun_2014!M86,Capex_from_Jul_2014!M86)","v":0},{"$f":"SUM(ICB_at_2000!N86,Vines!N86,WestNet!N86,Capex_to_Jun_2014!N86,Capex_from_Jul_2014!N86)","v":0},{"$f":"SUM(ICB_at_2000!O86,Vines!O86,WestNet!O86,Capex_to_Jun_2014!O86,Capex_from_Jul_2014!O86)","v":0},{"$f":"SUM(ICB_at_2000!P86,Vines!P86,WestNet!P86,Capex_to_Jun_2014!P86,Capex_from_Jul_2014!P86)","v":0},{"$f":"SUM(ICB_at_2000!Q86,Vines!Q86,WestNet!Q86,Capex_to_Jun_2014!Q86,Capex_from_Jul_2014!Q86)","v":0},{"$f":"SUM(ICB_at_2000!R86,Vines!R86,WestNet!R86,Capex_to_Jun_2014!R86,Capex_from_Jul_2014!R86)","v":0},{"$f":"SUM(ICB_at_2000!S86,Vines!S86,WestNet!S86,Capex_to_Jun_2014!S86,Capex_from_Jul_2014!S86)","v":0},{"$f":"SUM(ICB_at_2000!T86,Vines!T86,WestNet!T86,Capex_to_Jun_2014!T86,Capex_from_Jul_2014!T86)","v":0},{"$f":"SUM(ICB_at_2000!U86,Vines!U86,WestNet!U86,Capex_to_Jun_2014!U86,Capex_from_Jul_2014!U86)","v":0},{"$f":"SUM(ICB_at_2000!V86,Vines!V86,WestNet!V86,Capex_to_Jun_2014!V86,Capex_from_Jul_2014!V86)","v":0},{"$f":"SUM(ICB_at_2000!W86,Vines!W86,WestNet!W86,Capex_to_Jun_2014!W86,Capex_from_Jul_2014!W86)","v":0},{"$f":"SUM(ICB_at_2000!X86,Vines!X86,WestNet!X86,Capex_to_Jun_2014!X86,Capex_from_Jul_2014!X86)","v":0},{"$f":"SUM(ICB_at_2000!Y86,Vines!Y86,WestNet!Y86,Capex_to_Jun_2014!Y86,Capex_from_Jul_2014!Y86)","v":0},{"$f":"SUM(ICB_at_2000!Z86,Vines!Z86,WestNet!Z86,Capex_to_Jun_2014!Z86,Capex_from_Jul_2014!Z86)","v":0}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,{"$f":"SUM(ICB_at_2000!E87,Vines!E87,WestNet!E87,Capex_to_Jun_2014!E87,Capex_from_Jul_2014!E87)","v":0},{"$f":"SUM(ICB_at_2000!F87,Vines!F87,WestNet!F87,Capex_to_Jun_2014!F87,Capex_from_Jul_2014!F87)","v":0},{"$f":"SUM(ICB_at_2000!G87,Vines!G87,WestNet!G87,Capex_to_Jun_2014!G87,Capex_from_Jul_2014!G87)","v":0},{"$f":"SUM(ICB_at_2000!H87,Vines!H87,WestNet!H87,Capex_to_Jun_2014!H87,Capex_from_Jul_2014!H87)","v":0},{"$f":"SUM(ICB_at_2000!I87,Vines!I87,WestNet!I87,Capex_to_Jun_2014!I87,Capex_from_Jul_2014!I87)","v":0},{"$f":"SUM(ICB_at_2000!J87,Vines!J87,WestNet!J87,Capex_to_Jun_2014!J87,Capex_from_Jul_2014!J87)","v":0},{"$f":"SUM(ICB_at_2000!K87,Vines!K87,WestNet!K87,Capex_to_Jun_2014!K87,Capex_from_Jul_2014!K87)","v":0},{"$f":"SUM(ICB_at_2000!L87,Vines!L87,WestNet!L87,Capex_to_Jun_2014!L87,Capex_from_Jul_2014!L87)","v":0},{"$f":"SUM(ICB_at_2000!M87,Vines!M87,WestNet!M87,Capex_to_Jun_2014!M87,Capex_from_Jul_2014!M87)","v":0},{"$f":"SUM(ICB_at_2000!N87,Vines!N87,WestNet!N87,Capex_to_Jun_2014!N87,Capex_from_Jul_2014!N87)","v":0},{"$f":"SUM(ICB_at_2000!O87,Vines!O87,WestNet!O87,Capex_to_Jun_2014!O87,Capex_from_Jul_2014!O87)","v":0},{"$f":"SUM(ICB_at_2000!P87,Vines!P87,WestNet!P87,Capex_to_Jun_2014!P87,Capex_from_Jul_2014!P87)","v":0},{"$f":"SUM(ICB_at_2000!Q87,Vines!Q87,WestNet!Q87,Capex_to_Jun_2014!Q87,Capex_from_Jul_2014!Q87)","v":0},{"$f":"SUM(ICB_at_2000!R87,Vines!R87,WestNet!R87,Capex_to_Jun_2014!R87,Capex_from_Jul_2014!R87)","v":0},{"$f":"SUM(ICB_at_2000!S87,Vines!S87,WestNet!S87,Capex_to_Jun_2014!S87,Capex_from_Jul_2014!S87)","v":0},{"$f":"SUM(ICB_at_2000!T87,Vines!T87,WestNet!T87,Capex_to_Jun_2014!T87,Capex_from_Jul_2014!T87)","v":0},{"$f":"SUM(ICB_at_2000!U87,Vines!U87,WestNet!U87,Capex_to_Jun_2014!U87,Capex_from_Jul_2014!U87)","v":0},{"$f":"SUM(ICB_at_2000!V87,Vines!V87,WestNet!V87,Capex_to_Jun_2014!V87,Capex_from_Jul_2014!V87)","v":0},{"$f":"SUM(ICB_at_2000!W87,Vines!W87,WestNet!W87,Capex_to_Jun_2014!W87,Capex_from_Jul_2014!W87)","v":0},{"$f":"SUM(ICB_at_2000!X87,Vines!X87,WestNet!X87,Capex_to_Jun_2014!X87,Capex_from_Jul_2014!X87)","v":0},{"$f":"SUM(ICB_at_2000!Y87,Vines!Y87,WestNet!Y87,Capex_to_Jun_2014!Y87,Capex_from_Jul_2014!Y87)","v":0},{"$f":"SUM(ICB_at_2000!Z87,Vines!Z87,WestNet!Z87,Capex_to_Jun_2014!Z87,Capex_from_Jul_2014!Z87)","v":0}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"SUM(ICB_at_2000!E88,Vines!E88,WestNet!E88,Capex_to_Jun_2014!E88,Capex_from_Jul_2014!E88)","v":0},{"$f":"SUM(ICB_at_2000!F88,Vines!F88,WestNet!F88,Capex_to_Jun_2014!F88,Capex_from_Jul_2014!F88)","v":0},{"$f":"SUM(ICB_at_2000!G88,Vines!G88,WestNet!G88,Capex_to_Jun_2014!G88,Capex_from_Jul_2014!G88)","v":0},{"$f":"SUM(ICB_at_2000!H88,Vines!H88,WestNet!H88,Capex_to_Jun_2014!H88,Capex_from_Jul_2014!H88)","v":0},{"$f":"SUM(ICB_at_2000!I88,Vines!I88,WestNet!I88,Capex_to_Jun_2014!I88,Capex_from_Jul_2014!I88)","v":0},{"$f":"SUM(ICB_at_2000!J88,Vines!J88,WestNet!J88,Capex_to_Jun_2014!J88,Capex_from_Jul_2014!J88)","v":0},{"$f":"SUM(ICB_at_2000!K88,Vines!K88,WestNet!K88,Capex_to_Jun_2014!K88,Capex_from_Jul_2014!K88)","v":0},{"$f":"SUM(ICB_at_2000!L88,Vines!L88,WestNet!L88,Capex_to_Jun_2014!L88,Capex_from_Jul_2014!L88)","v":0},{"$f":"SUM(ICB_at_2000!M88,Vines!M88,WestNet!M88,Capex_to_Jun_2014!M88,Capex_from_Jul_2014!M88)","v":0},{"$f":"SUM(ICB_at_2000!N88,Vines!N88,WestNet!N88,Capex_to_Jun_2014!N88,Capex_from_Jul_2014!N88)","v":0},{"$f":"SUM(ICB_at_2000!O88,Vines!O88,WestNet!O88,Capex_to_Jun_2014!O88,Capex_from_Jul_2014!O88)","v":0},{"$f":"SUM(ICB_at_2000!P88,Vines!P88,WestNet!P88,Capex_to_Jun_2014!P88,Capex_from_Jul_2014!P88)","v":0},{"$f":"SUM(ICB_at_2000!Q88,Vines!Q88,WestNet!Q88,Capex_to_Jun_2014!Q88,Capex_from_Jul_2014!Q88)","v":0},{"$f":"SUM(ICB_at_2000!R88,Vines!R88,WestNet!R88,Capex_to_Jun_2014!R88,Capex_from_Jul_2014!R88)","v":0},{"$f":"SUM(ICB_at_2000!S88,Vines!S88,WestNet!S88,Capex_to_Jun_2014!S88,Capex_from_Jul_2014!S88)","v":0},{"$f":"SUM(ICB_at_2000!T88,Vines!T88,WestNet!T88,Capex_to_Jun_2014!T88,Capex_from_Jul_2014!T88)","v":0},{"$f":"SUM(ICB_at_2000!U88,Vines!U88,WestNet!U88,Capex_to_Jun_2014!U88,Capex_from_Jul_2014!U88)","v":0},{"$f":"SUM(ICB_at_2000!V88,Vines!V88,WestNet!V88,Capex_to_Jun_2014!V88,Capex_from_Jul_2014!V88)","v":0},{"$f":"SUM(ICB_at_2000!W88,Vines!W88,WestNet!W88,Capex_to_Jun_2014!W88,Capex_from_Jul_2014!W88)","v":0},{"$f":"SUM(ICB_at_2000!X88,Vines!X88,WestNet!X88,Capex_to_Jun_2014!X88,Capex_from_Jul_2014!X88)","v":0},{"$f":"SUM(ICB_at_2000!Y88,Vines!Y88,WestNet!Y88,Capex_to_Jun_2014!Y88,Capex_from_Jul_2014!Y88)","v":0},{"$f":"SUM(ICB_at_2000!Z88,Vines!Z88,WestNet!Z88,Capex_to_Jun_2014!Z88,Capex_from_Jul_2014!Z88)","v":0}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,{"$f":"SUM(ICB_at_2000!E89,Vines!E89,WestNet!E89,Capex_to_Jun_2014!E89,Capex_from_Jul_2014!E89)","v":0},{"$f":"SUM(ICB_at_2000!F89,Vines!F89,WestNet!F89,Capex_to_Jun_2014!F89,Capex_from_Jul_2014!F89)","v":0},{"$f":"SUM(ICB_at_2000!G89,Vines!G89,WestNet!G89,Capex_to_Jun_2014!G89,Capex_from_Jul_2014!G89)","v":0},{"$f":"SUM(ICB_at_2000!H89,Vines!H89,WestNet!H89,Capex_to_Jun_2014!H89,Capex_from_Jul_2014!H89)","v":0},{"$f":"SUM(ICB_at_2000!I89,Vines!I89,WestNet!I89,Capex_to_Jun_2014!I89,Capex_from_Jul_2014!I89)","v":0},{"$f":"SUM(ICB_at_2000!J89,Vines!J89,WestNet!J89,Capex_to_Jun_2014!J89,Capex_from_Jul_2014!J89)","v":0},{"$f":"SUM(ICB_at_2000!K89,Vines!K89,WestNet!K89,Capex_to_Jun_2014!K89,Capex_from_Jul_2014!K89)","v":0},{"$f":"SUM(ICB_at_2000!L89,Vines!L89,WestNet!L89,Capex_to_Jun_2014!L89,Capex_from_Jul_2014!L89)","v":0},{"$f":"SUM(ICB_at_2000!M89,Vines!M89,WestNet!M89,Capex_to_Jun_2014!M89,Capex_from_Jul_2014!M89)","v":0},{"$f":"SUM(ICB_at_2000!N89,Vines!N89,WestNet!N89,Capex_to_Jun_2014!N89,Capex_from_Jul_2014!N89)","v":0},{"$f":"SUM(ICB_at_2000!O89,Vines!O89,WestNet!O89,Capex_to_Jun_2014!O89,Capex_from_Jul_2014!O89)","v":0},{"$f":"SUM(ICB_at_2000!P89,Vines!P89,WestNet!P89,Capex_to_Jun_2014!P89,Capex_from_Jul_2014!P89)","v":0},{"$f":"SUM(ICB_at_2000!Q89,Vines!Q89,WestNet!Q89,Capex_to_Jun_2014!Q89,Capex_from_Jul_2014!Q89)","v":0},{"$f":"SUM(ICB_at_2000!R89,Vines!R89,WestNet!R89,Capex_to_Jun_2014!R89,Capex_from_Jul_2014!R89)","v":0},{"$f":"SUM(ICB_at_2000!S89,Vines!S89,WestNet!S89,Capex_to_Jun_2014!S89,Capex_from_Jul_2014!S89)","v":0},{"$f":"SUM(ICB_at_2000!T89,Vines!T89,WestNet!T89,Capex_to_Jun_2014!T89,Capex_from_Jul_2014!T89)","v":0},{"$f":"SUM(ICB_at_2000!U89,Vines!U89,WestNet!U89,Capex_to_Jun_2014!U89,Capex_from_Jul_2014!U89)","v":0},{"$f":"SUM(ICB_at_2000!V89,Vines!V89,WestNet!V89,Capex_to_Jun_2014!V89,Capex_from_Jul_2014!V89)","v":0},{"$f":"SUM(ICB_at_2000!W89,Vines!W89,WestNet!W89,Capex_to_Jun_2014!W89,Capex_from_Jul_2014!W89)","v":0},{"$f":"SUM(ICB_at_2000!X89,Vines!X89,WestNet!X89,Capex_to_Jun_2014!X89,Capex_from_Jul_2014!X89)","v":0},{"$f":"SUM(ICB_at_2000!Y89,Vines!Y89,WestNet!Y89,Capex_to_Jun_2014!Y89,Capex_from_Jul_2014!Y89)","v":0},{"$f":"SUM(ICB_at_2000!Z89,Vines!Z89,WestNet!Z89,Capex_to_Jun_2014!Z89,Capex_from_Jul_2014!Z89)","v":0}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000!E90,Vines!E90,WestNet!E90,Capex_to_Jun_2014!E90,Capex_from_Jul_2014!E90)","v":0},{"$f":"SUM(ICB_at_2000!F90,Vines!F90,WestNet!F90,Capex_to_Jun_2014!F90,Capex_from_Jul_2014!F90)","v":0},{"$f":"SUM(ICB_at_2000!G90,Vines!G90,WestNet!G90,Capex_to_Jun_2014!G90,Capex_from_Jul_2014!G90)","v":0},{"$f":"SUM(ICB_at_2000!H90,Vines!H90,WestNet!H90,Capex_to_Jun_2014!H90,Capex_from_Jul_2014!H90)","v":0},{"$f":"SUM(ICB_at_2000!I90,Vines!I90,WestNet!I90,Capex_to_Jun_2014!I90,Capex_from_Jul_2014!I90)","v":0},{"$f":"SUM(ICB_at_2000!J90,Vines!J90,WestNet!J90,Capex_to_Jun_2014!J90,Capex_from_Jul_2014!J90)","v":0},{"$f":"SUM(ICB_at_2000!K90,Vines!K90,WestNet!K90,Capex_to_Jun_2014!K90,Capex_from_Jul_2014!K90)","v":0},{"$f":"SUM(ICB_at_2000!L90,Vines!L90,WestNet!L90,Capex_to_Jun_2014!L90,Capex_from_Jul_2014!L90)","v":0},{"$f":"SUM(ICB_at_2000!M90,Vines!M90,WestNet!M90,Capex_to_Jun_2014!M90,Capex_from_Jul_2014!M90)","v":0},{"$f":"SUM(ICB_at_2000!N90,Vines!N90,WestNet!N90,Capex_to_Jun_2014!N90,Capex_from_Jul_2014!N90)","v":0},{"$f":"SUM(ICB_at_2000!O90,Vines!O90,WestNet!O90,Capex_to_Jun_2014!O90,Capex_from_Jul_2014!O90)","v":0},{"$f":"SUM(ICB_at_2000!P90,Vines!P90,WestNet!P90,Capex_to_Jun_2014!P90,Capex_from_Jul_2014!P90)","v":0},{"$f":"SUM(ICB_at_2000!Q90,Vines!Q90,WestNet!Q90,Capex_to_Jun_2014!Q90,Capex_from_Jul_2014!Q90)","v":0},{"$f":"SUM(ICB_at_2000!R90,Vines!R90,WestNet!R90,Capex_to_Jun_2014!R90,Capex_from_Jul_2014!R90)","v":0},{"$f":"SUM(ICB_at_2000!S90,Vines!S90,WestNet!S90,Capex_to_Jun_2014!S90,Capex_from_Jul_2014!S90)","v":0},{"$f":"SUM(ICB_at_2000!T90,Vines!T90,WestNet!T90,Capex_to_Jun_2014!T90,Capex_from_Jul_2014!T90)","v":0},{"$f":"SUM(ICB_at_2000!U90,Vines!U90,WestNet!U90,Capex_to_Jun_2014!U90,Capex_from_Jul_2014!U90)","v":0},{"$f":"SUM(ICB_at_2000!V90,Vines!V90,WestNet!V90,Capex_to_Jun_2014!V90,Capex_from_Jul_2014!V90)","v":0},{"$f":"SUM(ICB_at_2000!W90,Vines!W90,WestNet!W90,Capex_to_Jun_2014!W90,Capex_from_Jul_2014!W90)","v":0},{"$f":"SUM(ICB_at_2000!X90,Vines!X90,WestNet!X90,Capex_to_Jun_2014!X90,Capex_from_Jul_2014!X90)","v":0},{"$f":"SUM(ICB_at_2000!Y90,Vines!Y90,WestNet!Y90,Capex_to_Jun_2014!Y90,Capex_from_Jul_2014!Y90)","v":0},{"$f":"SUM(ICB_at_2000!Z90,Vines!Z90,WestNet!Z90,Capex_to_Jun_2014!Z90,Capex_from_Jul_2014!Z90)","v":0}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000!E91,Vines!E91,WestNet!E91,Capex_to_Jun_2014!E91,Capex_from_Jul_2014!E91)","v":0},{"$f":"SUM(ICB_at_2000!F91,Vines!F91,WestNet!F91,Capex_to_Jun_2014!F91,Capex_from_Jul_2014!F91)","v":0},{"$f":"SUM(ICB_at_2000!G91,Vines!G91,WestNet!G91,Capex_to_Jun_2014!G91,Capex_from_Jul_2014!G91)","v":0},{"$f":"SUM(ICB_at_2000!H91,Vines!H91,WestNet!H91,Capex_to_Jun_2014!H91,Capex_from_Jul_2014!H91)","v":0},{"$f":"SUM(ICB_at_2000!I91,Vines!I91,WestNet!I91,Capex_to_Jun_2014!I91,Capex_from_Jul_2014!I91)","v":0},{"$f":"SUM(ICB_at_2000!J91,Vines!J91,WestNet!J91,Capex_to_Jun_2014!J91,Capex_from_Jul_2014!J91)","v":0},{"$f":"SUM(ICB_at_2000!K91,Vines!K91,WestNet!K91,Capex_to_Jun_2014!K91,Capex_from_Jul_2014!K91)","v":0},{"$f":"SUM(ICB_at_2000!L91,Vines!L91,WestNet!L91,Capex_to_Jun_2014!L91,Capex_from_Jul_2014!L91)","v":0},{"$f":"SUM(ICB_at_2000!M91,Vines!M91,WestNet!M91,Capex_to_Jun_2014!M91,Capex_from_Jul_2014!M91)","v":0},{"$f":"SUM(ICB_at_2000!N91,Vines!N91,WestNet!N91,Capex_to_Jun_2014!N91,Capex_from_Jul_2014!N91)","v":0},{"$f":"SUM(ICB_at_2000!O91,Vines!O91,WestNet!O91,Capex_to_Jun_2014!O91,Capex_from_Jul_2014!O91)","v":0},{"$f":"SUM(ICB_at_2000!P91,Vines!P91,WestNet!P91,Capex_to_Jun_2014!P91,Capex_from_Jul_2014!P91)","v":0},{"$f":"SUM(ICB_at_2000!Q91,Vines!Q91,WestNet!Q91,Capex_to_Jun_2014!Q91,Capex_from_Jul_2014!Q91)","v":0},{"$f":"SUM(ICB_at_2000!R91,Vines!R91,WestNet!R91,Capex_to_Jun_2014!R91,Capex_from_Jul_2014!R91)","v":0},{"$f":"SUM(ICB_at_2000!S91,Vines!S91,WestNet!S91,Capex_to_Jun_2014!S91,Capex_from_Jul_2014!S91)","v":0},{"$f":"SUM(ICB_at_2000!T91,Vines!T91,WestNet!T91,Capex_to_Jun_2014!T91,Capex_from_Jul_2014!T91)","v":0},{"$f":"SUM(ICB_at_2000!U91,Vines!U91,WestNet!U91,Capex_to_Jun_2014!U91,Capex_from_Jul_2014!U91)","v":0},{"$f":"SUM(ICB_at_2000!V91,Vines!V91,WestNet!V91,Capex_to_Jun_2014!V91,Capex_from_Jul_2014!V91)","v":0},{"$f":"SUM(ICB_at_2000!W91,Vines!W91,WestNet!W91,Capex_to_Jun_2014!W91,Capex_from_Jul_2014!W91)","v":0},{"$f":"SUM(ICB_at_2000!X91,Vines!X91,WestNet!X91,Capex_to_Jun_2014!X91,Capex_from_Jul_2014!X91)","v":0},{"$f":"SUM(ICB_at_2000!Y91,Vines!Y91,WestNet!Y91,Capex_to_Jun_2014!Y91,Capex_from_Jul_2014!Y91)","v":0},{"$f":"SUM(ICB_at_2000!Z91,Vines!Z91,WestNet!Z91,Capex_to_Jun_2014!Z91,Capex_from_Jul_2014!Z91)","v":0}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,{"$f":"SUM(ICB_at_2000!E92,Vines!E92,WestNet!E92,Capex_to_Jun_2014!E92,Capex_from_Jul_2014!E92)","v":0},{"$f":"SUM(ICB_at_2000!F92,Vines!F92,WestNet!F92,Capex_to_Jun_2014!F92,Capex_from_Jul_2014!F92)","v":0},{"$f":"SUM(ICB_at_2000!G92,Vines!G92,WestNet!G92,Capex_to_Jun_2014!G92,Capex_from_Jul_2014!G92)","v":0},{"$f":"SUM(ICB_at_2000!H92,Vines!H92,WestNet!H92,Capex_to_Jun_2014!H92,Capex_from_Jul_2014!H92)","v":0},{"$f":"SUM(ICB_at_2000!I92,Vines!I92,WestNet!I92,Capex_to_Jun_2014!I92,Capex_from_Jul_2014!I92)","v":0},{"$f":"SUM(ICB_at_2000!J92,Vines!J92,WestNet!J92,Capex_to_Jun_2014!J92,Capex_from_Jul_2014!J92)","v":0},{"$f":"SUM(ICB_at_2000!K92,Vines!K92,WestNet!K92,Capex_to_Jun_2014!K92,Capex_from_Jul_2014!K92)","v":0},{"$f":"SUM(ICB_at_2000!L92,Vines!L92,WestNet!L92,Capex_to_Jun_2014!L92,Capex_from_Jul_2014!L92)","v":0},{"$f":"SUM(ICB_at_2000!M92,Vines!M92,WestNet!M92,Capex_to_Jun_2014!M92,Capex_from_Jul_2014!M92)","v":0},{"$f":"SUM(ICB_at_2000!N92,Vines!N92,WestNet!N92,Capex_to_Jun_2014!N92,Capex_from_Jul_2014!N92)","v":0},{"$f":"SUM(ICB_at_2000!O92,Vines!O92,WestNet!O92,Capex_to_Jun_2014!O92,Capex_from_Jul_2014!O92)","v":0},{"$f":"SUM(ICB_at_2000!P92,Vines!P92,WestNet!P92,Capex_to_Jun_2014!P92,Capex_from_Jul_2014!P92)","v":0},{"$f":"SUM(ICB_at_2000!Q92,Vines!Q92,WestNet!Q92,Capex_to_Jun_2014!Q92,Capex_from_Jul_2014!Q92)","v":0},{"$f":"SUM(ICB_at_2000!R92,Vines!R92,WestNet!R92,Capex_to_Jun_2014!R92,Capex_from_Jul_2014!R92)","v":0},{"$f":"SUM(ICB_at_2000!S92,Vines!S92,WestNet!S92,Capex_to_Jun_2014!S92,Capex_from_Jul_2014!S92)","v":0},{"$f":"SUM(ICB_at_2000!T92,Vines!T92,WestNet!T92,Capex_to_Jun_2014!T92,Capex_from_Jul_2014!T92)","v":0},{"$f":"SUM(ICB_at_2000!U92,Vines!U92,WestNet!U92,Capex_to_Jun_2014!U92,Capex_from_Jul_2014!U92)","v":0},{"$f":"SUM(ICB_at_2000!V92,Vines!V92,WestNet!V92,Capex_to_Jun_2014!V92,Capex_from_Jul_2014!V92)","v":0},{"$f":"SUM(ICB_at_2000!W92,Vines!W92,WestNet!W92,Capex_to_Jun_2014!W92,Capex_from_Jul_2014!W92)","v":0},{"$f":"SUM(ICB_at_2000!X92,Vines!X92,WestNet!X92,Capex_to_Jun_2014!X92,Capex_from_Jul_2014!X92)","v":0},{"$f":"SUM(ICB_at_2000!Y92,Vines!Y92,WestNet!Y92,Capex_to_Jun_2014!Y92,Capex_from_Jul_2014!Y92)","v":0},{"$f":"SUM(ICB_at_2000!Z92,Vines!Z92,WestNet!Z92,Capex_to_Jun_2014!Z92,Capex_from_Jul_2014!Z92)","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,{"$f":"SUM(ICB_at_2000!E93,Vines!E93,WestNet!E93,Capex_to_Jun_2014!E93,Capex_from_Jul_2014!E93)","v":0},{"$f":"SUM(ICB_at_2000!F93,Vines!F93,WestNet!F93,Capex_to_Jun_2014!F93,Capex_from_Jul_2014!F93)","v":0},{"$f":"SUM(ICB_at_2000!G93,Vines!G93,WestNet!G93,Capex_to_Jun_2014!G93,Capex_from_Jul_2014!G93)","v":0},{"$f":"SUM(ICB_at_2000!H93,Vines!H93,WestNet!H93,Capex_to_Jun_2014!H93,Capex_from_Jul_2014!H93)","v":0},{"$f":"SUM(ICB_at_2000!I93,Vines!I93,WestNet!I93,Capex_to_Jun_2014!I93,Capex_from_Jul_2014!I93)","v":0},{"$f":"SUM(ICB_at_2000!J93,Vines!J93,WestNet!J93,Capex_to_Jun_2014!J93,Capex_from_Jul_2014!J93)","v":0},{"$f":"SUM(ICB_at_2000!K93,Vines!K93,WestNet!K93,Capex_to_Jun_2014!K93,Capex_from_Jul_2014!K93)","v":0},{"$f":"SUM(ICB_at_2000!L93,Vines!L93,WestNet!L93,Capex_to_Jun_2014!L93,Capex_from_Jul_2014!L93)","v":0},{"$f":"SUM(ICB_at_2000!M93,Vines!M93,WestNet!M93,Capex_to_Jun_2014!M93,Capex_from_Jul_2014!M93)","v":0},{"$f":"SUM(ICB_at_2000!N93,Vines!N93,WestNet!N93,Capex_to_Jun_2014!N93,Capex_from_Jul_2014!N93)","v":0},{"$f":"SUM(ICB_at_2000!O93,Vines!O93,WestNet!O93,Capex_to_Jun_2014!O93,Capex_from_Jul_2014!O93)","v":0},{"$f":"SUM(ICB_at_2000!P93,Vines!P93,WestNet!P93,Capex_to_Jun_2014!P93,Capex_from_Jul_2014!P93)","v":0},{"$f":"SUM(ICB_at_2000!Q93,Vines!Q93,WestNet!Q93,Capex_to_Jun_2014!Q93,Capex_from_Jul_2014!Q93)","v":0},{"$f":"SUM(ICB_at_2000!R93,Vines!R93,WestNet!R93,Capex_to_Jun_2014!R93,Capex_from_Jul_2014!R93)","v":0},{"$f":"SUM(ICB_at_2000!S93,Vines!S93,WestNet!S93,Capex_to_Jun_2014!S93,Capex_from_Jul_2014!S93)","v":0},{"$f":"SUM(ICB_at_2000!T93,Vines!T93,WestNet!T93,Capex_to_Jun_2014!T93,Capex_from_Jul_2014!T93)","v":0},{"$f":"SUM(ICB_at_2000!U93,Vines!U93,WestNet!U93,Capex_to_Jun_2014!U93,Capex_from_Jul_2014!U93)","v":0},{"$f":"SUM(ICB_at_2000!V93,Vines!V93,WestNet!V93,Capex_to_Jun_2014!V93,Capex_from_Jul_2014!V93)","v":0},{"$f":"SUM(ICB_at_2000!W93,Vines!W93,WestNet!W93,Capex_to_Jun_2014!W93,Capex_from_Jul_2014!W93)","v":0},{"$f":"SUM(ICB_at_2000!X93,Vines!X93,WestNet!X93,Capex_to_Jun_2014!X93,Capex_from_Jul_2014!X93)","v":0},{"$f":"SUM(ICB_at_2000!Y93,Vines!Y93,WestNet!Y93,Capex_to_Jun_2014!Y93,Capex_from_Jul_2014!Y93)","v":0},{"$f":"SUM(ICB_at_2000!Z93,Vines!Z93,WestNet!Z93,Capex_to_Jun_2014!Z93,Capex_from_Jul_2014!Z93)","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,{"$f":"SUM(ICB_at_2000!E94,Vines!E94,WestNet!E94,Capex_to_Jun_2014!E94,Capex_from_Jul_2014!E94)","v":0},{"$f":"SUM(ICB_at_2000!F94,Vines!F94,WestNet!F94,Capex_to_Jun_2014!F94,Capex_from_Jul_2014!F94)","v":0},{"$f":"SUM(ICB_at_2000!G94,Vines!G94,WestNet!G94,Capex_to_Jun_2014!G94,Capex_from_Jul_2014!G94)","v":0},{"$f":"SUM(ICB_at_2000!H94,Vines!H94,WestNet!H94,Capex_to_Jun_2014!H94,Capex_from_Jul_2014!H94)","v":0},{"$f":"SUM(ICB_at_2000!I94,Vines!I94,WestNet!I94,Capex_to_Jun_2014!I94,Capex_from_Jul_2014!I94)","v":0},{"$f":"SUM(ICB_at_2000!J94,Vines!J94,WestNet!J94,Capex_to_Jun_2014!J94,Capex_from_Jul_2014!J94)","v":0},{"$f":"SUM(ICB_at_2000!K94,Vines!K94,WestNet!K94,Capex_to_Jun_2014!K94,Capex_from_Jul_2014!K94)","v":0},{"$f":"SUM(ICB_at_2000!L94,Vines!L94,WestNet!L94,Capex_to_Jun_2014!L94,Capex_from_Jul_2014!L94)","v":0},{"$f":"SUM(ICB_at_2000!M94,Vines!M94,WestNet!M94,Capex_to_Jun_2014!M94,Capex_from_Jul_2014!M94)","v":0},{"$f":"SUM(ICB_at_2000!N94,Vines!N94,WestNet!N94,Capex_to_Jun_2014!N94,Capex_from_Jul_2014!N94)","v":0},{"$f":"SUM(ICB_at_2000!O94,Vines!O94,WestNet!O94,Capex_to_Jun_2014!O94,Capex_from_Jul_2014!O94)","v":0},{"$f":"SUM(ICB_at_2000!P94,Vines!P94,WestNet!P94,Capex_to_Jun_2014!P94,Capex_from_Jul_2014!P94)","v":0},{"$f":"SUM(ICB_at_2000!Q94,Vines!Q94,WestNet!Q94,Capex_to_Jun_2014!Q94,Capex_from_Jul_2014!Q94)","v":0},{"$f":"SUM(ICB_at_2000!R94,Vines!R94,WestNet!R94,Capex_to_Jun_2014!R94,Capex_from_Jul_2014!R94)","v":0},{"$f":"SUM(ICB_at_2000!S94,Vines!S94,WestNet!S94,Capex_to_Jun_2014!S94,Capex_from_Jul_2014!S94)","v":0},{"$f":"SUM(ICB_at_2000!T94,Vines!T94,WestNet!T94,Capex_to_Jun_2014!T94,Capex_from_Jul_2014!T94)","v":0},{"$f":"SUM(ICB_at_2000!U94,Vines!U94,WestNet!U94,Capex_to_Jun_2014!U94,Capex_from_Jul_2014!U94)","v":0},{"$f":"SUM(ICB_at_2000!V94,Vines!V94,WestNet!V94,Capex_to_Jun_2014!V94,Capex_from_Jul_2014!V94)","v":0},{"$f":"SUM(ICB_at_2000!W94,Vines!W94,WestNet!W94,Capex_to_Jun_2014!W94,Capex_from_Jul_2014!W94)","v":0},{"$f":"SUM(ICB_at_2000!X94,Vines!X94,WestNet!X94,Capex_to_Jun_2014!X94,Capex_from_Jul_2014!X94)","v":0},{"$f":"SUM(ICB_at_2000!Y94,Vines!Y94,WestNet!Y94,Capex_to_Jun_2014!Y94,Capex_from_Jul_2014!Y94)","v":0},{"$f":"SUM(ICB_at_2000!Z94,Vines!Z94,WestNet!Z94,Capex_to_Jun_2014!Z94,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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM(ICB_at_2000!E99,Vines!E99,WestNet!E99,Capex_to_Jun_2014!E99,Capex_from_Jul_2014!E99)","v":0},{"$f":"SUM(ICB_at_2000!F99,Vines!F99,WestNet!F99,Capex_to_Jun_2014!F99,Capex_from_Jul_2014!F99)","v":0},{"$f":"SUM(ICB_at_2000!G99,Vines!G99,WestNet!G99,Capex_to_Jun_2014!G99,Capex_from_Jul_2014!G99)","v":0},{"$f":"SUM(ICB_at_2000!H99,Vines!H99,WestNet!H99,Capex_to_Jun_2014!H99,Capex_from_Jul_2014!H99)","v":0},{"$f":"SUM(ICB_at_2000!I99,Vines!I99,WestNet!I99,Capex_to_Jun_2014!I99,Capex_from_Jul_2014!I99)","v":0},{"$f":"SUM(ICB_at_2000!J99,Vines!J99,WestNet!J99,Capex_to_Jun_2014!J99,Capex_from_Jul_2014!J99)","v":0},{"$f":"SUM(ICB_at_2000!K99,Vines!K99,WestNet!K99,Capex_to_Jun_2014!K99,Capex_from_Jul_2014!K99)","v":0},{"$f":"SUM(ICB_at_2000!L99,Vines!L99,WestNet!L99,Capex_to_Jun_2014!L99,Capex_from_Jul_2014!L99)","v":0},{"$f":"SUM(ICB_at_2000!M99,Vines!M99,WestNet!M99,Capex_to_Jun_2014!M99,Capex_from_Jul_2014!M99)","v":0},{"$f":"SUM(ICB_at_2000!N99,Vines!N99,WestNet!N99,Capex_to_Jun_2014!N99,Capex_from_Jul_2014!N99)","v":0},{"$f":"SUM(ICB_at_2000!O99,Vines!O99,WestNet!O99,Capex_to_Jun_2014!O99,Capex_from_Jul_2014!O99)","v":0},{"$f":"SUM(ICB_at_2000!P99,Vines!P99,WestNet!P99,Capex_to_Jun_2014!P99,Capex_from_Jul_2014!P99)","v":0},{"$f":"SUM(ICB_at_2000!Q99,Vines!Q99,WestNet!Q99,Capex_to_Jun_2014!Q99,Capex_from_Jul_2014!Q99)","v":0},{"$f":"SUM(ICB_at_2000!R99,Vines!R99,WestNet!R99,Capex_to_Jun_2014!R99,Capex_from_Jul_2014!R99)","v":0},{"$f":"SUM(ICB_at_2000!S99,Vines!S99,WestNet!S99,Capex_to_Jun_2014!S99,Capex_from_Jul_2014!S99)","v":0},{"$f":"SUM(ICB_at_2000!T99,Vines!T99,WestNet!T99,Capex_to_Jun_2014!T99,Capex_from_Jul_2014!T99)","v":0},{"$f":"SUM(ICB_at_2000!U99,Vines!U99,WestNet!U99,Capex_to_Jun_2014!U99,Capex_from_Jul_2014!U99)","v":0},{"$f":"SUM(ICB_at_2000!V99,Vines!V99,WestNet!V99,Capex_to_Jun_2014!V99,Capex_from_Jul_2014!V99)","v":0},{"$f":"SUM(ICB_at_2000!W99,Vines!W99,WestNet!W99,Capex_to_Jun_2014!W99,Capex_from_Jul_2014!W99)","v":0},{"$f":"SUM(ICB_at_2000!X99,Vines!X99,WestNet!X99,Capex_to_Jun_2014!X99,Capex_from_Jul_2014!X99)","v":0},{"$f":"SUM(ICB_at_2000!Y99,Vines!Y99,WestNet!Y99,Capex_to_Jun_2014!Y99,Capex_from_Jul_2014!Y99)","v":0},{"$f":"SUM(ICB_at_2000!Z99,Vines!Z99,WestNet!Z99,Capex_to_Jun_2014!Z99,Capex_from_Jul_2014!Z99)","v":0}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM(ICB_at_2000!E100,Vines!E100,WestNet!E100,Capex_to_Jun_2014!E100,Capex_from_Jul_2014!E100)","v":0},{"$f":"SUM(ICB_at_2000!F100,Vines!F100,WestNet!F100,Capex_to_Jun_2014!F100,Capex_from_Jul_2014!F100)","v":0},{"$f":"SUM(ICB_at_2000!G100,Vines!G100,WestNet!G100,Capex_to_Jun_2014!G100,Capex_from_Jul_2014!G100)","v":0},{"$f":"SUM(ICB_at_2000!H100,Vines!H100,WestNet!H100,Capex_to_Jun_2014!H100,Capex_from_Jul_2014!H100)","v":0},{"$f":"SUM(ICB_at_2000!I100,Vines!I100,WestNet!I100,Capex_to_Jun_2014!I100,Capex_from_Jul_2014!I100)","v":0},{"$f":"SUM(ICB_at_2000!J100,Vines!J100,WestNet!J100,Capex_to_Jun_2014!J100,Capex_from_Jul_2014!J100)","v":0},{"$f":"SUM(ICB_at_2000!K100,Vines!K100,WestNet!K100,Capex_to_Jun_2014!K100,Capex_from_Jul_2014!K100)","v":0},{"$f":"SUM(ICB_at_2000!L100,Vines!L100,WestNet!L100,Capex_to_Jun_2014!L100,Capex_from_Jul_2014!L100)","v":0},{"$f":"SUM(ICB_at_2000!M100,Vines!M100,WestNet!M100,Capex_to_Jun_2014!M100,Capex_from_Jul_2014!M100)","v":0},{"$f":"SUM(ICB_at_2000!N100,Vines!N100,WestNet!N100,Capex_to_Jun_2014!N100,Capex_from_Jul_2014!N100)","v":0},{"$f":"SUM(ICB_at_2000!O100,Vines!O100,WestNet!O100,Capex_to_Jun_2014!O100,Capex_from_Jul_2014!O100)","v":0},{"$f":"SUM(ICB_at_2000!P100,Vines!P100,WestNet!P100,Capex_to_Jun_2014!P100,Capex_from_Jul_2014!P100)","v":0},{"$f":"SUM(ICB_at_2000!Q100,Vines!Q100,WestNet!Q100,Capex_to_Jun_2014!Q100,Capex_from_Jul_2014!Q100)","v":0},{"$f":"SUM(ICB_at_2000!R100,Vines!R100,WestNet!R100,Capex_to_Jun_2014!R100,Capex_from_Jul_2014!R100)","v":0},{"$f":"SUM(ICB_at_2000!S100,Vines!S100,WestNet!S100,Capex_to_Jun_2014!S100,Capex_from_Jul_2014!S100)","v":0},{"$f":"SUM(ICB_at_2000!T100,Vines!T100,WestNet!T100,Capex_to_Jun_2014!T100,Capex_from_Jul_2014!T100)","v":0},{"$f":"SUM(ICB_at_2000!U100,Vines!U100,WestNet!U100,Capex_to_Jun_2014!U100,Capex_from_Jul_2014!U100)","v":0},{"$f":"SUM(ICB_at_2000!V100,Vines!V100,WestNet!V100,Capex_to_Jun_2014!V100,Capex_from_Jul_2014!V100)","v":0},{"$f":"SUM(ICB_at_2000!W100,Vines!W100,WestNet!W100,Capex_to_Jun_2014!W100,Capex_from_Jul_2014!W100)","v":0},{"$f":"SUM(ICB_at_2000!X100,Vines!X100,WestNet!X100,Capex_to_Jun_2014!X100,Capex_from_Jul_2014!X100)","v":0},{"$f":"SUM(ICB_at_2000!Y100,Vines!Y100,WestNet!Y100,Capex_to_Jun_2014!Y100,Capex_from_Jul_2014!Y100)","v":0},{"$f":"SUM(ICB_at_2000!Z100,Vines!Z100,WestNet!Z100,Capex_to_Jun_2014!Z100,Capex_from_Jul_2014!Z100)","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000!E101,Vines!E101,WestNet!E101,Capex_to_Jun_2014!E101,Capex_from_Jul_2014!E101)","v":0},{"$f":"SUM(ICB_at_2000!F101,Vines!F101,WestNet!F101,Capex_to_Jun_2014!F101,Capex_from_Jul_2014!F101)","v":0},{"$f":"SUM(ICB_at_2000!G101,Vines!G101,WestNet!G101,Capex_to_Jun_2014!G101,Capex_from_Jul_2014!G101)","v":0},{"$f":"SUM(ICB_at_2000!H101,Vines!H101,WestNet!H101,Capex_to_Jun_2014!H101,Capex_from_Jul_2014!H101)","v":0},{"$f":"SUM(ICB_at_2000!I101,Vines!I101,WestNet!I101,Capex_to_Jun_2014!I101,Capex_from_Jul_2014!I101)","v":0},{"$f":"SUM(ICB_at_2000!J101,Vines!J101,WestNet!J101,Capex_to_Jun_2014!J101,Capex_from_Jul_2014!J101)","v":0},{"$f":"SUM(ICB_at_2000!K101,Vines!K101,WestNet!K101,Capex_to_Jun_2014!K101,Capex_from_Jul_2014!K101)","v":0},{"$f":"SUM(ICB_at_2000!L101,Vines!L101,WestNet!L101,Capex_to_Jun_2014!L101,Capex_from_Jul_2014!L101)","v":0},{"$f":"SUM(ICB_at_2000!M101,Vines!M101,WestNet!M101,Capex_to_Jun_2014!M101,Capex_from_Jul_2014!M101)","v":0},{"$f":"SUM(ICB_at_2000!N101,Vines!N101,WestNet!N101,Capex_to_Jun_2014!N101,Capex_from_Jul_2014!N101)","v":0},{"$f":"SUM(ICB_at_2000!O101,Vines!O101,WestNet!O101,Capex_to_Jun_2014!O101,Capex_from_Jul_2014!O101)","v":0},{"$f":"SUM(ICB_at_2000!P101,Vines!P101,WestNet!P101,Capex_to_Jun_2014!P101,Capex_from_Jul_2014!P101)","v":0},{"$f":"SUM(ICB_at_2000!Q101,Vines!Q101,WestNet!Q101,Capex_to_Jun_2014!Q101,Capex_from_Jul_2014!Q101)","v":0},{"$f":"SUM(ICB_at_2000!R101,Vines!R101,WestNet!R101,Capex_to_Jun_2014!R101,Capex_from_Jul_2014!R101)","v":0},{"$f":"SUM(ICB_at_2000!S101,Vines!S101,WestNet!S101,Capex_to_Jun_2014!S101,Capex_from_Jul_2014!S101)","v":0},{"$f":"SUM(ICB_at_2000!T101,Vines!T101,WestNet!T101,Capex_to_Jun_2014!T101,Capex_from_Jul_2014!T101)","v":0},{"$f":"SUM(ICB_at_2000!U101,Vines!U101,WestNet!U101,Capex_to_Jun_2014!U101,Capex_from_Jul_2014!U101)","v":0},{"$f":"SUM(ICB_at_2000!V101,Vines!V101,WestNet!V101,Capex_to_Jun_2014!V101,Capex_from_Jul_2014!V101)","v":0},{"$f":"SUM(ICB_at_2000!W101,Vines!W101,WestNet!W101,Capex_to_Jun_2014!W101,Capex_from_Jul_2014!W101)","v":0},{"$f":"SUM(ICB_at_2000!X101,Vines!X101,WestNet!X101,Capex_to_Jun_2014!X101,Capex_from_Jul_2014!X101)","v":0},{"$f":"SUM(ICB_at_2000!Y101,Vines!Y101,WestNet!Y101,Capex_to_Jun_2014!Y101,Capex_from_Jul_2014!Y101)","v":0},{"$f":"SUM(ICB_at_2000!Z101,Vines!Z101,WestNet!Z101,Capex_to_Jun_2014!Z101,Capex_from_Jul_2014!Z101)","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000!E102,Vines!E102,WestNet!E102,Capex_to_Jun_2014!E102,Capex_from_Jul_2014!E102)","v":0},{"$f":"SUM(ICB_at_2000!F102,Vines!F102,WestNet!F102,Capex_to_Jun_2014!F102,Capex_from_Jul_2014!F102)","v":0},{"$f":"SUM(ICB_at_2000!G102,Vines!G102,WestNet!G102,Capex_to_Jun_2014!G102,Capex_from_Jul_2014!G102)","v":0},{"$f":"SUM(ICB_at_2000!H102,Vines!H102,WestNet!H102,Capex_to_Jun_2014!H102,Capex_from_Jul_2014!H102)","v":0},{"$f":"SUM(ICB_at_2000!I102,Vines!I102,WestNet!I102,Capex_to_Jun_2014!I102,Capex_from_Jul_2014!I102)","v":0},{"$f":"SUM(ICB_at_2000!J102,Vines!J102,WestNet!J102,Capex_to_Jun_2014!J102,Capex_from_Jul_2014!J102)","v":0},{"$f":"SUM(ICB_at_2000!K102,Vines!K102,WestNet!K102,Capex_to_Jun_2014!K102,Capex_from_Jul_2014!K102)","v":0},{"$f":"SUM(ICB_at_2000!L102,Vines!L102,WestNet!L102,Capex_to_Jun_2014!L102,Capex_from_Jul_2014!L102)","v":0},{"$f":"SUM(ICB_at_2000!M102,Vines!M102,WestNet!M102,Capex_to_Jun_2014!M102,Capex_from_Jul_2014!M102)","v":0},{"$f":"SUM(ICB_at_2000!N102,Vines!N102,WestNet!N102,Capex_to_Jun_2014!N102,Capex_from_Jul_2014!N102)","v":0},{"$f":"SUM(ICB_at_2000!O102,Vines!O102,WestNet!O102,Capex_to_Jun_2014!O102,Capex_from_Jul_2014!O102)","v":0},{"$f":"SUM(ICB_at_2000!P102,Vines!P102,WestNet!P102,Capex_to_Jun_2014!P102,Capex_from_Jul_2014!P102)","v":0},{"$f":"SUM(ICB_at_2000!Q102,Vines!Q102,WestNet!Q102,Capex_to_Jun_2014!Q102,Capex_from_Jul_2014!Q102)","v":0},{"$f":"SUM(ICB_at_2000!R102,Vines!R102,WestNet!R102,Capex_to_Jun_2014!R102,Capex_from_Jul_2014!R102)","v":0},{"$f":"SUM(ICB_at_2000!S102,Vines!S102,WestNet!S102,Capex_to_Jun_2014!S102,Capex_from_Jul_2014!S102)","v":0},{"$f":"SUM(ICB_at_2000!T102,Vines!T102,WestNet!T102,Capex_to_Jun_2014!T102,Capex_from_Jul_2014!T102)","v":0},{"$f":"SUM(ICB_at_2000!U102,Vines!U102,WestNet!U102,Capex_to_Jun_2014!U102,Capex_from_Jul_2014!U102)","v":0},{"$f":"SUM(ICB_at_2000!V102,Vines!V102,WestNet!V102,Capex_to_Jun_2014!V102,Capex_from_Jul_2014!V102)","v":0},{"$f":"SUM(ICB_at_2000!W102,Vines!W102,WestNet!W102,Capex_to_Jun_2014!W102,Capex_from_Jul_2014!W102)","v":0},{"$f":"SUM(ICB_at_2000!X102,Vines!X102,WestNet!X102,Capex_to_Jun_2014!X102,Capex_from_Jul_2014!X102)","v":0},{"$f":"SUM(ICB_at_2000!Y102,Vines!Y102,WestNet!Y102,Capex_to_Jun_2014!Y102,Capex_from_Jul_2014!Y102)","v":0},{"$f":"SUM(ICB_at_2000!Z102,Vines!Z102,WestNet!Z102,Capex_to_Jun_2014!Z102,Capex_from_Jul_2014!Z102)","v":0}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000!E103,Vines!E103,WestNet!E103,Capex_to_Jun_2014!E103,Capex_from_Jul_2014!E103)","v":0},{"$f":"SUM(ICB_at_2000!F103,Vines!F103,WestNet!F103,Capex_to_Jun_2014!F103,Capex_from_Jul_2014!F103)","v":0},{"$f":"SUM(ICB_at_2000!G103,Vines!G103,WestNet!G103,Capex_to_Jun_2014!G103,Capex_from_Jul_2014!G103)","v":0},{"$f":"SUM(ICB_at_2000!H103,Vines!H103,WestNet!H103,Capex_to_Jun_2014!H103,Capex_from_Jul_2014!H103)","v":0},{"$f":"SUM(ICB_at_2000!I103,Vines!I103,WestNet!I103,Capex_to_Jun_2014!I103,Capex_from_Jul_2014!I103)","v":0},{"$f":"SUM(ICB_at_2000!J103,Vines!J103,WestNet!J103,Capex_to_Jun_2014!J103,Capex_from_Jul_2014!J103)","v":0},{"$f":"SUM(ICB_at_2000!K103,Vines!K103,WestNet!K103,Capex_to_Jun_2014!K103,Capex_from_Jul_2014!K103)","v":0},{"$f":"SUM(ICB_at_2000!L103,Vines!L103,WestNet!L103,Capex_to_Jun_2014!L103,Capex_from_Jul_2014!L103)","v":0},{"$f":"SUM(ICB_at_2000!M103,Vines!M103,WestNet!M103,Capex_to_Jun_2014!M103,Capex_from_Jul_2014!M103)","v":0},{"$f":"SUM(ICB_at_2000!N103,Vines!N103,WestNet!N103,Capex_to_Jun_2014!N103,Capex_from_Jul_2014!N103)","v":0},{"$f":"SUM(ICB_at_2000!O103,Vines!O103,WestNet!O103,Capex_to_Jun_2014!O103,Capex_from_Jul_2014!O103)","v":0},{"$f":"SUM(ICB_at_2000!P103,Vines!P103,WestNet!P103,Capex_to_Jun_2014!P103,Capex_from_Jul_2014!P103)","v":0},{"$f":"SUM(ICB_at_2000!Q103,Vines!Q103,WestNet!Q103,Capex_to_Jun_2014!Q103,Capex_from_Jul_2014!Q103)","v":0},{"$f":"SUM(ICB_at_2000!R103,Vines!R103,WestNet!R103,Capex_to_Jun_2014!R103,Capex_from_Jul_2014!R103)","v":0},{"$f":"SUM(ICB_at_2000!S103,Vines!S103,WestNet!S103,Capex_to_Jun_2014!S103,Capex_from_Jul_2014!S103)","v":0},{"$f":"SUM(ICB_at_2000!T103,Vines!T103,WestNet!T103,Capex_to_Jun_2014!T103,Capex_from_Jul_2014!T103)","v":0},{"$f":"SUM(ICB_at_2000!U103,Vines!U103,WestNet!U103,Capex_to_Jun_2014!U103,Capex_from_Jul_2014!U103)","v":0},{"$f":"SUM(ICB_at_2000!V103,Vines!V103,WestNet!V103,Capex_to_Jun_2014!V103,Capex_from_Jul_2014!V103)","v":0},{"$f":"SUM(ICB_at_2000!W103,Vines!W103,WestNet!W103,Capex_to_Jun_2014!W103,Capex_from_Jul_2014!W103)","v":0},{"$f":"SUM(ICB_at_2000!X103,Vines!X103,WestNet!X103,Capex_to_Jun_2014!X103,Capex_from_Jul_2014!X103)","v":0},{"$f":"SUM(ICB_at_2000!Y103,Vines!Y103,WestNet!Y103,Capex_to_Jun_2014!Y103,Capex_from_Jul_2014!Y103)","v":0},{"$f":"SUM(ICB_at_2000!Z103,Vines!Z103,WestNet!Z103,Capex_to_Jun_2014!Z103,Capex_from_Jul_2014!Z103)","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,{"$f":"SUM(ICB_at_2000!E104,Vines!E104,WestNet!E104,Capex_to_Jun_2014!E104,Capex_from_Jul_2014!E104)","v":0},{"$f":"SUM(ICB_at_2000!F104,Vines!F104,WestNet!F104,Capex_to_Jun_2014!F104,Capex_from_Jul_2014!F104)","v":0},{"$f":"SUM(ICB_at_2000!G104,Vines!G104,WestNet!G104,Capex_to_Jun_2014!G104,Capex_from_Jul_2014!G104)","v":0},{"$f":"SUM(ICB_at_2000!H104,Vines!H104,WestNet!H104,Capex_to_Jun_2014!H104,Capex_from_Jul_2014!H104)","v":0},{"$f":"SUM(ICB_at_2000!I104,Vines!I104,WestNet!I104,Capex_to_Jun_2014!I104,Capex_from_Jul_2014!I104)","v":0},{"$f":"SUM(ICB_at_2000!J104,Vines!J104,WestNet!J104,Capex_to_Jun_2014!J104,Capex_from_Jul_2014!J104)","v":0},{"$f":"SUM(ICB_at_2000!K104,Vines!K104,WestNet!K104,Capex_to_Jun_2014!K104,Capex_from_Jul_2014!K104)","v":0},{"$f":"SUM(ICB_at_2000!L104,Vines!L104,WestNet!L104,Capex_to_Jun_2014!L104,Capex_from_Jul_2014!L104)","v":0},{"$f":"SUM(ICB_at_2000!M104,Vines!M104,WestNet!M104,Capex_to_Jun_2014!M104,Capex_from_Jul_2014!M104)","v":0},{"$f":"SUM(ICB_at_2000!N104,Vines!N104,WestNet!N104,Capex_to_Jun_2014!N104,Capex_from_Jul_2014!N104)","v":0},{"$f":"SUM(ICB_at_2000!O104,Vines!O104,WestNet!O104,Capex_to_Jun_2014!O104,Capex_from_Jul_2014!O104)","v":0},{"$f":"SUM(ICB_at_2000!P104,Vines!P104,WestNet!P104,Capex_to_Jun_2014!P104,Capex_from_Jul_2014!P104)","v":0},{"$f":"SUM(ICB_at_2000!Q104,Vines!Q104,WestNet!Q104,Capex_to_Jun_2014!Q104,Capex_from_Jul_2014!Q104)","v":0},{"$f":"SUM(ICB_at_2000!R104,Vines!R104,WestNet!R104,Capex_to_Jun_2014!R104,Capex_from_Jul_2014!R104)","v":0},{"$f":"SUM(ICB_at_2000!S104,Vines!S104,WestNet!S104,Capex_to_Jun_2014!S104,Capex_from_Jul_2014!S104)","v":0},{"$f":"SUM(ICB_at_2000!T104,Vines!T104,WestNet!T104,Capex_to_Jun_2014!T104,Capex_from_Jul_2014!T104)","v":0},{"$f":"SUM(ICB_at_2000!U104,Vines!U104,WestNet!U104,Capex_to_Jun_2014!U104,Capex_from_Jul_2014!U104)","v":0},{"$f":"SUM(ICB_at_2000!V104,Vines!V104,WestNet!V104,Capex_to_Jun_2014!V104,Capex_from_Jul_2014!V104)","v":0},{"$f":"SUM(ICB_at_2000!W104,Vines!W104,WestNet!W104,Capex_to_Jun_2014!W104,Capex_from_Jul_2014!W104)","v":0},{"$f":"SUM(ICB_at_2000!X104,Vines!X104,WestNet!X104,Capex_to_Jun_2014!X104,Capex_from_Jul_2014!X104)","v":0},{"$f":"SUM(ICB_at_2000!Y104,Vines!Y104,WestNet!Y104,Capex_to_Jun_2014!Y104,Capex_from_Jul_2014!Y104)","v":0},{"$f":"SUM(ICB_at_2000!Z104,Vines!Z104,WestNet!Z104,Capex_to_Jun_2014!Z104,Capex_from_Jul_2014!Z104)","v":0}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,{"$f":"SUM(ICB_at_2000!E105,Vines!E105,WestNet!E105,Capex_to_Jun_2014!E105,Capex_from_Jul_2014!E105)","v":0},{"$f":"SUM(ICB_at_2000!F105,Vines!F105,WestNet!F105,Capex_to_Jun_2014!F105,Capex_from_Jul_2014!F105)","v":0},{"$f":"SUM(ICB_at_2000!G105,Vines!G105,WestNet!G105,Capex_to_Jun_2014!G105,Capex_from_Jul_2014!G105)","v":0},{"$f":"SUM(ICB_at_2000!H105,Vines!H105,WestNet!H105,Capex_to_Jun_2014!H105,Capex_from_Jul_2014!H105)","v":0},{"$f":"SUM(ICB_at_2000!I105,Vines!I105,WestNet!I105,Capex_to_Jun_2014!I105,Capex_from_Jul_2014!I105)","v":0},{"$f":"SUM(ICB_at_2000!J105,Vines!J105,WestNet!J105,Capex_to_Jun_2014!J105,Capex_from_Jul_2014!J105)","v":0},{"$f":"SUM(ICB_at_2000!K105,Vines!K105,WestNet!K105,Capex_to_Jun_2014!K105,Capex_from_Jul_2014!K105)","v":0},{"$f":"SUM(ICB_at_2000!L105,Vines!L105,WestNet!L105,Capex_to_Jun_2014!L105,Capex_from_Jul_2014!L105)","v":0},{"$f":"SUM(ICB_at_2000!M105,Vines!M105,WestNet!M105,Capex_to_Jun_2014!M105,Capex_from_Jul_2014!M105)","v":0},{"$f":"SUM(ICB_at_2000!N105,Vines!N105,WestNet!N105,Capex_to_Jun_2014!N105,Capex_from_Jul_2014!N105)","v":0},{"$f":"SUM(ICB_at_2000!O105,Vines!O105,WestNet!O105,Capex_to_Jun_2014!O105,Capex_from_Jul_2014!O105)","v":0},{"$f":"SUM(ICB_at_2000!P105,Vines!P105,WestNet!P105,Capex_to_Jun_2014!P105,Capex_from_Jul_2014!P105)","v":0},{"$f":"SUM(ICB_at_2000!Q105,Vines!Q105,WestNet!Q105,Capex_to_Jun_2014!Q105,Capex_from_Jul_2014!Q105)","v":0},{"$f":"SUM(ICB_at_2000!R105,Vines!R105,WestNet!R105,Capex_to_Jun_2014!R105,Capex_from_Jul_2014!R105)","v":0},{"$f":"SUM(ICB_at_2000!S105,Vines!S105,WestNet!S105,Capex_to_Jun_2014!S105,Capex_from_Jul_2014!S105)","v":0},{"$f":"SUM(ICB_at_2000!T105,Vines!T105,WestNet!T105,Capex_to_Jun_2014!T105,Capex_from_Jul_2014!T105)","v":0},{"$f":"SUM(ICB_at_2000!U105,Vines!U105,WestNet!U105,Capex_to_Jun_2014!U105,Capex_from_Jul_2014!U105)","v":0},{"$f":"SUM(ICB_at_2000!V105,Vines!V105,WestNet!V105,Capex_to_Jun_2014!V105,Capex_from_Jul_2014!V105)","v":0},{"$f":"SUM(ICB_at_2000!W105,Vines!W105,WestNet!W105,Capex_to_Jun_2014!W105,Capex_from_Jul_2014!W105)","v":0},{"$f":"SUM(ICB_at_2000!X105,Vines!X105,WestNet!X105,Capex_to_Jun_2014!X105,Capex_from_Jul_2014!X105)","v":0},{"$f":"SUM(ICB_at_2000!Y105,Vines!Y105,WestNet!Y105,Capex_to_Jun_2014!Y105,Capex_from_Jul_2014!Y105)","v":0},{"$f":"SUM(ICB_at_2000!Z105,Vines!Z105,WestNet!Z105,Capex_to_Jun_2014!Z105,Capex_from_Jul_2014!Z105)","v":0}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"SUM(ICB_at_2000!E106,Vines!E106,WestNet!E106,Capex_to_Jun_2014!E106,Capex_from_Jul_2014!E106)","v":0},{"$f":"SUM(ICB_at_2000!F106,Vines!F106,WestNet!F106,Capex_to_Jun_2014!F106,Capex_from_Jul_2014!F106)","v":0},{"$f":"SUM(ICB_at_2000!G106,Vines!G106,WestNet!G106,Capex_to_Jun_2014!G106,Capex_from_Jul_2014!G106)","v":0},{"$f":"SUM(ICB_at_2000!H106,Vines!H106,WestNet!H106,Capex_to_Jun_2014!H106,Capex_from_Jul_2014!H106)","v":0},{"$f":"SUM(ICB_at_2000!I106,Vines!I106,WestNet!I106,Capex_to_Jun_2014!I106,Capex_from_Jul_2014!I106)","v":0},{"$f":"SUM(ICB_at_2000!J106,Vines!J106,WestNet!J106,Capex_to_Jun_2014!J106,Capex_from_Jul_2014!J106)","v":0},{"$f":"SUM(ICB_at_2000!K106,Vines!K106,WestNet!K106,Capex_to_Jun_2014!K106,Capex_from_Jul_2014!K106)","v":0},{"$f":"SUM(ICB_at_2000!L106,Vines!L106,WestNet!L106,Capex_to_Jun_2014!L106,Capex_from_Jul_2014!L106)","v":0},{"$f":"SUM(ICB_at_2000!M106,Vines!M106,WestNet!M106,Capex_to_Jun_2014!M106,Capex_from_Jul_2014!M106)","v":0},{"$f":"SUM(ICB_at_2000!N106,Vines!N106,WestNet!N106,Capex_to_Jun_2014!N106,Capex_from_Jul_2014!N106)","v":1.1543183448303449},{"$f":"SUM(ICB_at_2000!O106,Vines!O106,WestNet!O106,Capex_to_Jun_2014!O106,Capex_from_Jul_2014!O106)","v":0},{"$f":"SUM(ICB_at_2000!P106,Vines!P106,WestNet!P106,Capex_to_Jun_2014!P106,Capex_from_Jul_2014!P106)","v":0},{"$f":"SUM(ICB_at_2000!Q106,Vines!Q106,WestNet!Q106,Capex_to_Jun_2014!Q106,Capex_from_Jul_2014!Q106)","v":0},{"$f":"SUM(ICB_at_2000!R106,Vines!R106,WestNet!R106,Capex_to_Jun_2014!R106,Capex_from_Jul_2014!R106)","v":0},{"$f":"SUM(ICB_at_2000!S106,Vines!S106,WestNet!S106,Capex_to_Jun_2014!S106,Capex_from_Jul_2014!S106)","v":0},{"$f":"SUM(ICB_at_2000!T106,Vines!T106,WestNet!T106,Capex_to_Jun_2014!T106,Capex_from_Jul_2014!T106)","v":0},{"$f":"SUM(ICB_at_2000!U106,Vines!U106,WestNet!U106,Capex_to_Jun_2014!U106,Capex_from_Jul_2014!U106)","v":0},{"$f":"SUM(ICB_at_2000!V106,Vines!V106,WestNet!V106,Capex_to_Jun_2014!V106,Capex_from_Jul_2014!V106)","v":0},{"$f":"SUM(ICB_at_2000!W106,Vines!W106,WestNet!W106,Capex_to_Jun_2014!W106,Capex_from_Jul_2014!W106)","v":0},{"$f":"SUM(ICB_at_2000!X106,Vines!X106,WestNet!X106,Capex_to_Jun_2014!X106,Capex_from_Jul_2014!X106)","v":0},{"$f":"SUM(ICB_at_2000!Y106,Vines!Y106,WestNet!Y106,Capex_to_Jun_2014!Y106,Capex_from_Jul_2014!Y106)","v":0},{"$f":"SUM(ICB_at_2000!Z106,Vines!Z106,WestNet!Z106,Capex_to_Jun_2014!Z106,Capex_from_Jul_2014!Z106)","v":0}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,{"$f":"SUM(ICB_at_2000!E107,Vines!E107,WestNet!E107,Capex_to_Jun_2014!E107,Capex_from_Jul_2014!E107)","v":0},{"$f":"SUM(ICB_at_2000!F107,Vines!F107,WestNet!F107,Capex_to_Jun_2014!F107,Capex_from_Jul_2014!F107)","v":0},{"$f":"SUM(ICB_at_2000!G107,Vines!G107,WestNet!G107,Capex_to_Jun_2014!G107,Capex_from_Jul_2014!G107)","v":0},{"$f":"SUM(ICB_at_2000!H107,Vines!H107,WestNet!H107,Capex_to_Jun_2014!H107,Capex_from_Jul_2014!H107)","v":0},{"$f":"SUM(ICB_at_2000!I107,Vines!I107,WestNet!I107,Capex_to_Jun_2014!I107,Capex_from_Jul_2014!I107)","v":0},{"$f":"SUM(ICB_at_2000!J107,Vines!J107,WestNet!J107,Capex_to_Jun_2014!J107,Capex_from_Jul_2014!J107)","v":0},{"$f":"SUM(ICB_at_2000!K107,Vines!K107,WestNet!K107,Capex_to_Jun_2014!K107,Capex_from_Jul_2014!K107)","v":0},{"$f":"SUM(ICB_at_2000!L107,Vines!L107,WestNet!L107,Capex_to_Jun_2014!L107,Capex_from_Jul_2014!L107)","v":0},{"$f":"SUM(ICB_at_2000!M107,Vines!M107,WestNet!M107,Capex_to_Jun_2014!M107,Capex_from_Jul_2014!M107)","v":0},{"$f":"SUM(ICB_at_2000!N107,Vines!N107,WestNet!N107,Capex_to_Jun_2014!N107,Capex_from_Jul_2014!N107)","v":0},{"$f":"SUM(ICB_at_2000!O107,Vines!O107,WestNet!O107,Capex_to_Jun_2014!O107,Capex_from_Jul_2014!O107)","v":0},{"$f":"SUM(ICB_at_2000!P107,Vines!P107,WestNet!P107,Capex_to_Jun_2014!P107,Capex_from_Jul_2014!P107)","v":0},{"$f":"SUM(ICB_at_2000!Q107,Vines!Q107,WestNet!Q107,Capex_to_Jun_2014!Q107,Capex_from_Jul_2014!Q107)","v":0},{"$f":"SUM(ICB_at_2000!R107,Vines!R107,WestNet!R107,Capex_to_Jun_2014!R107,Capex_from_Jul_2014!R107)","v":0},{"$f":"SUM(ICB_at_2000!S107,Vines!S107,WestNet!S107,Capex_to_Jun_2014!S107,Capex_from_Jul_2014!S107)","v":0},{"$f":"SUM(ICB_at_2000!T107,Vines!T107,WestNet!T107,Capex_to_Jun_2014!T107,Capex_from_Jul_2014!T107)","v":0},{"$f":"SUM(ICB_at_2000!U107,Vines!U107,WestNet!U107,Capex_to_Jun_2014!U107,Capex_from_Jul_2014!U107)","v":0},{"$f":"SUM(ICB_at_2000!V107,Vines!V107,WestNet!V107,Capex_to_Jun_2014!V107,Capex_from_Jul_2014!V107)","v":0},{"$f":"SUM(ICB_at_2000!W107,Vines!W107,WestNet!W107,Capex_to_Jun_2014!W107,Capex_from_Jul_2014!W107)","v":0},{"$f":"SUM(ICB_at_2000!X107,Vines!X107,WestNet!X107,Capex_to_Jun_2014!X107,Capex_from_Jul_2014!X107)","v":0},{"$f":"SUM(ICB_at_2000!Y107,Vines!Y107,WestNet!Y107,Capex_to_Jun_2014!Y107,Capex_from_Jul_2014!Y107)","v":0},{"$f":"SUM(ICB_at_2000!Z107,Vines!Z107,WestNet!Z107,Capex_to_Jun_2014!Z107,Capex_from_Jul_2014!Z107)","v":0}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000!E108,Vines!E108,WestNet!E108,Capex_to_Jun_2014!E108,Capex_from_Jul_2014!E108)","v":0},{"$f":"SUM(ICB_at_2000!F108,Vines!F108,WestNet!F108,Capex_to_Jun_2014!F108,Capex_from_Jul_2014!F108)","v":0},{"$f":"SUM(ICB_at_2000!G108,Vines!G108,WestNet!G108,Capex_to_Jun_2014!G108,Capex_from_Jul_2014!G108)","v":0},{"$f":"SUM(ICB_at_2000!H108,Vines!H108,WestNet!H108,Capex_to_Jun_2014!H108,Capex_from_Jul_2014!H108)","v":0},{"$f":"SUM(ICB_at_2000!I108,Vines!I108,WestNet!I108,Capex_to_Jun_2014!I108,Capex_from_Jul_2014!I108)","v":0},{"$f":"SUM(ICB_at_2000!J108,Vines!J108,WestNet!J108,Capex_to_Jun_2014!J108,Capex_from_Jul_2014!J108)","v":0},{"$f":"SUM(ICB_at_2000!K108,Vines!K108,WestNet!K108,Capex_to_Jun_2014!K108,Capex_from_Jul_2014!K108)","v":0},{"$f":"SUM(ICB_at_2000!L108,Vines!L108,WestNet!L108,Capex_to_Jun_2014!L108,Capex_from_Jul_2014!L108)","v":0},{"$f":"SUM(ICB_at_2000!M108,Vines!M108,WestNet!M108,Capex_to_Jun_2014!M108,Capex_from_Jul_2014!M108)","v":0},{"$f":"SUM(ICB_at_2000!N108,Vines!N108,WestNet!N108,Capex_to_Jun_2014!N108,Capex_from_Jul_2014!N108)","v":0},{"$f":"SUM(ICB_at_2000!O108,Vines!O108,WestNet!O108,Capex_to_Jun_2014!O108,Capex_from_Jul_2014!O108)","v":0},{"$f":"SUM(ICB_at_2000!P108,Vines!P108,WestNet!P108,Capex_to_Jun_2014!P108,Capex_from_Jul_2014!P108)","v":0},{"$f":"SUM(ICB_at_2000!Q108,Vines!Q108,WestNet!Q108,Capex_to_Jun_2014!Q108,Capex_from_Jul_2014!Q108)","v":0},{"$f":"SUM(ICB_at_2000!R108,Vines!R108,WestNet!R108,Capex_to_Jun_2014!R108,Capex_from_Jul_2014!R108)","v":0},{"$f":"SUM(ICB_at_2000!S108,Vines!S108,WestNet!S108,Capex_to_Jun_2014!S108,Capex_from_Jul_2014!S108)","v":0},{"$f":"SUM(ICB_at_2000!T108,Vines!T108,WestNet!T108,Capex_to_Jun_2014!T108,Capex_from_Jul_2014!T108)","v":0},{"$f":"SUM(ICB_at_2000!U108,Vines!U108,WestNet!U108,Capex_to_Jun_2014!U108,Capex_from_Jul_2014!U108)","v":0},{"$f":"SUM(ICB_at_2000!V108,Vines!V108,WestNet!V108,Capex_to_Jun_2014!V108,Capex_from_Jul_2014!V108)","v":0},{"$f":"SUM(ICB_at_2000!W108,Vines!W108,WestNet!W108,Capex_to_Jun_2014!W108,Capex_from_Jul_2014!W108)","v":0},{"$f":"SUM(ICB_at_2000!X108,Vines!X108,WestNet!X108,Capex_to_Jun_2014!X108,Capex_from_Jul_2014!X108)","v":0},{"$f":"SUM(ICB_at_2000!Y108,Vines!Y108,WestNet!Y108,Capex_to_Jun_2014!Y108,Capex_from_Jul_2014!Y108)","v":0},{"$f":"SUM(ICB_at_2000!Z108,Vines!Z108,WestNet!Z108,Capex_to_Jun_2014!Z108,Capex_from_Jul_2014!Z108)","v":0}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000!E109,Vines!E109,WestNet!E109,Capex_to_Jun_2014!E109,Capex_from_Jul_2014!E109)","v":0},{"$f":"SUM(ICB_at_2000!F109,Vines!F109,WestNet!F109,Capex_to_Jun_2014!F109,Capex_from_Jul_2014!F109)","v":0},{"$f":"SUM(ICB_at_2000!G109,Vines!G109,WestNet!G109,Capex_to_Jun_2014!G109,Capex_from_Jul_2014!G109)","v":0},{"$f":"SUM(ICB_at_2000!H109,Vines!H109,WestNet!H109,Capex_to_Jun_2014!H109,Capex_from_Jul_2014!H109)","v":0},{"$f":"SUM(ICB_at_2000!I109,Vines!I109,WestNet!I109,Capex_to_Jun_2014!I109,Capex_from_Jul_2014!I109)","v":0},{"$f":"SUM(ICB_at_2000!J109,Vines!J109,WestNet!J109,Capex_to_Jun_2014!J109,Capex_from_Jul_2014!J109)","v":0},{"$f":"SUM(ICB_at_2000!K109,Vines!K109,WestNet!K109,Capex_to_Jun_2014!K109,Capex_from_Jul_2014!K109)","v":0},{"$f":"SUM(ICB_at_2000!L109,Vines!L109,WestNet!L109,Capex_to_Jun_2014!L109,Capex_from_Jul_2014!L109)","v":0},{"$f":"SUM(ICB_at_2000!M109,Vines!M109,WestNet!M109,Capex_to_Jun_2014!M109,Capex_from_Jul_2014!M109)","v":0},{"$f":"SUM(ICB_at_2000!N109,Vines!N109,WestNet!N109,Capex_to_Jun_2014!N109,Capex_from_Jul_2014!N109)","v":0},{"$f":"SUM(ICB_at_2000!O109,Vines!O109,WestNet!O109,Capex_to_Jun_2014!O109,Capex_from_Jul_2014!O109)","v":0},{"$f":"SUM(ICB_at_2000!P109,Vines!P109,WestNet!P109,Capex_to_Jun_2014!P109,Capex_from_Jul_2014!P109)","v":0},{"$f":"SUM(ICB_at_2000!Q109,Vines!Q109,WestNet!Q109,Capex_to_Jun_2014!Q109,Capex_from_Jul_2014!Q109)","v":0},{"$f":"SUM(ICB_at_2000!R109,Vines!R109,WestNet!R109,Capex_to_Jun_2014!R109,Capex_from_Jul_2014!R109)","v":0},{"$f":"SUM(ICB_at_2000!S109,Vines!S109,WestNet!S109,Capex_to_Jun_2014!S109,Capex_from_Jul_2014!S109)","v":0},{"$f":"SUM(ICB_at_2000!T109,Vines!T109,WestNet!T109,Capex_to_Jun_2014!T109,Capex_from_Jul_2014!T109)","v":0},{"$f":"SUM(ICB_at_2000!U109,Vines!U109,WestNet!U109,Capex_to_Jun_2014!U109,Capex_from_Jul_2014!U109)","v":0},{"$f":"SUM(ICB_at_2000!V109,Vines!V109,WestNet!V109,Capex_to_Jun_2014!V109,Capex_from_Jul_2014!V109)","v":0},{"$f":"SUM(ICB_at_2000!W109,Vines!W109,WestNet!W109,Capex_to_Jun_2014!W109,Capex_from_Jul_2014!W109)","v":0},{"$f":"SUM(ICB_at_2000!X109,Vines!X109,WestNet!X109,Capex_to_Jun_2014!X109,Capex_from_Jul_2014!X109)","v":0},{"$f":"SUM(ICB_at_2000!Y109,Vines!Y109,WestNet!Y109,Capex_to_Jun_2014!Y109,Capex_from_Jul_2014!Y109)","v":0},{"$f":"SUM(ICB_at_2000!Z109,Vines!Z109,WestNet!Z109,Capex_to_Jun_2014!Z109,Capex_from_Jul_2014!Z109)","v":0}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,{"$f":"SUM(ICB_at_2000!E110,Vines!E110,WestNet!E110,Capex_to_Jun_2014!E110,Capex_from_Jul_2014!E110)","v":0},{"$f":"SUM(ICB_at_2000!F110,Vines!F110,WestNet!F110,Capex_to_Jun_2014!F110,Capex_from_Jul_2014!F110)","v":0},{"$f":"SUM(ICB_at_2000!G110,Vines!G110,WestNet!G110,Capex_to_Jun_2014!G110,Capex_from_Jul_2014!G110)","v":0},{"$f":"SUM(ICB_at_2000!H110,Vines!H110,WestNet!H110,Capex_to_Jun_2014!H110,Capex_from_Jul_2014!H110)","v":0},{"$f":"SUM(ICB_at_2000!I110,Vines!I110,WestNet!I110,Capex_to_Jun_2014!I110,Capex_from_Jul_2014!I110)","v":0},{"$f":"SUM(ICB_at_2000!J110,Vines!J110,WestNet!J110,Capex_to_Jun_2014!J110,Capex_from_Jul_2014!J110)","v":0},{"$f":"SUM(ICB_at_2000!K110,Vines!K110,WestNet!K110,Capex_to_Jun_2014!K110,Capex_from_Jul_2014!K110)","v":0},{"$f":"SUM(ICB_at_2000!L110,Vines!L110,WestNet!L110,Capex_to_Jun_2014!L110,Capex_from_Jul_2014!L110)","v":0},{"$f":"SUM(ICB_at_2000!M110,Vines!M110,WestNet!M110,Capex_to_Jun_2014!M110,Capex_from_Jul_2014!M110)","v":0},{"$f":"SUM(ICB_at_2000!N110,Vines!N110,WestNet!N110,Capex_to_Jun_2014!N110,Capex_from_Jul_2014!N110)","v":0},{"$f":"SUM(ICB_at_2000!O110,Vines!O110,WestNet!O110,Capex_to_Jun_2014!O110,Capex_from_Jul_2014!O110)","v":0},{"$f":"SUM(ICB_at_2000!P110,Vines!P110,WestNet!P110,Capex_to_Jun_2014!P110,Capex_from_Jul_2014!P110)","v":0},{"$f":"SUM(ICB_at_2000!Q110,Vines!Q110,WestNet!Q110,Capex_to_Jun_2014!Q110,Capex_from_Jul_2014!Q110)","v":0},{"$f":"SUM(ICB_at_2000!R110,Vines!R110,WestNet!R110,Capex_to_Jun_2014!R110,Capex_from_Jul_2014!R110)","v":0},{"$f":"SUM(ICB_at_2000!S110,Vines!S110,WestNet!S110,Capex_to_Jun_2014!S110,Capex_from_Jul_2014!S110)","v":0},{"$f":"SUM(ICB_at_2000!T110,Vines!T110,WestNet!T110,Capex_to_Jun_2014!T110,Capex_from_Jul_2014!T110)","v":0},{"$f":"SUM(ICB_at_2000!U110,Vines!U110,WestNet!U110,Capex_to_Jun_2014!U110,Capex_from_Jul_2014!U110)","v":0},{"$f":"SUM(ICB_at_2000!V110,Vines!V110,WestNet!V110,Capex_to_Jun_2014!V110,Capex_from_Jul_2014!V110)","v":0},{"$f":"SUM(ICB_at_2000!W110,Vines!W110,WestNet!W110,Capex_to_Jun_2014!W110,Capex_from_Jul_2014!W110)","v":0},{"$f":"SUM(ICB_at_2000!X110,Vines!X110,WestNet!X110,Capex_to_Jun_2014!X110,Capex_from_Jul_2014!X110)","v":0},{"$f":"SUM(ICB_at_2000!Y110,Vines!Y110,WestNet!Y110,Capex_to_Jun_2014!Y110,Capex_from_Jul_2014!Y110)","v":0},{"$f":"SUM(ICB_at_2000!Z110,Vines!Z110,WestNet!Z110,Capex_to_Jun_2014!Z110,Capex_from_Jul_2014!Z110)","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,{"$f":"SUM(ICB_at_2000!E111,Vines!E111,WestNet!E111,Capex_to_Jun_2014!E111,Capex_from_Jul_2014!E111)","v":0},{"$f":"SUM(ICB_at_2000!F111,Vines!F111,WestNet!F111,Capex_to_Jun_2014!F111,Capex_from_Jul_2014!F111)","v":0},{"$f":"SUM(ICB_at_2000!G111,Vines!G111,WestNet!G111,Capex_to_Jun_2014!G111,Capex_from_Jul_2014!G111)","v":0},{"$f":"SUM(ICB_at_2000!H111,Vines!H111,WestNet!H111,Capex_to_Jun_2014!H111,Capex_from_Jul_2014!H111)","v":0},{"$f":"SUM(ICB_at_2000!I111,Vines!I111,WestNet!I111,Capex_to_Jun_2014!I111,Capex_from_Jul_2014!I111)","v":0},{"$f":"SUM(ICB_at_2000!J111,Vines!J111,WestNet!J111,Capex_to_Jun_2014!J111,Capex_from_Jul_2014!J111)","v":0},{"$f":"SUM(ICB_at_2000!K111,Vines!K111,WestNet!K111,Capex_to_Jun_2014!K111,Capex_from_Jul_2014!K111)","v":0},{"$f":"SUM(ICB_at_2000!L111,Vines!L111,WestNet!L111,Capex_to_Jun_2014!L111,Capex_from_Jul_2014!L111)","v":0},{"$f":"SUM(ICB_at_2000!M111,Vines!M111,WestNet!M111,Capex_to_Jun_2014!M111,Capex_from_Jul_2014!M111)","v":0},{"$f":"SUM(ICB_at_2000!N111,Vines!N111,WestNet!N111,Capex_to_Jun_2014!N111,Capex_from_Jul_2014!N111)","v":0},{"$f":"SUM(ICB_at_2000!O111,Vines!O111,WestNet!O111,Capex_to_Jun_2014!O111,Capex_from_Jul_2014!O111)","v":0},{"$f":"SUM(ICB_at_2000!P111,Vines!P111,WestNet!P111,Capex_to_Jun_2014!P111,Capex_from_Jul_2014!P111)","v":0},{"$f":"SUM(ICB_at_2000!Q111,Vines!Q111,WestNet!Q111,Capex_to_Jun_2014!Q111,Capex_from_Jul_2014!Q111)","v":0},{"$f":"SUM(ICB_at_2000!R111,Vines!R111,WestNet!R111,Capex_to_Jun_2014!R111,Capex_from_Jul_2014!R111)","v":0},{"$f":"SUM(ICB_at_2000!S111,Vines!S111,WestNet!S111,Capex_to_Jun_2014!S111,Capex_from_Jul_2014!S111)","v":0},{"$f":"SUM(ICB_at_2000!T111,Vines!T111,WestNet!T111,Capex_to_Jun_2014!T111,Capex_from_Jul_2014!T111)","v":0},{"$f":"SUM(ICB_at_2000!U111,Vines!U111,WestNet!U111,Capex_to_Jun_2014!U111,Capex_from_Jul_2014!U111)","v":0},{"$f":"SUM(ICB_at_2000!V111,Vines!V111,WestNet!V111,Capex_to_Jun_2014!V111,Capex_from_Jul_2014!V111)","v":0},{"$f":"SUM(ICB_at_2000!W111,Vines!W111,WestNet!W111,Capex_to_Jun_2014!W111,Capex_from_Jul_2014!W111)","v":0},{"$f":"SUM(ICB_at_2000!X111,Vines!X111,WestNet!X111,Capex_to_Jun_2014!X111,Capex_from_Jul_2014!X111)","v":0},{"$f":"SUM(ICB_at_2000!Y111,Vines!Y111,WestNet!Y111,Capex_to_Jun_2014!Y111,Capex_from_Jul_2014!Y111)","v":0},{"$f":"SUM(ICB_at_2000!Z111,Vines!Z111,WestNet!Z111,Capex_to_Jun_2014!Z111,Capex_from_Jul_2014!Z111)","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,{"$f":"SUM(ICB_at_2000!E112,Vines!E112,WestNet!E112,Capex_to_Jun_2014!E112,Capex_from_Jul_2014!E112)","v":0},{"$f":"SUM(ICB_at_2000!F112,Vines!F112,WestNet!F112,Capex_to_Jun_2014!F112,Capex_from_Jul_2014!F112)","v":0},{"$f":"SUM(ICB_at_2000!G112,Vines!G112,WestNet!G112,Capex_to_Jun_2014!G112,Capex_from_Jul_2014!G112)","v":0},{"$f":"SUM(ICB_at_2000!H112,Vines!H112,WestNet!H112,Capex_to_Jun_2014!H112,Capex_from_Jul_2014!H112)","v":0},{"$f":"SUM(ICB_at_2000!I112,Vines!I112,WestNet!I112,Capex_to_Jun_2014!I112,Capex_from_Jul_2014!I112)","v":0},{"$f":"SUM(ICB_at_2000!J112,Vines!J112,WestNet!J112,Capex_to_Jun_2014!J112,Capex_from_Jul_2014!J112)","v":0},{"$f":"SUM(ICB_at_2000!K112,Vines!K112,WestNet!K112,Capex_to_Jun_2014!K112,Capex_from_Jul_2014!K112)","v":0},{"$f":"SUM(ICB_at_2000!L112,Vines!L112,WestNet!L112,Capex_to_Jun_2014!L112,Capex_from_Jul_2014!L112)","v":0},{"$f":"SUM(ICB_at_2000!M112,Vines!M112,WestNet!M112,Capex_to_Jun_2014!M112,Capex_from_Jul_2014!M112)","v":0},{"$f":"SUM(ICB_at_2000!N112,Vines!N112,WestNet!N112,Capex_to_Jun_2014!N112,Capex_from_Jul_2014!N112)","v":3.7975079520906152},{"$f":"SUM(ICB_at_2000!O112,Vines!O112,WestNet!O112,Capex_to_Jun_2014!O112,Capex_from_Jul_2014!O112)","v":0},{"$f":"SUM(ICB_at_2000!P112,Vines!P112,WestNet!P112,Capex_to_Jun_2014!P112,Capex_from_Jul_2014!P112)","v":0},{"$f":"SUM(ICB_at_2000!Q112,Vines!Q112,WestNet!Q112,Capex_to_Jun_2014!Q112,Capex_from_Jul_2014!Q112)","v":0},{"$f":"SUM(ICB_at_2000!R112,Vines!R112,WestNet!R112,Capex_to_Jun_2014!R112,Capex_from_Jul_2014!R112)","v":0},{"$f":"SUM(ICB_at_2000!S112,Vines!S112,WestNet!S112,Capex_to_Jun_2014!S112,Capex_from_Jul_2014!S112)","v":0},{"$f":"SUM(ICB_at_2000!T112,Vines!T112,WestNet!T112,Capex_to_Jun_2014!T112,Capex_from_Jul_2014!T112)","v":0},{"$f":"SUM(ICB_at_2000!U112,Vines!U112,WestNet!U112,Capex_to_Jun_2014!U112,Capex_from_Jul_2014!U112)","v":0},{"$f":"SUM(ICB_at_2000!V112,Vines!V112,WestNet!V112,Capex_to_Jun_2014!V112,Capex_from_Jul_2014!V112)","v":0},{"$f":"SUM(ICB_at_2000!W112,Vines!W112,WestNet!W112,Capex_to_Jun_2014!W112,Capex_from_Jul_2014!W112)","v":0},{"$f":"SUM(ICB_at_2000!X112,Vines!X112,WestNet!X112,Capex_to_Jun_2014!X112,Capex_from_Jul_2014!X112)","v":0},{"$f":"SUM(ICB_at_2000!Y112,Vines!Y112,WestNet!Y112,Capex_to_Jun_2014!Y112,Capex_from_Jul_2014!Y112)","v":0},{"$f":"SUM(ICB_at_2000!Z112,Vines!Z112,WestNet!Z112,Capex_to_Jun_2014!Z112,Capex_from_Jul_2014!Z112)","v":0}]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E99:E113)","v":0},0,0,0,0,0,0,0,0,4.9518262969209603,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: "}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM(ICB_at_2000!E117,Vines!E117,WestNet!E117,Capex_to_Jun_2014!E117,Capex_from_Jul_2014!E117)","v":0},{"$f":"SUM(ICB_at_2000!F117,Vines!F117,WestNet!F117,Capex_to_Jun_2014!F117,Capex_from_Jul_2014!F117)","v":0},{"$f":"SUM(ICB_at_2000!G117,Vines!G117,WestNet!G117,Capex_to_Jun_2014!G117,Capex_from_Jul_2014!G117)","v":0},{"$f":"SUM(ICB_at_2000!H117,Vines!H117,WestNet!H117,Capex_to_Jun_2014!H117,Capex_from_Jul_2014!H117)","v":0},{"$f":"SUM(ICB_at_2000!I117,Vines!I117,WestNet!I117,Capex_to_Jun_2014!I117,Capex_from_Jul_2014!I117)","v":0},{"$f":"SUM(ICB_at_2000!J117,Vines!J117,WestNet!J117,Capex_to_Jun_2014!J117,Capex_from_Jul_2014!J117)","v":0},{"$f":"SUM(ICB_at_2000!K117,Vines!K117,WestNet!K117,Capex_to_Jun_2014!K117,Capex_from_Jul_2014!K117)","v":0},{"$f":"SUM(ICB_at_2000!L117,Vines!L117,WestNet!L117,Capex_to_Jun_2014!L117,Capex_from_Jul_2014!L117)","v":0},{"$f":"SUM(ICB_at_2000!M117,Vines!M117,WestNet!M117,Capex_to_Jun_2014!M117,Capex_from_Jul_2014!M117)","v":0},{"$f":"SUM(ICB_at_2000!N117,Vines!N117,WestNet!N117,Capex_to_Jun_2014!N117,Capex_from_Jul_2014!N117)","v":-0.20810249126475255},{"$f":"SUM(ICB_at_2000!O117,Vines!O117,WestNet!O117,Capex_to_Jun_2014!O117,Capex_from_Jul_2014!O117)","v":0},{"$f":"SUM(ICB_at_2000!P117,Vines!P117,WestNet!P117,Capex_to_Jun_2014!P117,Capex_from_Jul_2014!P117)","v":0},{"$f":"SUM(ICB_at_2000!Q117,Vines!Q117,WestNet!Q117,Capex_to_Jun_2014!Q117,Capex_from_Jul_2014!Q117)","v":0},{"$f":"SUM(ICB_at_2000!R117,Vines!R117,WestNet!R117,Capex_to_Jun_2014!R117,Capex_from_Jul_2014!R117)","v":0},{"$f":"SUM(ICB_at_2000!S117,Vines!S117,WestNet!S117,Capex_to_Jun_2014!S117,Capex_from_Jul_2014!S117)","v":0},{"$f":"SUM(ICB_at_2000!T117,Vines!T117,WestNet!T117,Capex_to_Jun_2014!T117,Capex_from_Jul_2014!T117)","v":0},{"$f":"SUM(ICB_at_2000!U117,Vines!U117,WestNet!U117,Capex_to_Jun_2014!U117,Capex_from_Jul_2014!U117)","v":0},{"$f":"SUM(ICB_at_2000!V117,Vines!V117,WestNet!V117,Capex_to_Jun_2014!V117,Capex_from_Jul_2014!V117)","v":0},{"$f":"SUM(ICB_at_2000!W117,Vines!W117,WestNet!W117,Capex_to_Jun_2014!W117,Capex_from_Jul_2014!W117)","v":0},{"$f":"SUM(ICB_at_2000!X117,Vines!X117,WestNet!X117,Capex_to_Jun_2014!X117,Capex_from_Jul_2014!X117)","v":0},{"$f":"SUM(ICB_at_2000!Y117,Vines!Y117,WestNet!Y117,Capex_to_Jun_2014!Y117,Capex_from_Jul_2014!Y117)","v":0},{"$f":"SUM(ICB_at_2000!Z117,Vines!Z117,WestNet!Z117,Capex_to_Jun_2014!Z117,Capex_from_Jul_2014!Z117)","v":0}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM(ICB_at_2000!E118,Vines!E118,WestNet!E118,Capex_to_Jun_2014!E118,Capex_from_Jul_2014!E118)","v":0},{"$f":"SUM(ICB_at_2000!F118,Vines!F118,WestNet!F118,Capex_to_Jun_2014!F118,Capex_from_Jul_2014!F118)","v":0},{"$f":"SUM(ICB_at_2000!G118,Vines!G118,WestNet!G118,Capex_to_Jun_2014!G118,Capex_from_Jul_2014!G118)","v":0},{"$f":"SUM(ICB_at_2000!H118,Vines!H118,WestNet!H118,Capex_to_Jun_2014!H118,Capex_from_Jul_2014!H118)","v":0},{"$f":"SUM(ICB_at_2000!I118,Vines!I118,WestNet!I118,Capex_to_Jun_2014!I118,Capex_from_Jul_2014!I118)","v":0},{"$f":"SUM(ICB_at_2000!J118,Vines!J118,WestNet!J118,Capex_to_Jun_2014!J118,Capex_from_Jul_2014!J118)","v":0},{"$f":"SUM(ICB_at_2000!K118,Vines!K118,WestNet!K118,Capex_to_Jun_2014!K118,Capex_from_Jul_2014!K118)","v":0},{"$f":"SUM(ICB_at_2000!L118,Vines!L118,WestNet!L118,Capex_to_Jun_2014!L118,Capex_from_Jul_2014!L118)","v":0},{"$f":"SUM(ICB_at_2000!M118,Vines!M118,WestNet!M118,Capex_to_Jun_2014!M118,Capex_from_Jul_2014!M118)","v":0},{"$f":"SUM(ICB_at_2000!N118,Vines!N118,WestNet!N118,Capex_to_Jun_2014!N118,Capex_from_Jul_2014!N118)","v":0},{"$f":"SUM(ICB_at_2000!O118,Vines!O118,WestNet!O118,Capex_to_Jun_2014!O118,Capex_from_Jul_2014!O118)","v":0},{"$f":"SUM(ICB_at_2000!P118,Vines!P118,WestNet!P118,Capex_to_Jun_2014!P118,Capex_from_Jul_2014!P118)","v":0},{"$f":"SUM(ICB_at_2000!Q118,Vines!Q118,WestNet!Q118,Capex_to_Jun_2014!Q118,Capex_from_Jul_2014!Q118)","v":0},{"$f":"SUM(ICB_at_2000!R118,Vines!R118,WestNet!R118,Capex_to_Jun_2014!R118,Capex_from_Jul_2014!R118)","v":0},{"$f":"SUM(ICB_at_2000!S118,Vines!S118,WestNet!S118,Capex_to_Jun_2014!S118,Capex_from_Jul_2014!S118)","v":0},{"$f":"SUM(ICB_at_2000!T118,Vines!T118,WestNet!T118,Capex_to_Jun_2014!T118,Capex_from_Jul_2014!T118)","v":0},{"$f":"SUM(ICB_at_2000!U118,Vines!U118,WestNet!U118,Capex_to_Jun_2014!U118,Capex_from_Jul_2014!U118)","v":0},{"$f":"SUM(ICB_at_2000!V118,Vines!V118,WestNet!V118,Capex_to_Jun_2014!V118,Capex_from_Jul_2014!V118)","v":0},{"$f":"SUM(ICB_at_2000!W118,Vines!W118,WestNet!W118,Capex_to_Jun_2014!W118,Capex_from_Jul_2014!W118)","v":0},{"$f":"SUM(ICB_at_2000!X118,Vines!X118,WestNet!X118,Capex_to_Jun_2014!X118,Capex_from_Jul_2014!X118)","v":0},{"$f":"SUM(ICB_at_2000!Y118,Vines!Y118,WestNet!Y118,Capex_to_Jun_2014!Y118,Capex_from_Jul_2014!Y118)","v":0},{"$f":"SUM(ICB_at_2000!Z118,Vines!Z118,WestNet!Z118,Capex_to_Jun_2014!Z118,Capex_from_Jul_2014!Z118)","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000!E119,Vines!E119,WestNet!E119,Capex_to_Jun_2014!E119,Capex_from_Jul_2014!E119)","v":0},{"$f":"SUM(ICB_at_2000!F119,Vines!F119,WestNet!F119,Capex_to_Jun_2014!F119,Capex_from_Jul_2014!F119)","v":0},{"$f":"SUM(ICB_at_2000!G119,Vines!G119,WestNet!G119,Capex_to_Jun_2014!G119,Capex_from_Jul_2014!G119)","v":0},{"$f":"SUM(ICB_at_2000!H119,Vines!H119,WestNet!H119,Capex_to_Jun_2014!H119,Capex_from_Jul_2014!H119)","v":0},{"$f":"SUM(ICB_at_2000!I119,Vines!I119,WestNet!I119,Capex_to_Jun_2014!I119,Capex_from_Jul_2014!I119)","v":0},{"$f":"SUM(ICB_at_2000!J119,Vines!J119,WestNet!J119,Capex_to_Jun_2014!J119,Capex_from_Jul_2014!J119)","v":0},{"$f":"SUM(ICB_at_2000!K119,Vines!K119,WestNet!K119,Capex_to_Jun_2014!K119,Capex_from_Jul_2014!K119)","v":0},{"$f":"SUM(ICB_at_2000!L119,Vines!L119,WestNet!L119,Capex_to_Jun_2014!L119,Capex_from_Jul_2014!L119)","v":0},{"$f":"SUM(ICB_at_2000!M119,Vines!M119,WestNet!M119,Capex_to_Jun_2014!M119,Capex_from_Jul_2014!M119)","v":0},{"$f":"SUM(ICB_at_2000!N119,Vines!N119,WestNet!N119,Capex_to_Jun_2014!N119,Capex_from_Jul_2014!N119)","v":-1.1169912818324641},{"$f":"SUM(ICB_at_2000!O119,Vines!O119,WestNet!O119,Capex_to_Jun_2014!O119,Capex_from_Jul_2014!O119)","v":0},{"$f":"SUM(ICB_at_2000!P119,Vines!P119,WestNet!P119,Capex_to_Jun_2014!P119,Capex_from_Jul_2014!P119)","v":0},{"$f":"SUM(ICB_at_2000!Q119,Vines!Q119,WestNet!Q119,Capex_to_Jun_2014!Q119,Capex_from_Jul_2014!Q119)","v":0},{"$f":"SUM(ICB_at_2000!R119,Vines!R119,WestNet!R119,Capex_to_Jun_2014!R119,Capex_from_Jul_2014!R119)","v":0},{"$f":"SUM(ICB_at_2000!S119,Vines!S119,WestNet!S119,Capex_to_Jun_2014!S119,Capex_from_Jul_2014!S119)","v":0},{"$f":"SUM(ICB_at_2000!T119,Vines!T119,WestNet!T119,Capex_to_Jun_2014!T119,Capex_from_Jul_2014!T119)","v":0},{"$f":"SUM(ICB_at_2000!U119,Vines!U119,WestNet!U119,Capex_to_Jun_2014!U119,Capex_from_Jul_2014!U119)","v":0},{"$f":"SUM(ICB_at_2000!V119,Vines!V119,WestNet!V119,Capex_to_Jun_2014!V119,Capex_from_Jul_2014!V119)","v":0},{"$f":"SUM(ICB_at_2000!W119,Vines!W119,WestNet!W119,Capex_to_Jun_2014!W119,Capex_from_Jul_2014!W119)","v":0},{"$f":"SUM(ICB_at_2000!X119,Vines!X119,WestNet!X119,Capex_to_Jun_2014!X119,Capex_from_Jul_2014!X119)","v":0},{"$f":"SUM(ICB_at_2000!Y119,Vines!Y119,WestNet!Y119,Capex_to_Jun_2014!Y119,Capex_from_Jul_2014!Y119)","v":0},{"$f":"SUM(ICB_at_2000!Z119,Vines!Z119,WestNet!Z119,Capex_to_Jun_2014!Z119,Capex_from_Jul_2014!Z119)","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000!E120,Vines!E120,WestNet!E120,Capex_to_Jun_2014!E120,Capex_from_Jul_2014!E120)","v":0},{"$f":"SUM(ICB_at_2000!F120,Vines!F120,WestNet!F120,Capex_to_Jun_2014!F120,Capex_from_Jul_2014!F120)","v":0},{"$f":"SUM(ICB_at_2000!G120,Vines!G120,WestNet!G120,Capex_to_Jun_2014!G120,Capex_from_Jul_2014!G120)","v":0},{"$f":"SUM(ICB_at_2000!H120,Vines!H120,WestNet!H120,Capex_to_Jun_2014!H120,Capex_from_Jul_2014!H120)","v":0},{"$f":"SUM(ICB_at_2000!I120,Vines!I120,WestNet!I120,Capex_to_Jun_2014!I120,Capex_from_Jul_2014!I120)","v":0},{"$f":"SUM(ICB_at_2000!J120,Vines!J120,WestNet!J120,Capex_to_Jun_2014!J120,Capex_from_Jul_2014!J120)","v":0},{"$f":"SUM(ICB_at_2000!K120,Vines!K120,WestNet!K120,Capex_to_Jun_2014!K120,Capex_from_Jul_2014!K120)","v":0},{"$f":"SUM(ICB_at_2000!L120,Vines!L120,WestNet!L120,Capex_to_Jun_2014!L120,Capex_from_Jul_2014!L120)","v":0},{"$f":"SUM(ICB_at_2000!M120,Vines!M120,WestNet!M120,Capex_to_Jun_2014!M120,Capex_from_Jul_2014!M120)","v":0},{"$f":"SUM(ICB_at_2000!N120,Vines!N120,WestNet!N120,Capex_to_Jun_2014!N120,Capex_from_Jul_2014!N120)","v":-3.086235375790009E-4},{"$f":"SUM(ICB_at_2000!O120,Vines!O120,WestNet!O120,Capex_to_Jun_2014!O120,Capex_from_Jul_2014!O120)","v":0},{"$f":"SUM(ICB_at_2000!P120,Vines!P120,WestNet!P120,Capex_to_Jun_2014!P120,Capex_from_Jul_2014!P120)","v":0},{"$f":"SUM(ICB_at_2000!Q120,Vines!Q120,WestNet!Q120,Capex_to_Jun_2014!Q120,Capex_from_Jul_2014!Q120)","v":0},{"$f":"SUM(ICB_at_2000!R120,Vines!R120,WestNet!R120,Capex_to_Jun_2014!R120,Capex_from_Jul_2014!R120)","v":0},{"$f":"SUM(ICB_at_2000!S120,Vines!S120,WestNet!S120,Capex_to_Jun_2014!S120,Capex_from_Jul_2014!S120)","v":0},{"$f":"SUM(ICB_at_2000!T120,Vines!T120,WestNet!T120,Capex_to_Jun_2014!T120,Capex_from_Jul_2014!T120)","v":0},{"$f":"SUM(ICB_at_2000!U120,Vines!U120,WestNet!U120,Capex_to_Jun_2014!U120,Capex_from_Jul_2014!U120)","v":0},{"$f":"SUM(ICB_at_2000!V120,Vines!V120,WestNet!V120,Capex_to_Jun_2014!V120,Capex_from_Jul_2014!V120)","v":0},{"$f":"SUM(ICB_at_2000!W120,Vines!W120,WestNet!W120,Capex_to_Jun_2014!W120,Capex_from_Jul_2014!W120)","v":0},{"$f":"SUM(ICB_at_2000!X120,Vines!X120,WestNet!X120,Capex_to_Jun_2014!X120,Capex_from_Jul_2014!X120)","v":0},{"$f":"SUM(ICB_at_2000!Y120,Vines!Y120,WestNet!Y120,Capex_to_Jun_2014!Y120,Capex_from_Jul_2014!Y120)","v":0},{"$f":"SUM(ICB_at_2000!Z120,Vines!Z120,WestNet!Z120,Capex_to_Jun_2014!Z120,Capex_from_Jul_2014!Z120)","v":0}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000!E121,Vines!E121,WestNet!E121,Capex_to_Jun_2014!E121,Capex_from_Jul_2014!E121)","v":0},{"$f":"SUM(ICB_at_2000!F121,Vines!F121,WestNet!F121,Capex_to_Jun_2014!F121,Capex_from_Jul_2014!F121)","v":0},{"$f":"SUM(ICB_at_2000!G121,Vines!G121,WestNet!G121,Capex_to_Jun_2014!G121,Capex_from_Jul_2014!G121)","v":0},{"$f":"SUM(ICB_at_2000!H121,Vines!H121,WestNet!H121,Capex_to_Jun_2014!H121,Capex_from_Jul_2014!H121)","v":0},{"$f":"SUM(ICB_at_2000!I121,Vines!I121,WestNet!I121,Capex_to_Jun_2014!I121,Capex_from_Jul_2014!I121)","v":1.1102230246251565E-16},{"$f":"SUM(ICB_at_2000!J121,Vines!J121,WestNet!J121,Capex_to_Jun_2014!J121,Capex_from_Jul_2014!J121)","v":0},{"$f":"SUM(ICB_at_2000!K121,Vines!K121,WestNet!K121,Capex_to_Jun_2014!K121,Capex_from_Jul_2014!K121)","v":0},{"$f":"SUM(ICB_at_2000!L121,Vines!L121,WestNet!L121,Capex_to_Jun_2014!L121,Capex_from_Jul_2014!L121)","v":0},{"$f":"SUM(ICB_at_2000!M121,Vines!M121,WestNet!M121,Capex_to_Jun_2014!M121,Capex_from_Jul_2014!M121)","v":0},{"$f":"SUM(ICB_at_2000!N121,Vines!N121,WestNet!N121,Capex_to_Jun_2014!N121,Capex_from_Jul_2014!N121)","v":0},{"$f":"SUM(ICB_at_2000!O121,Vines!O121,WestNet!O121,Capex_to_Jun_2014!O121,Capex_from_Jul_2014!O121)","v":0},{"$f":"SUM(ICB_at_2000!P121,Vines!P121,WestNet!P121,Capex_to_Jun_2014!P121,Capex_from_Jul_2014!P121)","v":0},{"$f":"SUM(ICB_at_2000!Q121,Vines!Q121,WestNet!Q121,Capex_to_Jun_2014!Q121,Capex_from_Jul_2014!Q121)","v":0},{"$f":"SUM(ICB_at_2000!R121,Vines!R121,WestNet!R121,Capex_to_Jun_2014!R121,Capex_from_Jul_2014!R121)","v":0},{"$f":"SUM(ICB_at_2000!S121,Vines!S121,WestNet!S121,Capex_to_Jun_2014!S121,Capex_from_Jul_2014!S121)","v":0},{"$f":"SUM(ICB_at_2000!T121,Vines!T121,WestNet!T121,Capex_to_Jun_2014!T121,Capex_from_Jul_2014!T121)","v":0},{"$f":"SUM(ICB_at_2000!U121,Vines!U121,WestNet!U121,Capex_to_Jun_2014!U121,Capex_from_Jul_2014!U121)","v":0},{"$f":"SUM(ICB_at_2000!V121,Vines!V121,WestNet!V121,Capex_to_Jun_2014!V121,Capex_from_Jul_2014!V121)","v":0},{"$f":"SUM(ICB_at_2000!W121,Vines!W121,WestNet!W121,Capex_to_Jun_2014!W121,Capex_from_Jul_2014!W121)","v":0},{"$f":"SUM(ICB_at_2000!X121,Vines!X121,WestNet!X121,Capex_to_Jun_2014!X121,Capex_from_Jul_2014!X121)","v":0},{"$f":"SUM(ICB_at_2000!Y121,Vines!Y121,WestNet!Y121,Capex_to_Jun_2014!Y121,Capex_from_Jul_2014!Y121)","v":0},{"$f":"SUM(ICB_at_2000!Z121,Vines!Z121,WestNet!Z121,Capex_to_Jun_2014!Z121,Capex_from_Jul_2014!Z121)","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,{"$f":"SUM(ICB_at_2000!E122,Vines!E122,WestNet!E122,Capex_to_Jun_2014!E122,Capex_from_Jul_2014!E122)","v":0},{"$f":"SUM(ICB_at_2000!F122,Vines!F122,WestNet!F122,Capex_to_Jun_2014!F122,Capex_from_Jul_2014!F122)","v":0},{"$f":"SUM(ICB_at_2000!G122,Vines!G122,WestNet!G122,Capex_to_Jun_2014!G122,Capex_from_Jul_2014!G122)","v":0},{"$f":"SUM(ICB_at_2000!H122,Vines!H122,WestNet!H122,Capex_to_Jun_2014!H122,Capex_from_Jul_2014!H122)","v":0},{"$f":"SUM(ICB_at_2000!I122,Vines!I122,WestNet!I122,Capex_to_Jun_2014!I122,Capex_from_Jul_2014!I122)","v":0},{"$f":"SUM(ICB_at_2000!J122,Vines!J122,WestNet!J122,Capex_to_Jun_2014!J122,Capex_from_Jul_2014!J122)","v":0},{"$f":"SUM(ICB_at_2000!K122,Vines!K122,WestNet!K122,Capex_to_Jun_2014!K122,Capex_from_Jul_2014!K122)","v":0},{"$f":"SUM(ICB_at_2000!L122,Vines!L122,WestNet!L122,Capex_to_Jun_2014!L122,Capex_from_Jul_2014!L122)","v":0},{"$f":"SUM(ICB_at_2000!M122,Vines!M122,WestNet!M122,Capex_to_Jun_2014!M122,Capex_from_Jul_2014!M122)","v":0},{"$f":"SUM(ICB_at_2000!N122,Vines!N122,WestNet!N122,Capex_to_Jun_2014!N122,Capex_from_Jul_2014!N122)","v":-4.0779828779955535E-2},{"$f":"SUM(ICB_at_2000!O122,Vines!O122,WestNet!O122,Capex_to_Jun_2014!O122,Capex_from_Jul_2014!O122)","v":0},{"$f":"SUM(ICB_at_2000!P122,Vines!P122,WestNet!P122,Capex_to_Jun_2014!P122,Capex_from_Jul_2014!P122)","v":0},{"$f":"SUM(ICB_at_2000!Q122,Vines!Q122,WestNet!Q122,Capex_to_Jun_2014!Q122,Capex_from_Jul_2014!Q122)","v":0},{"$f":"SUM(ICB_at_2000!R122,Vines!R122,WestNet!R122,Capex_to_Jun_2014!R122,Capex_from_Jul_2014!R122)","v":0},{"$f":"SUM(ICB_at_2000!S122,Vines!S122,WestNet!S122,Capex_to_Jun_2014!S122,Capex_from_Jul_2014!S122)","v":0},{"$f":"SUM(ICB_at_2000!T122,Vines!T122,WestNet!T122,Capex_to_Jun_2014!T122,Capex_from_Jul_2014!T122)","v":0},{"$f":"SUM(ICB_at_2000!U122,Vines!U122,WestNet!U122,Capex_to_Jun_2014!U122,Capex_from_Jul_2014!U122)","v":0},{"$f":"SUM(ICB_at_2000!V122,Vines!V122,WestNet!V122,Capex_to_Jun_2014!V122,Capex_from_Jul_2014!V122)","v":0},{"$f":"SUM(ICB_at_2000!W122,Vines!W122,WestNet!W122,Capex_to_Jun_2014!W122,Capex_from_Jul_2014!W122)","v":0},{"$f":"SUM(ICB_at_2000!X122,Vines!X122,WestNet!X122,Capex_to_Jun_2014!X122,Capex_from_Jul_2014!X122)","v":0},{"$f":"SUM(ICB_at_2000!Y122,Vines!Y122,WestNet!Y122,Capex_to_Jun_2014!Y122,Capex_from_Jul_2014!Y122)","v":0},{"$f":"SUM(ICB_at_2000!Z122,Vines!Z122,WestNet!Z122,Capex_to_Jun_2014!Z122,Capex_from_Jul_2014!Z122)","v":0}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,{"$f":"SUM(ICB_at_2000!E123,Vines!E123,WestNet!E123,Capex_to_Jun_2014!E123,Capex_from_Jul_2014!E123)","v":0},{"$f":"SUM(ICB_at_2000!F123,Vines!F123,WestNet!F123,Capex_to_Jun_2014!F123,Capex_from_Jul_2014!F123)","v":0},{"$f":"SUM(ICB_at_2000!G123,Vines!G123,WestNet!G123,Capex_to_Jun_2014!G123,Capex_from_Jul_2014!G123)","v":0},{"$f":"SUM(ICB_at_2000!H123,Vines!H123,WestNet!H123,Capex_to_Jun_2014!H123,Capex_from_Jul_2014!H123)","v":0},{"$f":"SUM(ICB_at_2000!I123,Vines!I123,WestNet!I123,Capex_to_Jun_2014!I123,Capex_from_Jul_2014!I123)","v":6.9388939039072284E-18},{"$f":"SUM(ICB_at_2000!J123,Vines!J123,WestNet!J123,Capex_to_Jun_2014!J123,Capex_from_Jul_2014!J123)","v":0},{"$f":"SUM(ICB_at_2000!K123,Vines!K123,WestNet!K123,Capex_to_Jun_2014!K123,Capex_from_Jul_2014!K123)","v":0},{"$f":"SUM(ICB_at_2000!L123,Vines!L123,WestNet!L123,Capex_to_Jun_2014!L123,Capex_from_Jul_2014!L123)","v":0},{"$f":"SUM(ICB_at_2000!M123,Vines!M123,WestNet!M123,Capex_to_Jun_2014!M123,Capex_from_Jul_2014!M123)","v":0},{"$f":"SUM(ICB_at_2000!N123,Vines!N123,WestNet!N123,Capex_to_Jun_2014!N123,Capex_from_Jul_2014!N123)","v":-2.1751575519053448E-3},{"$f":"SUM(ICB_at_2000!O123,Vines!O123,WestNet!O123,Capex_to_Jun_2014!O123,Capex_from_Jul_2014!O123)","v":0},{"$f":"SUM(ICB_at_2000!P123,Vines!P123,WestNet!P123,Capex_to_Jun_2014!P123,Capex_from_Jul_2014!P123)","v":0},{"$f":"SUM(ICB_at_2000!Q123,Vines!Q123,WestNet!Q123,Capex_to_Jun_2014!Q123,Capex_from_Jul_2014!Q123)","v":0},{"$f":"SUM(ICB_at_2000!R123,Vines!R123,WestNet!R123,Capex_to_Jun_2014!R123,Capex_from_Jul_2014!R123)","v":0},{"$f":"SUM(ICB_at_2000!S123,Vines!S123,WestNet!S123,Capex_to_Jun_2014!S123,Capex_from_Jul_2014!S123)","v":0},{"$f":"SUM(ICB_at_2000!T123,Vines!T123,WestNet!T123,Capex_to_Jun_2014!T123,Capex_from_Jul_2014!T123)","v":0},{"$f":"SUM(ICB_at_2000!U123,Vines!U123,WestNet!U123,Capex_to_Jun_2014!U123,Capex_from_Jul_2014!U123)","v":0},{"$f":"SUM(ICB_at_2000!V123,Vines!V123,WestNet!V123,Capex_to_Jun_2014!V123,Capex_from_Jul_2014!V123)","v":0},{"$f":"SUM(ICB_at_2000!W123,Vines!W123,WestNet!W123,Capex_to_Jun_2014!W123,Capex_from_Jul_2014!W123)","v":0},{"$f":"SUM(ICB_at_2000!X123,Vines!X123,WestNet!X123,Capex_to_Jun_2014!X123,Capex_from_Jul_2014!X123)","v":0},{"$f":"SUM(ICB_at_2000!Y123,Vines!Y123,WestNet!Y123,Capex_to_Jun_2014!Y123,Capex_from_Jul_2014!Y123)","v":0},{"$f":"SUM(ICB_at_2000!Z123,Vines!Z123,WestNet!Z123,Capex_to_Jun_2014!Z123,Capex_from_Jul_2014!Z123)","v":0}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"SUM(ICB_at_2000!E124,Vines!E124,WestNet!E124,Capex_to_Jun_2014!E124,Capex_from_Jul_2014!E124)","v":0},{"$f":"SUM(ICB_at_2000!F124,Vines!F124,WestNet!F124,Capex_to_Jun_2014!F124,Capex_from_Jul_2014!F124)","v":0},{"$f":"SUM(ICB_at_2000!G124,Vines!G124,WestNet!G124,Capex_to_Jun_2014!G124,Capex_from_Jul_2014!G124)","v":0},{"$f":"SUM(ICB_at_2000!H124,Vines!H124,WestNet!H124,Capex_to_Jun_2014!H124,Capex_from_Jul_2014!H124)","v":0},{"$f":"SUM(ICB_at_2000!I124,Vines!I124,WestNet!I124,Capex_to_Jun_2014!I124,Capex_from_Jul_2014!I124)","v":0},{"$f":"SUM(ICB_at_2000!J124,Vines!J124,WestNet!J124,Capex_to_Jun_2014!J124,Capex_from_Jul_2014!J124)","v":0},{"$f":"SUM(ICB_at_2000!K124,Vines!K124,WestNet!K124,Capex_to_Jun_2014!K124,Capex_from_Jul_2014!K124)","v":0},{"$f":"SUM(ICB_at_2000!L124,Vines!L124,WestNet!L124,Capex_to_Jun_2014!L124,Capex_from_Jul_2014!L124)","v":0},{"$f":"SUM(ICB_at_2000!M124,Vines!M124,WestNet!M124,Capex_to_Jun_2014!M124,Capex_from_Jul_2014!M124)","v":0},{"$f":"SUM(ICB_at_2000!N124,Vines!N124,WestNet!N124,Capex_to_Jun_2014!N124,Capex_from_Jul_2014!N124)","v":-3.5911141344304176E-2},{"$f":"SUM(ICB_at_2000!O124,Vines!O124,WestNet!O124,Capex_to_Jun_2014!O124,Capex_from_Jul_2014!O124)","v":0},{"$f":"SUM(ICB_at_2000!P124,Vines!P124,WestNet!P124,Capex_to_Jun_2014!P124,Capex_from_Jul_2014!P124)","v":0},{"$f":"SUM(ICB_at_2000!Q124,Vines!Q124,WestNet!Q124,Capex_to_Jun_2014!Q124,Capex_from_Jul_2014!Q124)","v":0},{"$f":"SUM(ICB_at_2000!R124,Vines!R124,WestNet!R124,Capex_to_Jun_2014!R124,Capex_from_Jul_2014!R124)","v":0},{"$f":"SUM(ICB_at_2000!S124,Vines!S124,WestNet!S124,Capex_to_Jun_2014!S124,Capex_from_Jul_2014!S124)","v":0},{"$f":"SUM(ICB_at_2000!T124,Vines!T124,WestNet!T124,Capex_to_Jun_2014!T124,Capex_from_Jul_2014!T124)","v":0},{"$f":"SUM(ICB_at_2000!U124,Vines!U124,WestNet!U124,Capex_to_Jun_2014!U124,Capex_from_Jul_2014!U124)","v":0},{"$f":"SUM(ICB_at_2000!V124,Vines!V124,WestNet!V124,Capex_to_Jun_2014!V124,Capex_from_Jul_2014!V124)","v":0},{"$f":"SUM(ICB_at_2000!W124,Vines!W124,WestNet!W124,Capex_to_Jun_2014!W124,Capex_from_Jul_2014!W124)","v":0},{"$f":"SUM(ICB_at_2000!X124,Vines!X124,WestNet!X124,Capex_to_Jun_2014!X124,Capex_from_Jul_2014!X124)","v":0},{"$f":"SUM(ICB_at_2000!Y124,Vines!Y124,WestNet!Y124,Capex_to_Jun_2014!Y124,Capex_from_Jul_2014!Y124)","v":0},{"$f":"SUM(ICB_at_2000!Z124,Vines!Z124,WestNet!Z124,Capex_to_Jun_2014!Z124,Capex_from_Jul_2014!Z124)","v":0}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,{"$f":"SUM(ICB_at_2000!E125,Vines!E125,WestNet!E125,Capex_to_Jun_2014!E125,Capex_from_Jul_2014!E125)","v":0},{"$f":"SUM(ICB_at_2000!F125,Vines!F125,WestNet!F125,Capex_to_Jun_2014!F125,Capex_from_Jul_2014!F125)","v":0},{"$f":"SUM(ICB_at_2000!G125,Vines!G125,WestNet!G125,Capex_to_Jun_2014!G125,Capex_from_Jul_2014!G125)","v":0},{"$f":"SUM(ICB_at_2000!H125,Vines!H125,WestNet!H125,Capex_to_Jun_2014!H125,Capex_from_Jul_2014!H125)","v":0},{"$f":"SUM(ICB_at_2000!I125,Vines!I125,WestNet!I125,Capex_to_Jun_2014!I125,Capex_from_Jul_2014!I125)","v":0},{"$f":"SUM(ICB_at_2000!J125,Vines!J125,WestNet!J125,Capex_to_Jun_2014!J125,Capex_from_Jul_2014!J125)","v":0},{"$f":"SUM(ICB_at_2000!K125,Vines!K125,WestNet!K125,Capex_to_Jun_2014!K125,Capex_from_Jul_2014!K125)","v":0},{"$f":"SUM(ICB_at_2000!L125,Vines!L125,WestNet!L125,Capex_to_Jun_2014!L125,Capex_from_Jul_2014!L125)","v":0},{"$f":"SUM(ICB_at_2000!M125,Vines!M125,WestNet!M125,Capex_to_Jun_2014!M125,Capex_from_Jul_2014!M125)","v":0},{"$f":"SUM(ICB_at_2000!N125,Vines!N125,WestNet!N125,Capex_to_Jun_2014!N125,Capex_from_Jul_2014!N125)","v":0},{"$f":"SUM(ICB_at_2000!O125,Vines!O125,WestNet!O125,Capex_to_Jun_2014!O125,Capex_from_Jul_2014!O125)","v":0},{"$f":"SUM(ICB_at_2000!P125,Vines!P125,WestNet!P125,Capex_to_Jun_2014!P125,Capex_from_Jul_2014!P125)","v":0},{"$f":"SUM(ICB_at_2000!Q125,Vines!Q125,WestNet!Q125,Capex_to_Jun_2014!Q125,Capex_from_Jul_2014!Q125)","v":0},{"$f":"SUM(ICB_at_2000!R125,Vines!R125,WestNet!R125,Capex_to_Jun_2014!R125,Capex_from_Jul_2014!R125)","v":0},{"$f":"SUM(ICB_at_2000!S125,Vines!S125,WestNet!S125,Capex_to_Jun_2014!S125,Capex_from_Jul_2014!S125)","v":0},{"$f":"SUM(ICB_at_2000!T125,Vines!T125,WestNet!T125,Capex_to_Jun_2014!T125,Capex_from_Jul_2014!T125)","v":0},{"$f":"SUM(ICB_at_2000!U125,Vines!U125,WestNet!U125,Capex_to_Jun_2014!U125,Capex_from_Jul_2014!U125)","v":0},{"$f":"SUM(ICB_at_2000!V125,Vines!V125,WestNet!V125,Capex_to_Jun_2014!V125,Capex_from_Jul_2014!V125)","v":0},{"$f":"SUM(ICB_at_2000!W125,Vines!W125,WestNet!W125,Capex_to_Jun_2014!W125,Capex_from_Jul_2014!W125)","v":0},{"$f":"SUM(ICB_at_2000!X125,Vines!X125,WestNet!X125,Capex_to_Jun_2014!X125,Capex_from_Jul_2014!X125)","v":0},{"$f":"SUM(ICB_at_2000!Y125,Vines!Y125,WestNet!Y125,Capex_to_Jun_2014!Y125,Capex_from_Jul_2014!Y125)","v":0},{"$f":"SUM(ICB_at_2000!Z125,Vines!Z125,WestNet!Z125,Capex_to_Jun_2014!Z125,Capex_from_Jul_2014!Z125)","v":0}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000!E126,Vines!E126,WestNet!E126,Capex_to_Jun_2014!E126,Capex_from_Jul_2014!E126)","v":0},{"$f":"SUM(ICB_at_2000!F126,Vines!F126,WestNet!F126,Capex_to_Jun_2014!F126,Capex_from_Jul_2014!F126)","v":0},{"$f":"SUM(ICB_at_2000!G126,Vines!G126,WestNet!G126,Capex_to_Jun_2014!G126,Capex_from_Jul_2014!G126)","v":0},{"$f":"SUM(ICB_at_2000!H126,Vines!H126,WestNet!H126,Capex_to_Jun_2014!H126,Capex_from_Jul_2014!H126)","v":0},{"$f":"SUM(ICB_at_2000!I126,Vines!I126,WestNet!I126,Capex_to_Jun_2014!I126,Capex_from_Jul_2014!I126)","v":8.8817841970012523E-16},{"$f":"SUM(ICB_at_2000!J126,Vines!J126,WestNet!J126,Capex_to_Jun_2014!J126,Capex_from_Jul_2014!J126)","v":0},{"$f":"SUM(ICB_at_2000!K126,Vines!K126,WestNet!K126,Capex_to_Jun_2014!K126,Capex_from_Jul_2014!K126)","v":0},{"$f":"SUM(ICB_at_2000!L126,Vines!L126,WestNet!L126,Capex_to_Jun_2014!L126,Capex_from_Jul_2014!L126)","v":0},{"$f":"SUM(ICB_at_2000!M126,Vines!M126,WestNet!M126,Capex_to_Jun_2014!M126,Capex_from_Jul_2014!M126)","v":0},{"$f":"SUM(ICB_at_2000!N126,Vines!N126,WestNet!N126,Capex_to_Jun_2014!N126,Capex_from_Jul_2014!N126)","v":-3.7552783508669836},{"$f":"SUM(ICB_at_2000!O126,Vines!O126,WestNet!O126,Capex_to_Jun_2014!O126,Capex_from_Jul_2014!O126)","v":0},{"$f":"SUM(ICB_at_2000!P126,Vines!P126,WestNet!P126,Capex_to_Jun_2014!P126,Capex_from_Jul_2014!P126)","v":0},{"$f":"SUM(ICB_at_2000!Q126,Vines!Q126,WestNet!Q126,Capex_to_Jun_2014!Q126,Capex_from_Jul_2014!Q126)","v":0},{"$f":"SUM(ICB_at_2000!R126,Vines!R126,WestNet!R126,Capex_to_Jun_2014!R126,Capex_from_Jul_2014!R126)","v":0},{"$f":"SUM(ICB_at_2000!S126,Vines!S126,WestNet!S126,Capex_to_Jun_2014!S126,Capex_from_Jul_2014!S126)","v":0},{"$f":"SUM(ICB_at_2000!T126,Vines!T126,WestNet!T126,Capex_to_Jun_2014!T126,Capex_from_Jul_2014!T126)","v":0},{"$f":"SUM(ICB_at_2000!U126,Vines!U126,WestNet!U126,Capex_to_Jun_2014!U126,Capex_from_Jul_2014!U126)","v":0},{"$f":"SUM(ICB_at_2000!V126,Vines!V126,WestNet!V126,Capex_to_Jun_2014!V126,Capex_from_Jul_2014!V126)","v":0},{"$f":"SUM(ICB_at_2000!W126,Vines!W126,WestNet!W126,Capex_to_Jun_2014!W126,Capex_from_Jul_2014!W126)","v":0},{"$f":"SUM(ICB_at_2000!X126,Vines!X126,WestNet!X126,Capex_to_Jun_2014!X126,Capex_from_Jul_2014!X126)","v":0},{"$f":"SUM(ICB_at_2000!Y126,Vines!Y126,WestNet!Y126,Capex_to_Jun_2014!Y126,Capex_from_Jul_2014!Y126)","v":0},{"$f":"SUM(ICB_at_2000!Z126,Vines!Z126,WestNet!Z126,Capex_to_Jun_2014!Z126,Capex_from_Jul_2014!Z126)","v":0}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000!E127,Vines!E127,WestNet!E127,Capex_to_Jun_2014!E127,Capex_from_Jul_2014!E127)","v":0},{"$f":"SUM(ICB_at_2000!F127,Vines!F127,WestNet!F127,Capex_to_Jun_2014!F127,Capex_from_Jul_2014!F127)","v":0},{"$f":"SUM(ICB_at_2000!G127,Vines!G127,WestNet!G127,Capex_to_Jun_2014!G127,Capex_from_Jul_2014!G127)","v":0},{"$f":"SUM(ICB_at_2000!H127,Vines!H127,WestNet!H127,Capex_to_Jun_2014!H127,Capex_from_Jul_2014!H127)","v":0},{"$f":"SUM(ICB_at_2000!I127,Vines!I127,WestNet!I127,Capex_to_Jun_2014!I127,Capex_from_Jul_2014!I127)","v":0},{"$f":"SUM(ICB_at_2000!J127,Vines!J127,WestNet!J127,Capex_to_Jun_2014!J127,Capex_from_Jul_2014!J127)","v":0},{"$f":"SUM(ICB_at_2000!K127,Vines!K127,WestNet!K127,Capex_to_Jun_2014!K127,Capex_from_Jul_2014!K127)","v":0},{"$f":"SUM(ICB_at_2000!L127,Vines!L127,WestNet!L127,Capex_to_Jun_2014!L127,Capex_from_Jul_2014!L127)","v":0},{"$f":"SUM(ICB_at_2000!M127,Vines!M127,WestNet!M127,Capex_to_Jun_2014!M127,Capex_from_Jul_2014!M127)","v":0},{"$f":"SUM(ICB_at_2000!N127,Vines!N127,WestNet!N127,Capex_to_Jun_2014!N127,Capex_from_Jul_2014!N127)","v":0},{"$f":"SUM(ICB_at_2000!O127,Vines!O127,WestNet!O127,Capex_to_Jun_2014!O127,Capex_from_Jul_2014!O127)","v":0},{"$f":"SUM(ICB_at_2000!P127,Vines!P127,WestNet!P127,Capex_to_Jun_2014!P127,Capex_from_Jul_2014!P127)","v":0},{"$f":"SUM(ICB_at_2000!Q127,Vines!Q127,WestNet!Q127,Capex_to_Jun_2014!Q127,Capex_from_Jul_2014!Q127)","v":0},{"$f":"SUM(ICB_at_2000!R127,Vines!R127,WestNet!R127,Capex_to_Jun_2014!R127,Capex_from_Jul_2014!R127)","v":0},{"$f":"SUM(ICB_at_2000!S127,Vines!S127,WestNet!S127,Capex_to_Jun_2014!S127,Capex_from_Jul_2014!S127)","v":0},{"$f":"SUM(ICB_at_2000!T127,Vines!T127,WestNet!T127,Capex_to_Jun_2014!T127,Capex_from_Jul_2014!T127)","v":0},{"$f":"SUM(ICB_at_2000!U127,Vines!U127,WestNet!U127,Capex_to_Jun_2014!U127,Capex_from_Jul_2014!U127)","v":0},{"$f":"SUM(ICB_at_2000!V127,Vines!V127,WestNet!V127,Capex_to_Jun_2014!V127,Capex_from_Jul_2014!V127)","v":0},{"$f":"SUM(ICB_at_2000!W127,Vines!W127,WestNet!W127,Capex_to_Jun_2014!W127,Capex_from_Jul_2014!W127)","v":0},{"$f":"SUM(ICB_at_2000!X127,Vines!X127,WestNet!X127,Capex_to_Jun_2014!X127,Capex_from_Jul_2014!X127)","v":0},{"$f":"SUM(ICB_at_2000!Y127,Vines!Y127,WestNet!Y127,Capex_to_Jun_2014!Y127,Capex_from_Jul_2014!Y127)","v":0},{"$f":"SUM(ICB_at_2000!Z127,Vines!Z127,WestNet!Z127,Capex_to_Jun_2014!Z127,Capex_from_Jul_2014!Z127)","v":0}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,{"$f":"SUM(ICB_at_2000!E128,Vines!E128,WestNet!E128,Capex_to_Jun_2014!E128,Capex_from_Jul_2014!E128)","v":0},{"$f":"SUM(ICB_at_2000!F128,Vines!F128,WestNet!F128,Capex_to_Jun_2014!F128,Capex_from_Jul_2014!F128)","v":0},{"$f":"SUM(ICB_at_2000!G128,Vines!G128,WestNet!G128,Capex_to_Jun_2014!G128,Capex_from_Jul_2014!G128)","v":0},{"$f":"SUM(ICB_at_2000!H128,Vines!H128,WestNet!H128,Capex_to_Jun_2014!H128,Capex_from_Jul_2014!H128)","v":0},{"$f":"SUM(ICB_at_2000!I128,Vines!I128,WestNet!I128,Capex_to_Jun_2014!I128,Capex_from_Jul_2014!I128)","v":0},{"$f":"SUM(ICB_at_2000!J128,Vines!J128,WestNet!J128,Capex_to_Jun_2014!J128,Capex_from_Jul_2014!J128)","v":0},{"$f":"SUM(ICB_at_2000!K128,Vines!K128,WestNet!K128,Capex_to_Jun_2014!K128,Capex_from_Jul_2014!K128)","v":0},{"$f":"SUM(ICB_at_2000!L128,Vines!L128,WestNet!L128,Capex_to_Jun_2014!L128,Capex_from_Jul_2014!L128)","v":0},{"$f":"SUM(ICB_at_2000!M128,Vines!M128,WestNet!M128,Capex_to_Jun_2014!M128,Capex_from_Jul_2014!M128)","v":0},{"$f":"SUM(ICB_at_2000!N128,Vines!N128,WestNet!N128,Capex_to_Jun_2014!N128,Capex_from_Jul_2014!N128)","v":-6.4248575276902438},{"$f":"SUM(ICB_at_2000!O128,Vines!O128,WestNet!O128,Capex_to_Jun_2014!O128,Capex_from_Jul_2014!O128)","v":0},{"$f":"SUM(ICB_at_2000!P128,Vines!P128,WestNet!P128,Capex_to_Jun_2014!P128,Capex_from_Jul_2014!P128)","v":0},{"$f":"SUM(ICB_at_2000!Q128,Vines!Q128,WestNet!Q128,Capex_to_Jun_2014!Q128,Capex_from_Jul_2014!Q128)","v":0},{"$f":"SUM(ICB_at_2000!R128,Vines!R128,WestNet!R128,Capex_to_Jun_2014!R128,Capex_from_Jul_2014!R128)","v":0},{"$f":"SUM(ICB_at_2000!S128,Vines!S128,WestNet!S128,Capex_to_Jun_2014!S128,Capex_from_Jul_2014!S128)","v":0},{"$f":"SUM(ICB_at_2000!T128,Vines!T128,WestNet!T128,Capex_to_Jun_2014!T128,Capex_from_Jul_2014!T128)","v":0},{"$f":"SUM(ICB_at_2000!U128,Vines!U128,WestNet!U128,Capex_to_Jun_2014!U128,Capex_from_Jul_2014!U128)","v":0},{"$f":"SUM(ICB_at_2000!V128,Vines!V128,WestNet!V128,Capex_to_Jun_2014!V128,Capex_from_Jul_2014!V128)","v":0},{"$f":"SUM(ICB_at_2000!W128,Vines!W128,WestNet!W128,Capex_to_Jun_2014!W128,Capex_from_Jul_2014!W128)","v":0},{"$f":"SUM(ICB_at_2000!X128,Vines!X128,WestNet!X128,Capex_to_Jun_2014!X128,Capex_from_Jul_2014!X128)","v":0},{"$f":"SUM(ICB_at_2000!Y128,Vines!Y128,WestNet!Y128,Capex_to_Jun_2014!Y128,Capex_from_Jul_2014!Y128)","v":0},{"$f":"SUM(ICB_at_2000!Z128,Vines!Z128,WestNet!Z128,Capex_to_Jun_2014!Z128,Capex_from_Jul_2014!Z128)","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,{"$f":"SUM(ICB_at_2000!E129,Vines!E129,WestNet!E129,Capex_to_Jun_2014!E129,Capex_from_Jul_2014!E129)","v":0},{"$f":"SUM(ICB_at_2000!F129,Vines!F129,WestNet!F129,Capex_to_Jun_2014!F129,Capex_from_Jul_2014!F129)","v":0},{"$f":"SUM(ICB_at_2000!G129,Vines!G129,WestNet!G129,Capex_to_Jun_2014!G129,Capex_from_Jul_2014!G129)","v":0},{"$f":"SUM(ICB_at_2000!H129,Vines!H129,WestNet!H129,Capex_to_Jun_2014!H129,Capex_from_Jul_2014!H129)","v":0},{"$f":"SUM(ICB_at_2000!I129,Vines!I129,WestNet!I129,Capex_to_Jun_2014!I129,Capex_from_Jul_2014!I129)","v":0},{"$f":"SUM(ICB_at_2000!J129,Vines!J129,WestNet!J129,Capex_to_Jun_2014!J129,Capex_from_Jul_2014!J129)","v":0},{"$f":"SUM(ICB_at_2000!K129,Vines!K129,WestNet!K129,Capex_to_Jun_2014!K129,Capex_from_Jul_2014!K129)","v":0},{"$f":"SUM(ICB_at_2000!L129,Vines!L129,WestNet!L129,Capex_to_Jun_2014!L129,Capex_from_Jul_2014!L129)","v":0},{"$f":"SUM(ICB_at_2000!M129,Vines!M129,WestNet!M129,Capex_to_Jun_2014!M129,Capex_from_Jul_2014!M129)","v":0},{"$f":"SUM(ICB_at_2000!N129,Vines!N129,WestNet!N129,Capex_to_Jun_2014!N129,Capex_from_Jul_2014!N129)","v":-6.2339670364689315E-16},{"$f":"SUM(ICB_at_2000!O129,Vines!O129,WestNet!O129,Capex_to_Jun_2014!O129,Capex_from_Jul_2014!O129)","v":0},{"$f":"SUM(ICB_at_2000!P129,Vines!P129,WestNet!P129,Capex_to_Jun_2014!P129,Capex_from_Jul_2014!P129)","v":0},{"$f":"SUM(ICB_at_2000!Q129,Vines!Q129,WestNet!Q129,Capex_to_Jun_2014!Q129,Capex_from_Jul_2014!Q129)","v":0},{"$f":"SUM(ICB_at_2000!R129,Vines!R129,WestNet!R129,Capex_to_Jun_2014!R129,Capex_from_Jul_2014!R129)","v":0},{"$f":"SUM(ICB_at_2000!S129,Vines!S129,WestNet!S129,Capex_to_Jun_2014!S129,Capex_from_Jul_2014!S129)","v":0},{"$f":"SUM(ICB_at_2000!T129,Vines!T129,WestNet!T129,Capex_to_Jun_2014!T129,Capex_from_Jul_2014!T129)","v":0},{"$f":"SUM(ICB_at_2000!U129,Vines!U129,WestNet!U129,Capex_to_Jun_2014!U129,Capex_from_Jul_2014!U129)","v":0},{"$f":"SUM(ICB_at_2000!V129,Vines!V129,WestNet!V129,Capex_to_Jun_2014!V129,Capex_from_Jul_2014!V129)","v":0},{"$f":"SUM(ICB_at_2000!W129,Vines!W129,WestNet!W129,Capex_to_Jun_2014!W129,Capex_from_Jul_2014!W129)","v":0},{"$f":"SUM(ICB_at_2000!X129,Vines!X129,WestNet!X129,Capex_to_Jun_2014!X129,Capex_from_Jul_2014!X129)","v":0},{"$f":"SUM(ICB_at_2000!Y129,Vines!Y129,WestNet!Y129,Capex_to_Jun_2014!Y129,Capex_from_Jul_2014!Y129)","v":0},{"$f":"SUM(ICB_at_2000!Z129,Vines!Z129,WestNet!Z129,Capex_to_Jun_2014!Z129,Capex_from_Jul_2014!Z129)","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,{"$f":"SUM(ICB_at_2000!E130,Vines!E130,WestNet!E130,Capex_to_Jun_2014!E130,Capex_from_Jul_2014!E130)","v":0},{"$f":"SUM(ICB_at_2000!F130,Vines!F130,WestNet!F130,Capex_to_Jun_2014!F130,Capex_from_Jul_2014!F130)","v":0},{"$f":"SUM(ICB_at_2000!G130,Vines!G130,WestNet!G130,Capex_to_Jun_2014!G130,Capex_from_Jul_2014!G130)","v":0},{"$f":"SUM(ICB_at_2000!H130,Vines!H130,WestNet!H130,Capex_to_Jun_2014!H130,Capex_from_Jul_2014!H130)","v":0},{"$f":"SUM(ICB_at_2000!I130,Vines!I130,WestNet!I130,Capex_to_Jun_2014!I130,Capex_from_Jul_2014!I130)","v":0},{"$f":"SUM(ICB_at_2000!J130,Vines!J130,WestNet!J130,Capex_to_Jun_2014!J130,Capex_from_Jul_2014!J130)","v":0},{"$f":"SUM(ICB_at_2000!K130,Vines!K130,WestNet!K130,Capex_to_Jun_2014!K130,Capex_from_Jul_2014!K130)","v":0},{"$f":"SUM(ICB_at_2000!L130,Vines!L130,WestNet!L130,Capex_to_Jun_2014!L130,Capex_from_Jul_2014!L130)","v":0},{"$f":"SUM(ICB_at_2000!M130,Vines!M130,WestNet!M130,Capex_to_Jun_2014!M130,Capex_from_Jul_2014!M130)","v":0},{"$f":"SUM(ICB_at_2000!N130,Vines!N130,WestNet!N130,Capex_to_Jun_2014!N130,Capex_from_Jul_2014!N130)","v":0},{"$f":"SUM(ICB_at_2000!O130,Vines!O130,WestNet!O130,Capex_to_Jun_2014!O130,Capex_from_Jul_2014!O130)","v":0},{"$f":"SUM(ICB_at_2000!P130,Vines!P130,WestNet!P130,Capex_to_Jun_2014!P130,Capex_from_Jul_2014!P130)","v":0},{"$f":"SUM(ICB_at_2000!Q130,Vines!Q130,WestNet!Q130,Capex_to_Jun_2014!Q130,Capex_from_Jul_2014!Q130)","v":0},{"$f":"SUM(ICB_at_2000!R130,Vines!R130,WestNet!R130,Capex_to_Jun_2014!R130,Capex_from_Jul_2014!R130)","v":0},{"$f":"SUM(ICB_at_2000!S130,Vines!S130,WestNet!S130,Capex_to_Jun_2014!S130,Capex_from_Jul_2014!S130)","v":0},{"$f":"SUM(ICB_at_2000!T130,Vines!T130,WestNet!T130,Capex_to_Jun_2014!T130,Capex_from_Jul_2014!T130)","v":0},{"$f":"SUM(ICB_at_2000!U130,Vines!U130,WestNet!U130,Capex_to_Jun_2014!U130,Capex_from_Jul_2014!U130)","v":0},{"$f":"SUM(ICB_at_2000!V130,Vines!V130,WestNet!V130,Capex_to_Jun_2014!V130,Capex_from_Jul_2014!V130)","v":0},{"$f":"SUM(ICB_at_2000!W130,Vines!W130,WestNet!W130,Capex_to_Jun_2014!W130,Capex_from_Jul_2014!W130)","v":0},{"$f":"SUM(ICB_at_2000!X130,Vines!X130,WestNet!X130,Capex_to_Jun_2014!X130,Capex_from_Jul_2014!X130)","v":0},{"$f":"SUM(ICB_at_2000!Y130,Vines!Y130,WestNet!Y130,Capex_to_Jun_2014!Y130,Capex_from_Jul_2014!Y130)","v":0},{"$f":"SUM(ICB_at_2000!Z130,Vines!Z130,WestNet!Z130,Capex_to_Jun_2014!Z130,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,-11.584404402868188,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM(ICB_at_2000!E135,Vines!E135,WestNet!E135,Capex_to_Jun_2014!E135,Capex_from_Jul_2014!E135)","v":0},{"$f":"SUM(ICB_at_2000!F135,Vines!F135,WestNet!F135,Capex_to_Jun_2014!F135,Capex_from_Jul_2014!F135)","v":0},{"$f":"SUM(ICB_at_2000!G135,Vines!G135,WestNet!G135,Capex_to_Jun_2014!G135,Capex_from_Jul_2014!G135)","v":0},{"$f":"SUM(ICB_at_2000!H135,Vines!H135,WestNet!H135,Capex_to_Jun_2014!H135,Capex_from_Jul_2014!H135)","v":0},{"$f":"SUM(ICB_at_2000!I135,Vines!I135,WestNet!I135,Capex_to_Jun_2014!I135,Capex_from_Jul_2014!I135)","v":0},{"$f":"SUM(ICB_at_2000!J135,Vines!J135,WestNet!J135,Capex_to_Jun_2014!J135,Capex_from_Jul_2014!J135)","v":0},{"$f":"SUM(ICB_at_2000!K135,Vines!K135,WestNet!K135,Capex_to_Jun_2014!K135,Capex_from_Jul_2014!K135)","v":0},{"$f":"SUM(ICB_at_2000!L135,Vines!L135,WestNet!L135,Capex_to_Jun_2014!L135,Capex_from_Jul_2014!L135)","v":0},{"$f":"SUM(ICB_at_2000!M135,Vines!M135,WestNet!M135,Capex_to_Jun_2014!M135,Capex_from_Jul_2014!M135)","v":0},{"$f":"SUM(ICB_at_2000!N135,Vines!N135,WestNet!N135,Capex_to_Jun_2014!N135,Capex_from_Jul_2014!N135)","v":0},{"$f":"SUM(ICB_at_2000!O135,Vines!O135,WestNet!O135,Capex_to_Jun_2014!O135,Capex_from_Jul_2014!O135)","v":0},{"$f":"SUM(ICB_at_2000!P135,Vines!P135,WestNet!P135,Capex_to_Jun_2014!P135,Capex_from_Jul_2014!P135)","v":0},{"$f":"SUM(ICB_at_2000!Q135,Vines!Q135,WestNet!Q135,Capex_to_Jun_2014!Q135,Capex_from_Jul_2014!Q135)","v":0},{"$f":"SUM(ICB_at_2000!R135,Vines!R135,WestNet!R135,Capex_to_Jun_2014!R135,Capex_from_Jul_2014!R135)","v":0},{"$f":"SUM(ICB_at_2000!S135,Vines!S135,WestNet!S135,Capex_to_Jun_2014!S135,Capex_from_Jul_2014!S135)","v":0},{"$f":"SUM(ICB_at_2000!T135,Vines!T135,WestNet!T135,Capex_to_Jun_2014!T135,Capex_from_Jul_2014!T135)","v":0},{"$f":"SUM(ICB_at_2000!U135,Vines!U135,WestNet!U135,Capex_to_Jun_2014!U135,Capex_from_Jul_2014!U135)","v":0},{"$f":"SUM(ICB_at_2000!V135,Vines!V135,WestNet!V135,Capex_to_Jun_2014!V135,Capex_from_Jul_2014!V135)","v":0},{"$f":"SUM(ICB_at_2000!W135,Vines!W135,WestNet!W135,Capex_to_Jun_2014!W135,Capex_from_Jul_2014!W135)","v":0},{"$f":"SUM(ICB_at_2000!X135,Vines!X135,WestNet!X135,Capex_to_Jun_2014!X135,Capex_from_Jul_2014!X135)","v":0},{"$f":"SUM(ICB_at_2000!Y135,Vines!Y135,WestNet!Y135,Capex_to_Jun_2014!Y135,Capex_from_Jul_2014!Y135)","v":0},{"$f":"SUM(ICB_at_2000!Z135,Vines!Z135,WestNet!Z135,Capex_to_Jun_2014!Z135,Capex_from_Jul_2014!Z135)","v":0}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM(ICB_at_2000!E136,Vines!E136,WestNet!E136,Capex_to_Jun_2014!E136,Capex_from_Jul_2014!E136)","v":0},{"$f":"SUM(ICB_at_2000!F136,Vines!F136,WestNet!F136,Capex_to_Jun_2014!F136,Capex_from_Jul_2014!F136)","v":0},{"$f":"SUM(ICB_at_2000!G136,Vines!G136,WestNet!G136,Capex_to_Jun_2014!G136,Capex_from_Jul_2014!G136)","v":0},{"$f":"SUM(ICB_at_2000!H136,Vines!H136,WestNet!H136,Capex_to_Jun_2014!H136,Capex_from_Jul_2014!H136)","v":0},{"$f":"SUM(ICB_at_2000!I136,Vines!I136,WestNet!I136,Capex_to_Jun_2014!I136,Capex_from_Jul_2014!I136)","v":0},{"$f":"SUM(ICB_at_2000!J136,Vines!J136,WestNet!J136,Capex_to_Jun_2014!J136,Capex_from_Jul_2014!J136)","v":0},{"$f":"SUM(ICB_at_2000!K136,Vines!K136,WestNet!K136,Capex_to_Jun_2014!K136,Capex_from_Jul_2014!K136)","v":0},{"$f":"SUM(ICB_at_2000!L136,Vines!L136,WestNet!L136,Capex_to_Jun_2014!L136,Capex_from_Jul_2014!L136)","v":0},{"$f":"SUM(ICB_at_2000!M136,Vines!M136,WestNet!M136,Capex_to_Jun_2014!M136,Capex_from_Jul_2014!M136)","v":0},{"$f":"SUM(ICB_at_2000!N136,Vines!N136,WestNet!N136,Capex_to_Jun_2014!N136,Capex_from_Jul_2014!N136)","v":0},{"$f":"SUM(ICB_at_2000!O136,Vines!O136,WestNet!O136,Capex_to_Jun_2014!O136,Capex_from_Jul_2014!O136)","v":0},{"$f":"SUM(ICB_at_2000!P136,Vines!P136,WestNet!P136,Capex_to_Jun_2014!P136,Capex_from_Jul_2014!P136)","v":0},{"$f":"SUM(ICB_at_2000!Q136,Vines!Q136,WestNet!Q136,Capex_to_Jun_2014!Q136,Capex_from_Jul_2014!Q136)","v":0},{"$f":"SUM(ICB_at_2000!R136,Vines!R136,WestNet!R136,Capex_to_Jun_2014!R136,Capex_from_Jul_2014!R136)","v":0},{"$f":"SUM(ICB_at_2000!S136,Vines!S136,WestNet!S136,Capex_to_Jun_2014!S136,Capex_from_Jul_2014!S136)","v":0},{"$f":"SUM(ICB_at_2000!T136,Vines!T136,WestNet!T136,Capex_to_Jun_2014!T136,Capex_from_Jul_2014!T136)","v":0},{"$f":"SUM(ICB_at_2000!U136,Vines!U136,WestNet!U136,Capex_to_Jun_2014!U136,Capex_from_Jul_2014!U136)","v":0},{"$f":"SUM(ICB_at_2000!V136,Vines!V136,WestNet!V136,Capex_to_Jun_2014!V136,Capex_from_Jul_2014!V136)","v":0},{"$f":"SUM(ICB_at_2000!W136,Vines!W136,WestNet!W136,Capex_to_Jun_2014!W136,Capex_from_Jul_2014!W136)","v":0},{"$f":"SUM(ICB_at_2000!X136,Vines!X136,WestNet!X136,Capex_to_Jun_2014!X136,Capex_from_Jul_2014!X136)","v":0},{"$f":"SUM(ICB_at_2000!Y136,Vines!Y136,WestNet!Y136,Capex_to_Jun_2014!Y136,Capex_from_Jul_2014!Y136)","v":0},{"$f":"SUM(ICB_at_2000!Z136,Vines!Z136,WestNet!Z136,Capex_to_Jun_2014!Z136,Capex_from_Jul_2014!Z136)","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000!E137,Vines!E137,WestNet!E137,Capex_to_Jun_2014!E137,Capex_from_Jul_2014!E137)","v":0},{"$f":"SUM(ICB_at_2000!F137,Vines!F137,WestNet!F137,Capex_to_Jun_2014!F137,Capex_from_Jul_2014!F137)","v":0},{"$f":"SUM(ICB_at_2000!G137,Vines!G137,WestNet!G137,Capex_to_Jun_2014!G137,Capex_from_Jul_2014!G137)","v":0},{"$f":"SUM(ICB_at_2000!H137,Vines!H137,WestNet!H137,Capex_to_Jun_2014!H137,Capex_from_Jul_2014!H137)","v":0},{"$f":"SUM(ICB_at_2000!I137,Vines!I137,WestNet!I137,Capex_to_Jun_2014!I137,Capex_from_Jul_2014!I137)","v":0},{"$f":"SUM(ICB_at_2000!J137,Vines!J137,WestNet!J137,Capex_to_Jun_2014!J137,Capex_from_Jul_2014!J137)","v":0},{"$f":"SUM(ICB_at_2000!K137,Vines!K137,WestNet!K137,Capex_to_Jun_2014!K137,Capex_from_Jul_2014!K137)","v":0},{"$f":"SUM(ICB_at_2000!L137,Vines!L137,WestNet!L137,Capex_to_Jun_2014!L137,Capex_from_Jul_2014!L137)","v":0},{"$f":"SUM(ICB_at_2000!M137,Vines!M137,WestNet!M137,Capex_to_Jun_2014!M137,Capex_from_Jul_2014!M137)","v":0},{"$f":"SUM(ICB_at_2000!N137,Vines!N137,WestNet!N137,Capex_to_Jun_2014!N137,Capex_from_Jul_2014!N137)","v":0},{"$f":"SUM(ICB_at_2000!O137,Vines!O137,WestNet!O137,Capex_to_Jun_2014!O137,Capex_from_Jul_2014!O137)","v":0},{"$f":"SUM(ICB_at_2000!P137,Vines!P137,WestNet!P137,Capex_to_Jun_2014!P137,Capex_from_Jul_2014!P137)","v":0},{"$f":"SUM(ICB_at_2000!Q137,Vines!Q137,WestNet!Q137,Capex_to_Jun_2014!Q137,Capex_from_Jul_2014!Q137)","v":0},{"$f":"SUM(ICB_at_2000!R137,Vines!R137,WestNet!R137,Capex_to_Jun_2014!R137,Capex_from_Jul_2014!R137)","v":0},{"$f":"SUM(ICB_at_2000!S137,Vines!S137,WestNet!S137,Capex_to_Jun_2014!S137,Capex_from_Jul_2014!S137)","v":0},{"$f":"SUM(ICB_at_2000!T137,Vines!T137,WestNet!T137,Capex_to_Jun_2014!T137,Capex_from_Jul_2014!T137)","v":0},{"$f":"SUM(ICB_at_2000!U137,Vines!U137,WestNet!U137,Capex_to_Jun_2014!U137,Capex_from_Jul_2014!U137)","v":0},{"$f":"SUM(ICB_at_2000!V137,Vines!V137,WestNet!V137,Capex_to_Jun_2014!V137,Capex_from_Jul_2014!V137)","v":0},{"$f":"SUM(ICB_at_2000!W137,Vines!W137,WestNet!W137,Capex_to_Jun_2014!W137,Capex_from_Jul_2014!W137)","v":0},{"$f":"SUM(ICB_at_2000!X137,Vines!X137,WestNet!X137,Capex_to_Jun_2014!X137,Capex_from_Jul_2014!X137)","v":0},{"$f":"SUM(ICB_at_2000!Y137,Vines!Y137,WestNet!Y137,Capex_to_Jun_2014!Y137,Capex_from_Jul_2014!Y137)","v":0},{"$f":"SUM(ICB_at_2000!Z137,Vines!Z137,WestNet!Z137,Capex_to_Jun_2014!Z137,Capex_from_Jul_2014!Z137)","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000!E138,Vines!E138,WestNet!E138,Capex_to_Jun_2014!E138,Capex_from_Jul_2014!E138)","v":0},{"$f":"SUM(ICB_at_2000!F138,Vines!F138,WestNet!F138,Capex_to_Jun_2014!F138,Capex_from_Jul_2014!F138)","v":0},{"$f":"SUM(ICB_at_2000!G138,Vines!G138,WestNet!G138,Capex_to_Jun_2014!G138,Capex_from_Jul_2014!G138)","v":0},{"$f":"SUM(ICB_at_2000!H138,Vines!H138,WestNet!H138,Capex_to_Jun_2014!H138,Capex_from_Jul_2014!H138)","v":0},{"$f":"SUM(ICB_at_2000!I138,Vines!I138,WestNet!I138,Capex_to_Jun_2014!I138,Capex_from_Jul_2014!I138)","v":0},{"$f":"SUM(ICB_at_2000!J138,Vines!J138,WestNet!J138,Capex_to_Jun_2014!J138,Capex_from_Jul_2014!J138)","v":0},{"$f":"SUM(ICB_at_2000!K138,Vines!K138,WestNet!K138,Capex_to_Jun_2014!K138,Capex_from_Jul_2014!K138)","v":0},{"$f":"SUM(ICB_at_2000!L138,Vines!L138,WestNet!L138,Capex_to_Jun_2014!L138,Capex_from_Jul_2014!L138)","v":0},{"$f":"SUM(ICB_at_2000!M138,Vines!M138,WestNet!M138,Capex_to_Jun_2014!M138,Capex_from_Jul_2014!M138)","v":0},{"$f":"SUM(ICB_at_2000!N138,Vines!N138,WestNet!N138,Capex_to_Jun_2014!N138,Capex_from_Jul_2014!N138)","v":0},{"$f":"SUM(ICB_at_2000!O138,Vines!O138,WestNet!O138,Capex_to_Jun_2014!O138,Capex_from_Jul_2014!O138)","v":0},{"$f":"SUM(ICB_at_2000!P138,Vines!P138,WestNet!P138,Capex_to_Jun_2014!P138,Capex_from_Jul_2014!P138)","v":0},{"$f":"SUM(ICB_at_2000!Q138,Vines!Q138,WestNet!Q138,Capex_to_Jun_2014!Q138,Capex_from_Jul_2014!Q138)","v":0},{"$f":"SUM(ICB_at_2000!R138,Vines!R138,WestNet!R138,Capex_to_Jun_2014!R138,Capex_from_Jul_2014!R138)","v":0},{"$f":"SUM(ICB_at_2000!S138,Vines!S138,WestNet!S138,Capex_to_Jun_2014!S138,Capex_from_Jul_2014!S138)","v":0},{"$f":"SUM(ICB_at_2000!T138,Vines!T138,WestNet!T138,Capex_to_Jun_2014!T138,Capex_from_Jul_2014!T138)","v":0},{"$f":"SUM(ICB_at_2000!U138,Vines!U138,WestNet!U138,Capex_to_Jun_2014!U138,Capex_from_Jul_2014!U138)","v":0},{"$f":"SUM(ICB_at_2000!V138,Vines!V138,WestNet!V138,Capex_to_Jun_2014!V138,Capex_from_Jul_2014!V138)","v":0},{"$f":"SUM(ICB_at_2000!W138,Vines!W138,WestNet!W138,Capex_to_Jun_2014!W138,Capex_from_Jul_2014!W138)","v":0},{"$f":"SUM(ICB_at_2000!X138,Vines!X138,WestNet!X138,Capex_to_Jun_2014!X138,Capex_from_Jul_2014!X138)","v":0},{"$f":"SUM(ICB_at_2000!Y138,Vines!Y138,WestNet!Y138,Capex_to_Jun_2014!Y138,Capex_from_Jul_2014!Y138)","v":0},{"$f":"SUM(ICB_at_2000!Z138,Vines!Z138,WestNet!Z138,Capex_to_Jun_2014!Z138,Capex_from_Jul_2014!Z138)","v":0}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000!E139,Vines!E139,WestNet!E139,Capex_to_Jun_2014!E139,Capex_from_Jul_2014!E139)","v":0},{"$f":"SUM(ICB_at_2000!F139,Vines!F139,WestNet!F139,Capex_to_Jun_2014!F139,Capex_from_Jul_2014!F139)","v":0},{"$f":"SUM(ICB_at_2000!G139,Vines!G139,WestNet!G139,Capex_to_Jun_2014!G139,Capex_from_Jul_2014!G139)","v":0},{"$f":"SUM(ICB_at_2000!H139,Vines!H139,WestNet!H139,Capex_to_Jun_2014!H139,Capex_from_Jul_2014!H139)","v":0},{"$f":"SUM(ICB_at_2000!I139,Vines!I139,WestNet!I139,Capex_to_Jun_2014!I139,Capex_from_Jul_2014!I139)","v":0},{"$f":"SUM(ICB_at_2000!J139,Vines!J139,WestNet!J139,Capex_to_Jun_2014!J139,Capex_from_Jul_2014!J139)","v":0},{"$f":"SUM(ICB_at_2000!K139,Vines!K139,WestNet!K139,Capex_to_Jun_2014!K139,Capex_from_Jul_2014!K139)","v":0},{"$f":"SUM(ICB_at_2000!L139,Vines!L139,WestNet!L139,Capex_to_Jun_2014!L139,Capex_from_Jul_2014!L139)","v":0},{"$f":"SUM(ICB_at_2000!M139,Vines!M139,WestNet!M139,Capex_to_Jun_2014!M139,Capex_from_Jul_2014!M139)","v":0},{"$f":"SUM(ICB_at_2000!N139,Vines!N139,WestNet!N139,Capex_to_Jun_2014!N139,Capex_from_Jul_2014!N139)","v":0},{"$f":"SUM(ICB_at_2000!O139,Vines!O139,WestNet!O139,Capex_to_Jun_2014!O139,Capex_from_Jul_2014!O139)","v":0},{"$f":"SUM(ICB_at_2000!P139,Vines!P139,WestNet!P139,Capex_to_Jun_2014!P139,Capex_from_Jul_2014!P139)","v":0},{"$f":"SUM(ICB_at_2000!Q139,Vines!Q139,WestNet!Q139,Capex_to_Jun_2014!Q139,Capex_from_Jul_2014!Q139)","v":0},{"$f":"SUM(ICB_at_2000!R139,Vines!R139,WestNet!R139,Capex_to_Jun_2014!R139,Capex_from_Jul_2014!R139)","v":0},{"$f":"SUM(ICB_at_2000!S139,Vines!S139,WestNet!S139,Capex_to_Jun_2014!S139,Capex_from_Jul_2014!S139)","v":0},{"$f":"SUM(ICB_at_2000!T139,Vines!T139,WestNet!T139,Capex_to_Jun_2014!T139,Capex_from_Jul_2014!T139)","v":0},{"$f":"SUM(ICB_at_2000!U139,Vines!U139,WestNet!U139,Capex_to_Jun_2014!U139,Capex_from_Jul_2014!U139)","v":0},{"$f":"SUM(ICB_at_2000!V139,Vines!V139,WestNet!V139,Capex_to_Jun_2014!V139,Capex_from_Jul_2014!V139)","v":0},{"$f":"SUM(ICB_at_2000!W139,Vines!W139,WestNet!W139,Capex_to_Jun_2014!W139,Capex_from_Jul_2014!W139)","v":0},{"$f":"SUM(ICB_at_2000!X139,Vines!X139,WestNet!X139,Capex_to_Jun_2014!X139,Capex_from_Jul_2014!X139)","v":0},{"$f":"SUM(ICB_at_2000!Y139,Vines!Y139,WestNet!Y139,Capex_to_Jun_2014!Y139,Capex_from_Jul_2014!Y139)","v":0},{"$f":"SUM(ICB_at_2000!Z139,Vines!Z139,WestNet!Z139,Capex_to_Jun_2014!Z139,Capex_from_Jul_2014!Z139)","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,{"$f":"SUM(ICB_at_2000!E140,Vines!E140,WestNet!E140,Capex_to_Jun_2014!E140,Capex_from_Jul_2014!E140)","v":0},{"$f":"SUM(ICB_at_2000!F140,Vines!F140,WestNet!F140,Capex_to_Jun_2014!F140,Capex_from_Jul_2014!F140)","v":0},{"$f":"SUM(ICB_at_2000!G140,Vines!G140,WestNet!G140,Capex_to_Jun_2014!G140,Capex_from_Jul_2014!G140)","v":0},{"$f":"SUM(ICB_at_2000!H140,Vines!H140,WestNet!H140,Capex_to_Jun_2014!H140,Capex_from_Jul_2014!H140)","v":0},{"$f":"SUM(ICB_at_2000!I140,Vines!I140,WestNet!I140,Capex_to_Jun_2014!I140,Capex_from_Jul_2014!I140)","v":0},{"$f":"SUM(ICB_at_2000!J140,Vines!J140,WestNet!J140,Capex_to_Jun_2014!J140,Capex_from_Jul_2014!J140)","v":0},{"$f":"SUM(ICB_at_2000!K140,Vines!K140,WestNet!K140,Capex_to_Jun_2014!K140,Capex_from_Jul_2014!K140)","v":0},{"$f":"SUM(ICB_at_2000!L140,Vines!L140,WestNet!L140,Capex_to_Jun_2014!L140,Capex_from_Jul_2014!L140)","v":0},{"$f":"SUM(ICB_at_2000!M140,Vines!M140,WestNet!M140,Capex_to_Jun_2014!M140,Capex_from_Jul_2014!M140)","v":0},{"$f":"SUM(ICB_at_2000!N140,Vines!N140,WestNet!N140,Capex_to_Jun_2014!N140,Capex_from_Jul_2014!N140)","v":0},{"$f":"SUM(ICB_at_2000!O140,Vines!O140,WestNet!O140,Capex_to_Jun_2014!O140,Capex_from_Jul_2014!O140)","v":0},{"$f":"SUM(ICB_at_2000!P140,Vines!P140,WestNet!P140,Capex_to_Jun_2014!P140,Capex_from_Jul_2014!P140)","v":0},{"$f":"SUM(ICB_at_2000!Q140,Vines!Q140,WestNet!Q140,Capex_to_Jun_2014!Q140,Capex_from_Jul_2014!Q140)","v":0},{"$f":"SUM(ICB_at_2000!R140,Vines!R140,WestNet!R140,Capex_to_Jun_2014!R140,Capex_from_Jul_2014!R140)","v":0},{"$f":"SUM(ICB_at_2000!S140,Vines!S140,WestNet!S140,Capex_to_Jun_2014!S140,Capex_from_Jul_2014!S140)","v":0},{"$f":"SUM(ICB_at_2000!T140,Vines!T140,WestNet!T140,Capex_to_Jun_2014!T140,Capex_from_Jul_2014!T140)","v":0},{"$f":"SUM(ICB_at_2000!U140,Vines!U140,WestNet!U140,Capex_to_Jun_2014!U140,Capex_from_Jul_2014!U140)","v":0},{"$f":"SUM(ICB_at_2000!V140,Vines!V140,WestNet!V140,Capex_to_Jun_2014!V140,Capex_from_Jul_2014!V140)","v":0},{"$f":"SUM(ICB_at_2000!W140,Vines!W140,WestNet!W140,Capex_to_Jun_2014!W140,Capex_from_Jul_2014!W140)","v":0},{"$f":"SUM(ICB_at_2000!X140,Vines!X140,WestNet!X140,Capex_to_Jun_2014!X140,Capex_from_Jul_2014!X140)","v":0},{"$f":"SUM(ICB_at_2000!Y140,Vines!Y140,WestNet!Y140,Capex_to_Jun_2014!Y140,Capex_from_Jul_2014!Y140)","v":0},{"$f":"SUM(ICB_at_2000!Z140,Vines!Z140,WestNet!Z140,Capex_to_Jun_2014!Z140,Capex_from_Jul_2014!Z140)","v":0}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,{"$f":"SUM(ICB_at_2000!E141,Vines!E141,WestNet!E141,Capex_to_Jun_2014!E141,Capex_from_Jul_2014!E141)","v":0},{"$f":"SUM(ICB_at_2000!F141,Vines!F141,WestNet!F141,Capex_to_Jun_2014!F141,Capex_from_Jul_2014!F141)","v":0},{"$f":"SUM(ICB_at_2000!G141,Vines!G141,WestNet!G141,Capex_to_Jun_2014!G141,Capex_from_Jul_2014!G141)","v":0},{"$f":"SUM(ICB_at_2000!H141,Vines!H141,WestNet!H141,Capex_to_Jun_2014!H141,Capex_from_Jul_2014!H141)","v":0},{"$f":"SUM(ICB_at_2000!I141,Vines!I141,WestNet!I141,Capex_to_Jun_2014!I141,Capex_from_Jul_2014!I141)","v":0},{"$f":"SUM(ICB_at_2000!J141,Vines!J141,WestNet!J141,Capex_to_Jun_2014!J141,Capex_from_Jul_2014!J141)","v":0},{"$f":"SUM(ICB_at_2000!K141,Vines!K141,WestNet!K141,Capex_to_Jun_2014!K141,Capex_from_Jul_2014!K141)","v":0},{"$f":"SUM(ICB_at_2000!L141,Vines!L141,WestNet!L141,Capex_to_Jun_2014!L141,Capex_from_Jul_2014!L141)","v":0},{"$f":"SUM(ICB_at_2000!M141,Vines!M141,WestNet!M141,Capex_to_Jun_2014!M141,Capex_from_Jul_2014!M141)","v":0},{"$f":"SUM(ICB_at_2000!N141,Vines!N141,WestNet!N141,Capex_to_Jun_2014!N141,Capex_from_Jul_2014!N141)","v":0},{"$f":"SUM(ICB_at_2000!O141,Vines!O141,WestNet!O141,Capex_to_Jun_2014!O141,Capex_from_Jul_2014!O141)","v":0},{"$f":"SUM(ICB_at_2000!P141,Vines!P141,WestNet!P141,Capex_to_Jun_2014!P141,Capex_from_Jul_2014!P141)","v":0},{"$f":"SUM(ICB_at_2000!Q141,Vines!Q141,WestNet!Q141,Capex_to_Jun_2014!Q141,Capex_from_Jul_2014!Q141)","v":0},{"$f":"SUM(ICB_at_2000!R141,Vines!R141,WestNet!R141,Capex_to_Jun_2014!R141,Capex_from_Jul_2014!R141)","v":0},{"$f":"SUM(ICB_at_2000!S141,Vines!S141,WestNet!S141,Capex_to_Jun_2014!S141,Capex_from_Jul_2014!S141)","v":0},{"$f":"SUM(ICB_at_2000!T141,Vines!T141,WestNet!T141,Capex_to_Jun_2014!T141,Capex_from_Jul_2014!T141)","v":0},{"$f":"SUM(ICB_at_2000!U141,Vines!U141,WestNet!U141,Capex_to_Jun_2014!U141,Capex_from_Jul_2014!U141)","v":0},{"$f":"SUM(ICB_at_2000!V141,Vines!V141,WestNet!V141,Capex_to_Jun_2014!V141,Capex_from_Jul_2014!V141)","v":0},{"$f":"SUM(ICB_at_2000!W141,Vines!W141,WestNet!W141,Capex_to_Jun_2014!W141,Capex_from_Jul_2014!W141)","v":0},{"$f":"SUM(ICB_at_2000!X141,Vines!X141,WestNet!X141,Capex_to_Jun_2014!X141,Capex_from_Jul_2014!X141)","v":0},{"$f":"SUM(ICB_at_2000!Y141,Vines!Y141,WestNet!Y141,Capex_to_Jun_2014!Y141,Capex_from_Jul_2014!Y141)","v":0},{"$f":"SUM(ICB_at_2000!Z141,Vines!Z141,WestNet!Z141,Capex_to_Jun_2014!Z141,Capex_from_Jul_2014!Z141)","v":0}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"SUM(ICB_at_2000!E142,Vines!E142,WestNet!E142,Capex_to_Jun_2014!E142,Capex_from_Jul_2014!E142)","v":0},{"$f":"SUM(ICB_at_2000!F142,Vines!F142,WestNet!F142,Capex_to_Jun_2014!F142,Capex_from_Jul_2014!F142)","v":0},{"$f":"SUM(ICB_at_2000!G142,Vines!G142,WestNet!G142,Capex_to_Jun_2014!G142,Capex_from_Jul_2014!G142)","v":0},{"$f":"SUM(ICB_at_2000!H142,Vines!H142,WestNet!H142,Capex_to_Jun_2014!H142,Capex_from_Jul_2014!H142)","v":0},{"$f":"SUM(ICB_at_2000!I142,Vines!I142,WestNet!I142,Capex_to_Jun_2014!I142,Capex_from_Jul_2014!I142)","v":0},{"$f":"SUM(ICB_at_2000!J142,Vines!J142,WestNet!J142,Capex_to_Jun_2014!J142,Capex_from_Jul_2014!J142)","v":0},{"$f":"SUM(ICB_at_2000!K142,Vines!K142,WestNet!K142,Capex_to_Jun_2014!K142,Capex_from_Jul_2014!K142)","v":0},{"$f":"SUM(ICB_at_2000!L142,Vines!L142,WestNet!L142,Capex_to_Jun_2014!L142,Capex_from_Jul_2014!L142)","v":0},{"$f":"SUM(ICB_at_2000!M142,Vines!M142,WestNet!M142,Capex_to_Jun_2014!M142,Capex_from_Jul_2014!M142)","v":0},{"$f":"SUM(ICB_at_2000!N142,Vines!N142,WestNet!N142,Capex_to_Jun_2014!N142,Capex_from_Jul_2014!N142)","v":0},{"$f":"SUM(ICB_at_2000!O142,Vines!O142,WestNet!O142,Capex_to_Jun_2014!O142,Capex_from_Jul_2014!O142)","v":0},{"$f":"SUM(ICB_at_2000!P142,Vines!P142,WestNet!P142,Capex_to_Jun_2014!P142,Capex_from_Jul_2014!P142)","v":0},{"$f":"SUM(ICB_at_2000!Q142,Vines!Q142,WestNet!Q142,Capex_to_Jun_2014!Q142,Capex_from_Jul_2014!Q142)","v":0},{"$f":"SUM(ICB_at_2000!R142,Vines!R142,WestNet!R142,Capex_to_Jun_2014!R142,Capex_from_Jul_2014!R142)","v":0},{"$f":"SUM(ICB_at_2000!S142,Vines!S142,WestNet!S142,Capex_to_Jun_2014!S142,Capex_from_Jul_2014!S142)","v":0},{"$f":"SUM(ICB_at_2000!T142,Vines!T142,WestNet!T142,Capex_to_Jun_2014!T142,Capex_from_Jul_2014!T142)","v":0},{"$f":"SUM(ICB_at_2000!U142,Vines!U142,WestNet!U142,Capex_to_Jun_2014!U142,Capex_from_Jul_2014!U142)","v":0},{"$f":"SUM(ICB_at_2000!V142,Vines!V142,WestNet!V142,Capex_to_Jun_2014!V142,Capex_from_Jul_2014!V142)","v":0},{"$f":"SUM(ICB_at_2000!W142,Vines!W142,WestNet!W142,Capex_to_Jun_2014!W142,Capex_from_Jul_2014!W142)","v":0},{"$f":"SUM(ICB_at_2000!X142,Vines!X142,WestNet!X142,Capex_to_Jun_2014!X142,Capex_from_Jul_2014!X142)","v":0},{"$f":"SUM(ICB_at_2000!Y142,Vines!Y142,WestNet!Y142,Capex_to_Jun_2014!Y142,Capex_from_Jul_2014!Y142)","v":0},{"$f":"SUM(ICB_at_2000!Z142,Vines!Z142,WestNet!Z142,Capex_to_Jun_2014!Z142,Capex_from_Jul_2014!Z142)","v":0}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,{"$f":"SUM(ICB_at_2000!E143,Vines!E143,WestNet!E143,Capex_to_Jun_2014!E143,Capex_from_Jul_2014!E143)","v":0},{"$f":"SUM(ICB_at_2000!F143,Vines!F143,WestNet!F143,Capex_to_Jun_2014!F143,Capex_from_Jul_2014!F143)","v":0},{"$f":"SUM(ICB_at_2000!G143,Vines!G143,WestNet!G143,Capex_to_Jun_2014!G143,Capex_from_Jul_2014!G143)","v":0},{"$f":"SUM(ICB_at_2000!H143,Vines!H143,WestNet!H143,Capex_to_Jun_2014!H143,Capex_from_Jul_2014!H143)","v":0},{"$f":"SUM(ICB_at_2000!I143,Vines!I143,WestNet!I143,Capex_to_Jun_2014!I143,Capex_from_Jul_2014!I143)","v":0},{"$f":"SUM(ICB_at_2000!J143,Vines!J143,WestNet!J143,Capex_to_Jun_2014!J143,Capex_from_Jul_2014!J143)","v":0},{"$f":"SUM(ICB_at_2000!K143,Vines!K143,WestNet!K143,Capex_to_Jun_2014!K143,Capex_from_Jul_2014!K143)","v":0},{"$f":"SUM(ICB_at_2000!L143,Vines!L143,WestNet!L143,Capex_to_Jun_2014!L143,Capex_from_Jul_2014!L143)","v":0},{"$f":"SUM(ICB_at_2000!M143,Vines!M143,WestNet!M143,Capex_to_Jun_2014!M143,Capex_from_Jul_2014!M143)","v":0},{"$f":"SUM(ICB_at_2000!N143,Vines!N143,WestNet!N143,Capex_to_Jun_2014!N143,Capex_from_Jul_2014!N143)","v":0},{"$f":"SUM(ICB_at_2000!O143,Vines!O143,WestNet!O143,Capex_to_Jun_2014!O143,Capex_from_Jul_2014!O143)","v":0},{"$f":"SUM(ICB_at_2000!P143,Vines!P143,WestNet!P143,Capex_to_Jun_2014!P143,Capex_from_Jul_2014!P143)","v":0},{"$f":"SUM(ICB_at_2000!Q143,Vines!Q143,WestNet!Q143,Capex_to_Jun_2014!Q143,Capex_from_Jul_2014!Q143)","v":0},{"$f":"SUM(ICB_at_2000!R143,Vines!R143,WestNet!R143,Capex_to_Jun_2014!R143,Capex_from_Jul_2014!R143)","v":0},{"$f":"SUM(ICB_at_2000!S143,Vines!S143,WestNet!S143,Capex_to_Jun_2014!S143,Capex_from_Jul_2014!S143)","v":0},{"$f":"SUM(ICB_at_2000!T143,Vines!T143,WestNet!T143,Capex_to_Jun_2014!T143,Capex_from_Jul_2014!T143)","v":0},{"$f":"SUM(ICB_at_2000!U143,Vines!U143,WestNet!U143,Capex_to_Jun_2014!U143,Capex_from_Jul_2014!U143)","v":0},{"$f":"SUM(ICB_at_2000!V143,Vines!V143,WestNet!V143,Capex_to_Jun_2014!V143,Capex_from_Jul_2014!V143)","v":0},{"$f":"SUM(ICB_at_2000!W143,Vines!W143,WestNet!W143,Capex_to_Jun_2014!W143,Capex_from_Jul_2014!W143)","v":0},{"$f":"SUM(ICB_at_2000!X143,Vines!X143,WestNet!X143,Capex_to_Jun_2014!X143,Capex_from_Jul_2014!X143)","v":0},{"$f":"SUM(ICB_at_2000!Y143,Vines!Y143,WestNet!Y143,Capex_to_Jun_2014!Y143,Capex_from_Jul_2014!Y143)","v":0},{"$f":"SUM(ICB_at_2000!Z143,Vines!Z143,WestNet!Z143,Capex_to_Jun_2014!Z143,Capex_from_Jul_2014!Z143)","v":0}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000!E144,Vines!E144,WestNet!E144,Capex_to_Jun_2014!E144,Capex_from_Jul_2014!E144)","v":0},{"$f":"SUM(ICB_at_2000!F144,Vines!F144,WestNet!F144,Capex_to_Jun_2014!F144,Capex_from_Jul_2014!F144)","v":0},{"$f":"SUM(ICB_at_2000!G144,Vines!G144,WestNet!G144,Capex_to_Jun_2014!G144,Capex_from_Jul_2014!G144)","v":0},{"$f":"SUM(ICB_at_2000!H144,Vines!H144,WestNet!H144,Capex_to_Jun_2014!H144,Capex_from_Jul_2014!H144)","v":0},{"$f":"SUM(ICB_at_2000!I144,Vines!I144,WestNet!I144,Capex_to_Jun_2014!I144,Capex_from_Jul_2014!I144)","v":0},{"$f":"SUM(ICB_at_2000!J144,Vines!J144,WestNet!J144,Capex_to_Jun_2014!J144,Capex_from_Jul_2014!J144)","v":0},{"$f":"SUM(ICB_at_2000!K144,Vines!K144,WestNet!K144,Capex_to_Jun_2014!K144,Capex_from_Jul_2014!K144)","v":0},{"$f":"SUM(ICB_at_2000!L144,Vines!L144,WestNet!L144,Capex_to_Jun_2014!L144,Capex_from_Jul_2014!L144)","v":0},{"$f":"SUM(ICB_at_2000!M144,Vines!M144,WestNet!M144,Capex_to_Jun_2014!M144,Capex_from_Jul_2014!M144)","v":0},{"$f":"SUM(ICB_at_2000!N144,Vines!N144,WestNet!N144,Capex_to_Jun_2014!N144,Capex_from_Jul_2014!N144)","v":0},{"$f":"SUM(ICB_at_2000!O144,Vines!O144,WestNet!O144,Capex_to_Jun_2014!O144,Capex_from_Jul_2014!O144)","v":0},{"$f":"SUM(ICB_at_2000!P144,Vines!P144,WestNet!P144,Capex_to_Jun_2014!P144,Capex_from_Jul_2014!P144)","v":0},{"$f":"SUM(ICB_at_2000!Q144,Vines!Q144,WestNet!Q144,Capex_to_Jun_2014!Q144,Capex_from_Jul_2014!Q144)","v":0},{"$f":"SUM(ICB_at_2000!R144,Vines!R144,WestNet!R144,Capex_to_Jun_2014!R144,Capex_from_Jul_2014!R144)","v":0},{"$f":"SUM(ICB_at_2000!S144,Vines!S144,WestNet!S144,Capex_to_Jun_2014!S144,Capex_from_Jul_2014!S144)","v":0},{"$f":"SUM(ICB_at_2000!T144,Vines!T144,WestNet!T144,Capex_to_Jun_2014!T144,Capex_from_Jul_2014!T144)","v":0},{"$f":"SUM(ICB_at_2000!U144,Vines!U144,WestNet!U144,Capex_to_Jun_2014!U144,Capex_from_Jul_2014!U144)","v":0},{"$f":"SUM(ICB_at_2000!V144,Vines!V144,WestNet!V144,Capex_to_Jun_2014!V144,Capex_from_Jul_2014!V144)","v":0},{"$f":"SUM(ICB_at_2000!W144,Vines!W144,WestNet!W144,Capex_to_Jun_2014!W144,Capex_from_Jul_2014!W144)","v":0},{"$f":"SUM(ICB_at_2000!X144,Vines!X144,WestNet!X144,Capex_to_Jun_2014!X144,Capex_from_Jul_2014!X144)","v":0},{"$f":"SUM(ICB_at_2000!Y144,Vines!Y144,WestNet!Y144,Capex_to_Jun_2014!Y144,Capex_from_Jul_2014!Y144)","v":0},{"$f":"SUM(ICB_at_2000!Z144,Vines!Z144,WestNet!Z144,Capex_to_Jun_2014!Z144,Capex_from_Jul_2014!Z144)","v":0}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000!E145,Vines!E145,WestNet!E145,Capex_to_Jun_2014!E145,Capex_from_Jul_2014!E145)","v":0},{"$f":"SUM(ICB_at_2000!F145,Vines!F145,WestNet!F145,Capex_to_Jun_2014!F145,Capex_from_Jul_2014!F145)","v":0},{"$f":"SUM(ICB_at_2000!G145,Vines!G145,WestNet!G145,Capex_to_Jun_2014!G145,Capex_from_Jul_2014!G145)","v":0},{"$f":"SUM(ICB_at_2000!H145,Vines!H145,WestNet!H145,Capex_to_Jun_2014!H145,Capex_from_Jul_2014!H145)","v":0},{"$f":"SUM(ICB_at_2000!I145,Vines!I145,WestNet!I145,Capex_to_Jun_2014!I145,Capex_from_Jul_2014!I145)","v":0},{"$f":"SUM(ICB_at_2000!J145,Vines!J145,WestNet!J145,Capex_to_Jun_2014!J145,Capex_from_Jul_2014!J145)","v":0},{"$f":"SUM(ICB_at_2000!K145,Vines!K145,WestNet!K145,Capex_to_Jun_2014!K145,Capex_from_Jul_2014!K145)","v":0},{"$f":"SUM(ICB_at_2000!L145,Vines!L145,WestNet!L145,Capex_to_Jun_2014!L145,Capex_from_Jul_2014!L145)","v":0},{"$f":"SUM(ICB_at_2000!M145,Vines!M145,WestNet!M145,Capex_to_Jun_2014!M145,Capex_from_Jul_2014!M145)","v":0},{"$f":"SUM(ICB_at_2000!N145,Vines!N145,WestNet!N145,Capex_to_Jun_2014!N145,Capex_from_Jul_2014!N145)","v":0},{"$f":"SUM(ICB_at_2000!O145,Vines!O145,WestNet!O145,Capex_to_Jun_2014!O145,Capex_from_Jul_2014!O145)","v":0},{"$f":"SUM(ICB_at_2000!P145,Vines!P145,WestNet!P145,Capex_to_Jun_2014!P145,Capex_from_Jul_2014!P145)","v":0},{"$f":"SUM(ICB_at_2000!Q145,Vines!Q145,WestNet!Q145,Capex_to_Jun_2014!Q145,Capex_from_Jul_2014!Q145)","v":0},{"$f":"SUM(ICB_at_2000!R145,Vines!R145,WestNet!R145,Capex_to_Jun_2014!R145,Capex_from_Jul_2014!R145)","v":0},{"$f":"SUM(ICB_at_2000!S145,Vines!S145,WestNet!S145,Capex_to_Jun_2014!S145,Capex_from_Jul_2014!S145)","v":0},{"$f":"SUM(ICB_at_2000!T145,Vines!T145,WestNet!T145,Capex_to_Jun_2014!T145,Capex_from_Jul_2014!T145)","v":0},{"$f":"SUM(ICB_at_2000!U145,Vines!U145,WestNet!U145,Capex_to_Jun_2014!U145,Capex_from_Jul_2014!U145)","v":0},{"$f":"SUM(ICB_at_2000!V145,Vines!V145,WestNet!V145,Capex_to_Jun_2014!V145,Capex_from_Jul_2014!V145)","v":0},{"$f":"SUM(ICB_at_2000!W145,Vines!W145,WestNet!W145,Capex_to_Jun_2014!W145,Capex_from_Jul_2014!W145)","v":0},{"$f":"SUM(ICB_at_2000!X145,Vines!X145,WestNet!X145,Capex_to_Jun_2014!X145,Capex_from_Jul_2014!X145)","v":0},{"$f":"SUM(ICB_at_2000!Y145,Vines!Y145,WestNet!Y145,Capex_to_Jun_2014!Y145,Capex_from_Jul_2014!Y145)","v":0},{"$f":"SUM(ICB_at_2000!Z145,Vines!Z145,WestNet!Z145,Capex_to_Jun_2014!Z145,Capex_from_Jul_2014!Z145)","v":0}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,{"$f":"SUM(ICB_at_2000!E146,Vines!E146,WestNet!E146,Capex_to_Jun_2014!E146,Capex_from_Jul_2014!E146)","v":0},{"$f":"SUM(ICB_at_2000!F146,Vines!F146,WestNet!F146,Capex_to_Jun_2014!F146,Capex_from_Jul_2014!F146)","v":0},{"$f":"SUM(ICB_at_2000!G146,Vines!G146,WestNet!G146,Capex_to_Jun_2014!G146,Capex_from_Jul_2014!G146)","v":0},{"$f":"SUM(ICB_at_2000!H146,Vines!H146,WestNet!H146,Capex_to_Jun_2014!H146,Capex_from_Jul_2014!H146)","v":0},{"$f":"SUM(ICB_at_2000!I146,Vines!I146,WestNet!I146,Capex_to_Jun_2014!I146,Capex_from_Jul_2014!I146)","v":0},{"$f":"SUM(ICB_at_2000!J146,Vines!J146,WestNet!J146,Capex_to_Jun_2014!J146,Capex_from_Jul_2014!J146)","v":0},{"$f":"SUM(ICB_at_2000!K146,Vines!K146,WestNet!K146,Capex_to_Jun_2014!K146,Capex_from_Jul_2014!K146)","v":0},{"$f":"SUM(ICB_at_2000!L146,Vines!L146,WestNet!L146,Capex_to_Jun_2014!L146,Capex_from_Jul_2014!L146)","v":0},{"$f":"SUM(ICB_at_2000!M146,Vines!M146,WestNet!M146,Capex_to_Jun_2014!M146,Capex_from_Jul_2014!M146)","v":0},{"$f":"SUM(ICB_at_2000!N146,Vines!N146,WestNet!N146,Capex_to_Jun_2014!N146,Capex_from_Jul_2014!N146)","v":0},{"$f":"SUM(ICB_at_2000!O146,Vines!O146,WestNet!O146,Capex_to_Jun_2014!O146,Capex_from_Jul_2014!O146)","v":0},{"$f":"SUM(ICB_at_2000!P146,Vines!P146,WestNet!P146,Capex_to_Jun_2014!P146,Capex_from_Jul_2014!P146)","v":0},{"$f":"SUM(ICB_at_2000!Q146,Vines!Q146,WestNet!Q146,Capex_to_Jun_2014!Q146,Capex_from_Jul_2014!Q146)","v":0},{"$f":"SUM(ICB_at_2000!R146,Vines!R146,WestNet!R146,Capex_to_Jun_2014!R146,Capex_from_Jul_2014!R146)","v":0},{"$f":"SUM(ICB_at_2000!S146,Vines!S146,WestNet!S146,Capex_to_Jun_2014!S146,Capex_from_Jul_2014!S146)","v":0},{"$f":"SUM(ICB_at_2000!T146,Vines!T146,WestNet!T146,Capex_to_Jun_2014!T146,Capex_from_Jul_2014!T146)","v":0},{"$f":"SUM(ICB_at_2000!U146,Vines!U146,WestNet!U146,Capex_to_Jun_2014!U146,Capex_from_Jul_2014!U146)","v":0},{"$f":"SUM(ICB_at_2000!V146,Vines!V146,WestNet!V146,Capex_to_Jun_2014!V146,Capex_from_Jul_2014!V146)","v":0},{"$f":"SUM(ICB_at_2000!W146,Vines!W146,WestNet!W146,Capex_to_Jun_2014!W146,Capex_from_Jul_2014!W146)","v":0},{"$f":"SUM(ICB_at_2000!X146,Vines!X146,WestNet!X146,Capex_to_Jun_2014!X146,Capex_from_Jul_2014!X146)","v":0},{"$f":"SUM(ICB_at_2000!Y146,Vines!Y146,WestNet!Y146,Capex_to_Jun_2014!Y146,Capex_from_Jul_2014!Y146)","v":0},{"$f":"SUM(ICB_at_2000!Z146,Vines!Z146,WestNet!Z146,Capex_to_Jun_2014!Z146,Capex_from_Jul_2014!Z146)","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,{"$f":"SUM(ICB_at_2000!E147,Vines!E147,WestNet!E147,Capex_to_Jun_2014!E147,Capex_from_Jul_2014!E147)","v":0},{"$f":"SUM(ICB_at_2000!F147,Vines!F147,WestNet!F147,Capex_to_Jun_2014!F147,Capex_from_Jul_2014!F147)","v":0},{"$f":"SUM(ICB_at_2000!G147,Vines!G147,WestNet!G147,Capex_to_Jun_2014!G147,Capex_from_Jul_2014!G147)","v":0},{"$f":"SUM(ICB_at_2000!H147,Vines!H147,WestNet!H147,Capex_to_Jun_2014!H147,Capex_from_Jul_2014!H147)","v":0},{"$f":"SUM(ICB_at_2000!I147,Vines!I147,WestNet!I147,Capex_to_Jun_2014!I147,Capex_from_Jul_2014!I147)","v":0},{"$f":"SUM(ICB_at_2000!J147,Vines!J147,WestNet!J147,Capex_to_Jun_2014!J147,Capex_from_Jul_2014!J147)","v":0},{"$f":"SUM(ICB_at_2000!K147,Vines!K147,WestNet!K147,Capex_to_Jun_2014!K147,Capex_from_Jul_2014!K147)","v":0},{"$f":"SUM(ICB_at_2000!L147,Vines!L147,WestNet!L147,Capex_to_Jun_2014!L147,Capex_from_Jul_2014!L147)","v":0},{"$f":"SUM(ICB_at_2000!M147,Vines!M147,WestNet!M147,Capex_to_Jun_2014!M147,Capex_from_Jul_2014!M147)","v":0},{"$f":"SUM(ICB_at_2000!N147,Vines!N147,WestNet!N147,Capex_to_Jun_2014!N147,Capex_from_Jul_2014!N147)","v":0},{"$f":"SUM(ICB_at_2000!O147,Vines!O147,WestNet!O147,Capex_to_Jun_2014!O147,Capex_from_Jul_2014!O147)","v":0},{"$f":"SUM(ICB_at_2000!P147,Vines!P147,WestNet!P147,Capex_to_Jun_2014!P147,Capex_from_Jul_2014!P147)","v":0},{"$f":"SUM(ICB_at_2000!Q147,Vines!Q147,WestNet!Q147,Capex_to_Jun_2014!Q147,Capex_from_Jul_2014!Q147)","v":0},{"$f":"SUM(ICB_at_2000!R147,Vines!R147,WestNet!R147,Capex_to_Jun_2014!R147,Capex_from_Jul_2014!R147)","v":0},{"$f":"SUM(ICB_at_2000!S147,Vines!S147,WestNet!S147,Capex_to_Jun_2014!S147,Capex_from_Jul_2014!S147)","v":0},{"$f":"SUM(ICB_at_2000!T147,Vines!T147,WestNet!T147,Capex_to_Jun_2014!T147,Capex_from_Jul_2014!T147)","v":0},{"$f":"SUM(ICB_at_2000!U147,Vines!U147,WestNet!U147,Capex_to_Jun_2014!U147,Capex_from_Jul_2014!U147)","v":0},{"$f":"SUM(ICB_at_2000!V147,Vines!V147,WestNet!V147,Capex_to_Jun_2014!V147,Capex_from_Jul_2014!V147)","v":0},{"$f":"SUM(ICB_at_2000!W147,Vines!W147,WestNet!W147,Capex_to_Jun_2014!W147,Capex_from_Jul_2014!W147)","v":0},{"$f":"SUM(ICB_at_2000!X147,Vines!X147,WestNet!X147,Capex_to_Jun_2014!X147,Capex_from_Jul_2014!X147)","v":0},{"$f":"SUM(ICB_at_2000!Y147,Vines!Y147,WestNet!Y147,Capex_to_Jun_2014!Y147,Capex_from_Jul_2014!Y147)","v":0},{"$f":"SUM(ICB_at_2000!Z147,Vines!Z147,WestNet!Z147,Capex_to_Jun_2014!Z147,Capex_from_Jul_2014!Z147)","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,{"$f":"SUM(ICB_at_2000!E148,Vines!E148,WestNet!E148,Capex_to_Jun_2014!E148,Capex_from_Jul_2014!E148)","v":0},{"$f":"SUM(ICB_at_2000!F148,Vines!F148,WestNet!F148,Capex_to_Jun_2014!F148,Capex_from_Jul_2014!F148)","v":0},{"$f":"SUM(ICB_at_2000!G148,Vines!G148,WestNet!G148,Capex_to_Jun_2014!G148,Capex_from_Jul_2014!G148)","v":0},{"$f":"SUM(ICB_at_2000!H148,Vines!H148,WestNet!H148,Capex_to_Jun_2014!H148,Capex_from_Jul_2014!H148)","v":0},{"$f":"SUM(ICB_at_2000!I148,Vines!I148,WestNet!I148,Capex_to_Jun_2014!I148,Capex_from_Jul_2014!I148)","v":0},{"$f":"SUM(ICB_at_2000!J148,Vines!J148,WestNet!J148,Capex_to_Jun_2014!J148,Capex_from_Jul_2014!J148)","v":0},{"$f":"SUM(ICB_at_2000!K148,Vines!K148,WestNet!K148,Capex_to_Jun_2014!K148,Capex_from_Jul_2014!K148)","v":0},{"$f":"SUM(ICB_at_2000!L148,Vines!L148,WestNet!L148,Capex_to_Jun_2014!L148,Capex_from_Jul_2014!L148)","v":0},{"$f":"SUM(ICB_at_2000!M148,Vines!M148,WestNet!M148,Capex_to_Jun_2014!M148,Capex_from_Jul_2014!M148)","v":0},{"$f":"SUM(ICB_at_2000!N148,Vines!N148,WestNet!N148,Capex_to_Jun_2014!N148,Capex_from_Jul_2014!N148)","v":0},{"$f":"SUM(ICB_at_2000!O148,Vines!O148,WestNet!O148,Capex_to_Jun_2014!O148,Capex_from_Jul_2014!O148)","v":0},{"$f":"SUM(ICB_at_2000!P148,Vines!P148,WestNet!P148,Capex_to_Jun_2014!P148,Capex_from_Jul_2014!P148)","v":0},{"$f":"SUM(ICB_at_2000!Q148,Vines!Q148,WestNet!Q148,Capex_to_Jun_2014!Q148,Capex_from_Jul_2014!Q148)","v":0},{"$f":"SUM(ICB_at_2000!R148,Vines!R148,WestNet!R148,Capex_to_Jun_2014!R148,Capex_from_Jul_2014!R148)","v":0},{"$f":"SUM(ICB_at_2000!S148,Vines!S148,WestNet!S148,Capex_to_Jun_2014!S148,Capex_from_Jul_2014!S148)","v":0},{"$f":"SUM(ICB_at_2000!T148,Vines!T148,WestNet!T148,Capex_to_Jun_2014!T148,Capex_from_Jul_2014!T148)","v":0},{"$f":"SUM(ICB_at_2000!U148,Vines!U148,WestNet!U148,Capex_to_Jun_2014!U148,Capex_from_Jul_2014!U148)","v":0},{"$f":"SUM(ICB_at_2000!V148,Vines!V148,WestNet!V148,Capex_to_Jun_2014!V148,Capex_from_Jul_2014!V148)","v":0},{"$f":"SUM(ICB_at_2000!W148,Vines!W148,WestNet!W148,Capex_to_Jun_2014!W148,Capex_from_Jul_2014!W148)","v":0},{"$f":"SUM(ICB_at_2000!X148,Vines!X148,WestNet!X148,Capex_to_Jun_2014!X148,Capex_from_Jul_2014!X148)","v":0},{"$f":"SUM(ICB_at_2000!Y148,Vines!Y148,WestNet!Y148,Capex_to_Jun_2014!Y148,Capex_from_Jul_2014!Y148)","v":0},{"$f":"SUM(ICB_at_2000!Z148,Vines!Z148,WestNet!Z148,Capex_to_Jun_2014!Z148,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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM(ICB_at_2000!E153,Vines!E153,WestNet!E153,Capex_to_Jun_2014!E153,Capex_from_Jul_2014!E153)","v":0},{"$f":"SUM(ICB_at_2000!F153,Vines!F153,WestNet!F153,Capex_to_Jun_2014!F153,Capex_from_Jul_2014!F153)","v":0},{"$f":"SUM(ICB_at_2000!G153,Vines!G153,WestNet!G153,Capex_to_Jun_2014!G153,Capex_from_Jul_2014!G153)","v":0},{"$f":"SUM(ICB_at_2000!H153,Vines!H153,WestNet!H153,Capex_to_Jun_2014!H153,Capex_from_Jul_2014!H153)","v":0},{"$f":"SUM(ICB_at_2000!I153,Vines!I153,WestNet!I153,Capex_to_Jun_2014!I153,Capex_from_Jul_2014!I153)","v":0},{"$f":"SUM(ICB_at_2000!J153,Vines!J153,WestNet!J153,Capex_to_Jun_2014!J153,Capex_from_Jul_2014!J153)","v":0},{"$f":"SUM(ICB_at_2000!K153,Vines!K153,WestNet!K153,Capex_to_Jun_2014!K153,Capex_from_Jul_2014!K153)","v":0},{"$f":"SUM(ICB_at_2000!L153,Vines!L153,WestNet!L153,Capex_to_Jun_2014!L153,Capex_from_Jul_2014!L153)","v":0},{"$f":"SUM(ICB_at_2000!M153,Vines!M153,WestNet!M153,Capex_to_Jun_2014!M153,Capex_from_Jul_2014!M153)","v":0},{"$f":"SUM(ICB_at_2000!N153,Vines!N153,WestNet!N153,Capex_to_Jun_2014!N153,Capex_from_Jul_2014!N153)","v":0},{"$f":"SUM(ICB_at_2000!O153,Vines!O153,WestNet!O153,Capex_to_Jun_2014!O153,Capex_from_Jul_2014!O153)","v":0},{"$f":"SUM(ICB_at_2000!P153,Vines!P153,WestNet!P153,Capex_to_Jun_2014!P153,Capex_from_Jul_2014!P153)","v":0},{"$f":"SUM(ICB_at_2000!Q153,Vines!Q153,WestNet!Q153,Capex_to_Jun_2014!Q153,Capex_from_Jul_2014!Q153)","v":0},{"$f":"SUM(ICB_at_2000!R153,Vines!R153,WestNet!R153,Capex_to_Jun_2014!R153,Capex_from_Jul_2014!R153)","v":0},{"$f":"SUM(ICB_at_2000!S153,Vines!S153,WestNet!S153,Capex_to_Jun_2014!S153,Capex_from_Jul_2014!S153)","v":0},{"$f":"SUM(ICB_at_2000!T153,Vines!T153,WestNet!T153,Capex_to_Jun_2014!T153,Capex_from_Jul_2014!T153)","v":0},{"$f":"SUM(ICB_at_2000!U153,Vines!U153,WestNet!U153,Capex_to_Jun_2014!U153,Capex_from_Jul_2014!U153)","v":0},{"$f":"SUM(ICB_at_2000!V153,Vines!V153,WestNet!V153,Capex_to_Jun_2014!V153,Capex_from_Jul_2014!V153)","v":0},{"$f":"SUM(ICB_at_2000!W153,Vines!W153,WestNet!W153,Capex_to_Jun_2014!W153,Capex_from_Jul_2014!W153)","v":0},{"$f":"SUM(ICB_at_2000!X153,Vines!X153,WestNet!X153,Capex_to_Jun_2014!X153,Capex_from_Jul_2014!X153)","v":0},{"$f":"SUM(ICB_at_2000!Y153,Vines!Y153,WestNet!Y153,Capex_to_Jun_2014!Y153,Capex_from_Jul_2014!Y153)","v":0},{"$f":"SUM(ICB_at_2000!Z153,Vines!Z153,WestNet!Z153,Capex_to_Jun_2014!Z153,Capex_from_Jul_2014!Z153)","v":0}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM(ICB_at_2000!E154,Vines!E154,WestNet!E154,Capex_to_Jun_2014!E154,Capex_from_Jul_2014!E154)","v":0},{"$f":"SUM(ICB_at_2000!F154,Vines!F154,WestNet!F154,Capex_to_Jun_2014!F154,Capex_from_Jul_2014!F154)","v":0},{"$f":"SUM(ICB_at_2000!G154,Vines!G154,WestNet!G154,Capex_to_Jun_2014!G154,Capex_from_Jul_2014!G154)","v":0},{"$f":"SUM(ICB_at_2000!H154,Vines!H154,WestNet!H154,Capex_to_Jun_2014!H154,Capex_from_Jul_2014!H154)","v":0},{"$f":"SUM(ICB_at_2000!I154,Vines!I154,WestNet!I154,Capex_to_Jun_2014!I154,Capex_from_Jul_2014!I154)","v":0},{"$f":"SUM(ICB_at_2000!J154,Vines!J154,WestNet!J154,Capex_to_Jun_2014!J154,Capex_from_Jul_2014!J154)","v":0},{"$f":"SUM(ICB_at_2000!K154,Vines!K154,WestNet!K154,Capex_to_Jun_2014!K154,Capex_from_Jul_2014!K154)","v":0},{"$f":"SUM(ICB_at_2000!L154,Vines!L154,WestNet!L154,Capex_to_Jun_2014!L154,Capex_from_Jul_2014!L154)","v":0},{"$f":"SUM(ICB_at_2000!M154,Vines!M154,WestNet!M154,Capex_to_Jun_2014!M154,Capex_from_Jul_2014!M154)","v":0},{"$f":"SUM(ICB_at_2000!N154,Vines!N154,WestNet!N154,Capex_to_Jun_2014!N154,Capex_from_Jul_2014!N154)","v":0},{"$f":"SUM(ICB_at_2000!O154,Vines!O154,WestNet!O154,Capex_to_Jun_2014!O154,Capex_from_Jul_2014!O154)","v":0},{"$f":"SUM(ICB_at_2000!P154,Vines!P154,WestNet!P154,Capex_to_Jun_2014!P154,Capex_from_Jul_2014!P154)","v":0},{"$f":"SUM(ICB_at_2000!Q154,Vines!Q154,WestNet!Q154,Capex_to_Jun_2014!Q154,Capex_from_Jul_2014!Q154)","v":0},{"$f":"SUM(ICB_at_2000!R154,Vines!R154,WestNet!R154,Capex_to_Jun_2014!R154,Capex_from_Jul_2014!R154)","v":0},{"$f":"SUM(ICB_at_2000!S154,Vines!S154,WestNet!S154,Capex_to_Jun_2014!S154,Capex_from_Jul_2014!S154)","v":0},{"$f":"SUM(ICB_at_2000!T154,Vines!T154,WestNet!T154,Capex_to_Jun_2014!T154,Capex_from_Jul_2014!T154)","v":0},{"$f":"SUM(ICB_at_2000!U154,Vines!U154,WestNet!U154,Capex_to_Jun_2014!U154,Capex_from_Jul_2014!U154)","v":0},{"$f":"SUM(ICB_at_2000!V154,Vines!V154,WestNet!V154,Capex_to_Jun_2014!V154,Capex_from_Jul_2014!V154)","v":0},{"$f":"SUM(ICB_at_2000!W154,Vines!W154,WestNet!W154,Capex_to_Jun_2014!W154,Capex_from_Jul_2014!W154)","v":0},{"$f":"SUM(ICB_at_2000!X154,Vines!X154,WestNet!X154,Capex_to_Jun_2014!X154,Capex_from_Jul_2014!X154)","v":0},{"$f":"SUM(ICB_at_2000!Y154,Vines!Y154,WestNet!Y154,Capex_to_Jun_2014!Y154,Capex_from_Jul_2014!Y154)","v":0},{"$f":"SUM(ICB_at_2000!Z154,Vines!Z154,WestNet!Z154,Capex_to_Jun_2014!Z154,Capex_from_Jul_2014!Z154)","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000!E155,Vines!E155,WestNet!E155,Capex_to_Jun_2014!E155,Capex_from_Jul_2014!E155)","v":0},{"$f":"SUM(ICB_at_2000!F155,Vines!F155,WestNet!F155,Capex_to_Jun_2014!F155,Capex_from_Jul_2014!F155)","v":0},{"$f":"SUM(ICB_at_2000!G155,Vines!G155,WestNet!G155,Capex_to_Jun_2014!G155,Capex_from_Jul_2014!G155)","v":0},{"$f":"SUM(ICB_at_2000!H155,Vines!H155,WestNet!H155,Capex_to_Jun_2014!H155,Capex_from_Jul_2014!H155)","v":0},{"$f":"SUM(ICB_at_2000!I155,Vines!I155,WestNet!I155,Capex_to_Jun_2014!I155,Capex_from_Jul_2014!I155)","v":0},{"$f":"SUM(ICB_at_2000!J155,Vines!J155,WestNet!J155,Capex_to_Jun_2014!J155,Capex_from_Jul_2014!J155)","v":0},{"$f":"SUM(ICB_at_2000!K155,Vines!K155,WestNet!K155,Capex_to_Jun_2014!K155,Capex_from_Jul_2014!K155)","v":0},{"$f":"SUM(ICB_at_2000!L155,Vines!L155,WestNet!L155,Capex_to_Jun_2014!L155,Capex_from_Jul_2014!L155)","v":0},{"$f":"SUM(ICB_at_2000!M155,Vines!M155,WestNet!M155,Capex_to_Jun_2014!M155,Capex_from_Jul_2014!M155)","v":0},{"$f":"SUM(ICB_at_2000!N155,Vines!N155,WestNet!N155,Capex_to_Jun_2014!N155,Capex_from_Jul_2014!N155)","v":0},{"$f":"SUM(ICB_at_2000!O155,Vines!O155,WestNet!O155,Capex_to_Jun_2014!O155,Capex_from_Jul_2014!O155)","v":0},{"$f":"SUM(ICB_at_2000!P155,Vines!P155,WestNet!P155,Capex_to_Jun_2014!P155,Capex_from_Jul_2014!P155)","v":0},{"$f":"SUM(ICB_at_2000!Q155,Vines!Q155,WestNet!Q155,Capex_to_Jun_2014!Q155,Capex_from_Jul_2014!Q155)","v":0},{"$f":"SUM(ICB_at_2000!R155,Vines!R155,WestNet!R155,Capex_to_Jun_2014!R155,Capex_from_Jul_2014!R155)","v":0},{"$f":"SUM(ICB_at_2000!S155,Vines!S155,WestNet!S155,Capex_to_Jun_2014!S155,Capex_from_Jul_2014!S155)","v":0},{"$f":"SUM(ICB_at_2000!T155,Vines!T155,WestNet!T155,Capex_to_Jun_2014!T155,Capex_from_Jul_2014!T155)","v":0},{"$f":"SUM(ICB_at_2000!U155,Vines!U155,WestNet!U155,Capex_to_Jun_2014!U155,Capex_from_Jul_2014!U155)","v":0},{"$f":"SUM(ICB_at_2000!V155,Vines!V155,WestNet!V155,Capex_to_Jun_2014!V155,Capex_from_Jul_2014!V155)","v":0},{"$f":"SUM(ICB_at_2000!W155,Vines!W155,WestNet!W155,Capex_to_Jun_2014!W155,Capex_from_Jul_2014!W155)","v":0},{"$f":"SUM(ICB_at_2000!X155,Vines!X155,WestNet!X155,Capex_to_Jun_2014!X155,Capex_from_Jul_2014!X155)","v":0},{"$f":"SUM(ICB_at_2000!Y155,Vines!Y155,WestNet!Y155,Capex_to_Jun_2014!Y155,Capex_from_Jul_2014!Y155)","v":0},{"$f":"SUM(ICB_at_2000!Z155,Vines!Z155,WestNet!Z155,Capex_to_Jun_2014!Z155,Capex_from_Jul_2014!Z155)","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000!E156,Vines!E156,WestNet!E156,Capex_to_Jun_2014!E156,Capex_from_Jul_2014!E156)","v":0},{"$f":"SUM(ICB_at_2000!F156,Vines!F156,WestNet!F156,Capex_to_Jun_2014!F156,Capex_from_Jul_2014!F156)","v":0},{"$f":"SUM(ICB_at_2000!G156,Vines!G156,WestNet!G156,Capex_to_Jun_2014!G156,Capex_from_Jul_2014!G156)","v":0},{"$f":"SUM(ICB_at_2000!H156,Vines!H156,WestNet!H156,Capex_to_Jun_2014!H156,Capex_from_Jul_2014!H156)","v":0},{"$f":"SUM(ICB_at_2000!I156,Vines!I156,WestNet!I156,Capex_to_Jun_2014!I156,Capex_from_Jul_2014!I156)","v":0},{"$f":"SUM(ICB_at_2000!J156,Vines!J156,WestNet!J156,Capex_to_Jun_2014!J156,Capex_from_Jul_2014!J156)","v":0},{"$f":"SUM(ICB_at_2000!K156,Vines!K156,WestNet!K156,Capex_to_Jun_2014!K156,Capex_from_Jul_2014!K156)","v":0},{"$f":"SUM(ICB_at_2000!L156,Vines!L156,WestNet!L156,Capex_to_Jun_2014!L156,Capex_from_Jul_2014!L156)","v":0},{"$f":"SUM(ICB_at_2000!M156,Vines!M156,WestNet!M156,Capex_to_Jun_2014!M156,Capex_from_Jul_2014!M156)","v":0},{"$f":"SUM(ICB_at_2000!N156,Vines!N156,WestNet!N156,Capex_to_Jun_2014!N156,Capex_from_Jul_2014!N156)","v":0},{"$f":"SUM(ICB_at_2000!O156,Vines!O156,WestNet!O156,Capex_to_Jun_2014!O156,Capex_from_Jul_2014!O156)","v":0},{"$f":"SUM(ICB_at_2000!P156,Vines!P156,WestNet!P156,Capex_to_Jun_2014!P156,Capex_from_Jul_2014!P156)","v":0},{"$f":"SUM(ICB_at_2000!Q156,Vines!Q156,WestNet!Q156,Capex_to_Jun_2014!Q156,Capex_from_Jul_2014!Q156)","v":0},{"$f":"SUM(ICB_at_2000!R156,Vines!R156,WestNet!R156,Capex_to_Jun_2014!R156,Capex_from_Jul_2014!R156)","v":0},{"$f":"SUM(ICB_at_2000!S156,Vines!S156,WestNet!S156,Capex_to_Jun_2014!S156,Capex_from_Jul_2014!S156)","v":0},{"$f":"SUM(ICB_at_2000!T156,Vines!T156,WestNet!T156,Capex_to_Jun_2014!T156,Capex_from_Jul_2014!T156)","v":0},{"$f":"SUM(ICB_at_2000!U156,Vines!U156,WestNet!U156,Capex_to_Jun_2014!U156,Capex_from_Jul_2014!U156)","v":0},{"$f":"SUM(ICB_at_2000!V156,Vines!V156,WestNet!V156,Capex_to_Jun_2014!V156,Capex_from_Jul_2014!V156)","v":0},{"$f":"SUM(ICB_at_2000!W156,Vines!W156,WestNet!W156,Capex_to_Jun_2014!W156,Capex_from_Jul_2014!W156)","v":0},{"$f":"SUM(ICB_at_2000!X156,Vines!X156,WestNet!X156,Capex_to_Jun_2014!X156,Capex_from_Jul_2014!X156)","v":0},{"$f":"SUM(ICB_at_2000!Y156,Vines!Y156,WestNet!Y156,Capex_to_Jun_2014!Y156,Capex_from_Jul_2014!Y156)","v":0},{"$f":"SUM(ICB_at_2000!Z156,Vines!Z156,WestNet!Z156,Capex_to_Jun_2014!Z156,Capex_from_Jul_2014!Z156)","v":0}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000!E157,Vines!E157,WestNet!E157,Capex_to_Jun_2014!E157,Capex_from_Jul_2014!E157)","v":0},{"$f":"SUM(ICB_at_2000!F157,Vines!F157,WestNet!F157,Capex_to_Jun_2014!F157,Capex_from_Jul_2014!F157)","v":0},{"$f":"SUM(ICB_at_2000!G157,Vines!G157,WestNet!G157,Capex_to_Jun_2014!G157,Capex_from_Jul_2014!G157)","v":0},{"$f":"SUM(ICB_at_2000!H157,Vines!H157,WestNet!H157,Capex_to_Jun_2014!H157,Capex_from_Jul_2014!H157)","v":0},{"$f":"SUM(ICB_at_2000!I157,Vines!I157,WestNet!I157,Capex_to_Jun_2014!I157,Capex_from_Jul_2014!I157)","v":0},{"$f":"SUM(ICB_at_2000!J157,Vines!J157,WestNet!J157,Capex_to_Jun_2014!J157,Capex_from_Jul_2014!J157)","v":0},{"$f":"SUM(ICB_at_2000!K157,Vines!K157,WestNet!K157,Capex_to_Jun_2014!K157,Capex_from_Jul_2014!K157)","v":0},{"$f":"SUM(ICB_at_2000!L157,Vines!L157,WestNet!L157,Capex_to_Jun_2014!L157,Capex_from_Jul_2014!L157)","v":0},{"$f":"SUM(ICB_at_2000!M157,Vines!M157,WestNet!M157,Capex_to_Jun_2014!M157,Capex_from_Jul_2014!M157)","v":0},{"$f":"SUM(ICB_at_2000!N157,Vines!N157,WestNet!N157,Capex_to_Jun_2014!N157,Capex_from_Jul_2014!N157)","v":0},{"$f":"SUM(ICB_at_2000!O157,Vines!O157,WestNet!O157,Capex_to_Jun_2014!O157,Capex_from_Jul_2014!O157)","v":0},{"$f":"SUM(ICB_at_2000!P157,Vines!P157,WestNet!P157,Capex_to_Jun_2014!P157,Capex_from_Jul_2014!P157)","v":0},{"$f":"SUM(ICB_at_2000!Q157,Vines!Q157,WestNet!Q157,Capex_to_Jun_2014!Q157,Capex_from_Jul_2014!Q157)","v":0},{"$f":"SUM(ICB_at_2000!R157,Vines!R157,WestNet!R157,Capex_to_Jun_2014!R157,Capex_from_Jul_2014!R157)","v":0},{"$f":"SUM(ICB_at_2000!S157,Vines!S157,WestNet!S157,Capex_to_Jun_2014!S157,Capex_from_Jul_2014!S157)","v":0},{"$f":"SUM(ICB_at_2000!T157,Vines!T157,WestNet!T157,Capex_to_Jun_2014!T157,Capex_from_Jul_2014!T157)","v":0},{"$f":"SUM(ICB_at_2000!U157,Vines!U157,WestNet!U157,Capex_to_Jun_2014!U157,Capex_from_Jul_2014!U157)","v":0},{"$f":"SUM(ICB_at_2000!V157,Vines!V157,WestNet!V157,Capex_to_Jun_2014!V157,Capex_from_Jul_2014!V157)","v":0},{"$f":"SUM(ICB_at_2000!W157,Vines!W157,WestNet!W157,Capex_to_Jun_2014!W157,Capex_from_Jul_2014!W157)","v":0},{"$f":"SUM(ICB_at_2000!X157,Vines!X157,WestNet!X157,Capex_to_Jun_2014!X157,Capex_from_Jul_2014!X157)","v":0},{"$f":"SUM(ICB_at_2000!Y157,Vines!Y157,WestNet!Y157,Capex_to_Jun_2014!Y157,Capex_from_Jul_2014!Y157)","v":0},{"$f":"SUM(ICB_at_2000!Z157,Vines!Z157,WestNet!Z157,Capex_to_Jun_2014!Z157,Capex_from_Jul_2014!Z157)","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,{"$f":"SUM(ICB_at_2000!E158,Vines!E158,WestNet!E158,Capex_to_Jun_2014!E158,Capex_from_Jul_2014!E158)","v":0},{"$f":"SUM(ICB_at_2000!F158,Vines!F158,WestNet!F158,Capex_to_Jun_2014!F158,Capex_from_Jul_2014!F158)","v":0},{"$f":"SUM(ICB_at_2000!G158,Vines!G158,WestNet!G158,Capex_to_Jun_2014!G158,Capex_from_Jul_2014!G158)","v":0},{"$f":"SUM(ICB_at_2000!H158,Vines!H158,WestNet!H158,Capex_to_Jun_2014!H158,Capex_from_Jul_2014!H158)","v":0},{"$f":"SUM(ICB_at_2000!I158,Vines!I158,WestNet!I158,Capex_to_Jun_2014!I158,Capex_from_Jul_2014!I158)","v":0},{"$f":"SUM(ICB_at_2000!J158,Vines!J158,WestNet!J158,Capex_to_Jun_2014!J158,Capex_from_Jul_2014!J158)","v":0},{"$f":"SUM(ICB_at_2000!K158,Vines!K158,WestNet!K158,Capex_to_Jun_2014!K158,Capex_from_Jul_2014!K158)","v":0},{"$f":"SUM(ICB_at_2000!L158,Vines!L158,WestNet!L158,Capex_to_Jun_2014!L158,Capex_from_Jul_2014!L158)","v":0},{"$f":"SUM(ICB_at_2000!M158,Vines!M158,WestNet!M158,Capex_to_Jun_2014!M158,Capex_from_Jul_2014!M158)","v":0},{"$f":"SUM(ICB_at_2000!N158,Vines!N158,WestNet!N158,Capex_to_Jun_2014!N158,Capex_from_Jul_2014!N158)","v":0},{"$f":"SUM(ICB_at_2000!O158,Vines!O158,WestNet!O158,Capex_to_Jun_2014!O158,Capex_from_Jul_2014!O158)","v":0},{"$f":"SUM(ICB_at_2000!P158,Vines!P158,WestNet!P158,Capex_to_Jun_2014!P158,Capex_from_Jul_2014!P158)","v":0},{"$f":"SUM(ICB_at_2000!Q158,Vines!Q158,WestNet!Q158,Capex_to_Jun_2014!Q158,Capex_from_Jul_2014!Q158)","v":0},{"$f":"SUM(ICB_at_2000!R158,Vines!R158,WestNet!R158,Capex_to_Jun_2014!R158,Capex_from_Jul_2014!R158)","v":0},{"$f":"SUM(ICB_at_2000!S158,Vines!S158,WestNet!S158,Capex_to_Jun_2014!S158,Capex_from_Jul_2014!S158)","v":1.4349045801526721E-2},{"$f":"SUM(ICB_at_2000!T158,Vines!T158,WestNet!T158,Capex_to_Jun_2014!T158,Capex_from_Jul_2014!T158)","v":0},{"$f":"SUM(ICB_at_2000!U158,Vines!U158,WestNet!U158,Capex_to_Jun_2014!U158,Capex_from_Jul_2014!U158)","v":0},{"$f":"SUM(ICB_at_2000!V158,Vines!V158,WestNet!V158,Capex_to_Jun_2014!V158,Capex_from_Jul_2014!V158)","v":0},{"$f":"SUM(ICB_at_2000!W158,Vines!W158,WestNet!W158,Capex_to_Jun_2014!W158,Capex_from_Jul_2014!W158)","v":0},{"$f":"SUM(ICB_at_2000!X158,Vines!X158,WestNet!X158,Capex_to_Jun_2014!X158,Capex_from_Jul_2014!X158)","v":0},{"$f":"SUM(ICB_at_2000!Y158,Vines!Y158,WestNet!Y158,Capex_to_Jun_2014!Y158,Capex_from_Jul_2014!Y158)","v":0},{"$f":"SUM(ICB_at_2000!Z158,Vines!Z158,WestNet!Z158,Capex_to_Jun_2014!Z158,Capex_from_Jul_2014!Z158)","v":0}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,{"$f":"SUM(ICB_at_2000!E159,Vines!E159,WestNet!E159,Capex_to_Jun_2014!E159,Capex_from_Jul_2014!E159)","v":0},{"$f":"SUM(ICB_at_2000!F159,Vines!F159,WestNet!F159,Capex_to_Jun_2014!F159,Capex_from_Jul_2014!F159)","v":0},{"$f":"SUM(ICB_at_2000!G159,Vines!G159,WestNet!G159,Capex_to_Jun_2014!G159,Capex_from_Jul_2014!G159)","v":0},{"$f":"SUM(ICB_at_2000!H159,Vines!H159,WestNet!H159,Capex_to_Jun_2014!H159,Capex_from_Jul_2014!H159)","v":0},{"$f":"SUM(ICB_at_2000!I159,Vines!I159,WestNet!I159,Capex_to_Jun_2014!I159,Capex_from_Jul_2014!I159)","v":0},{"$f":"SUM(ICB_at_2000!J159,Vines!J159,WestNet!J159,Capex_to_Jun_2014!J159,Capex_from_Jul_2014!J159)","v":0},{"$f":"SUM(ICB_at_2000!K159,Vines!K159,WestNet!K159,Capex_to_Jun_2014!K159,Capex_from_Jul_2014!K159)","v":0},{"$f":"SUM(ICB_at_2000!L159,Vines!L159,WestNet!L159,Capex_to_Jun_2014!L159,Capex_from_Jul_2014!L159)","v":0},{"$f":"SUM(ICB_at_2000!M159,Vines!M159,WestNet!M159,Capex_to_Jun_2014!M159,Capex_from_Jul_2014!M159)","v":0},{"$f":"SUM(ICB_at_2000!N159,Vines!N159,WestNet!N159,Capex_to_Jun_2014!N159,Capex_from_Jul_2014!N159)","v":0},{"$f":"SUM(ICB_at_2000!O159,Vines!O159,WestNet!O159,Capex_to_Jun_2014!O159,Capex_from_Jul_2014!O159)","v":0},{"$f":"SUM(ICB_at_2000!P159,Vines!P159,WestNet!P159,Capex_to_Jun_2014!P159,Capex_from_Jul_2014!P159)","v":0},{"$f":"SUM(ICB_at_2000!Q159,Vines!Q159,WestNet!Q159,Capex_to_Jun_2014!Q159,Capex_from_Jul_2014!Q159)","v":0},{"$f":"SUM(ICB_at_2000!R159,Vines!R159,WestNet!R159,Capex_to_Jun_2014!R159,Capex_from_Jul_2014!R159)","v":0},{"$f":"SUM(ICB_at_2000!S159,Vines!S159,WestNet!S159,Capex_to_Jun_2014!S159,Capex_from_Jul_2014!S159)","v":0},{"$f":"SUM(ICB_at_2000!T159,Vines!T159,WestNet!T159,Capex_to_Jun_2014!T159,Capex_from_Jul_2014!T159)","v":0},{"$f":"SUM(ICB_at_2000!U159,Vines!U159,WestNet!U159,Capex_to_Jun_2014!U159,Capex_from_Jul_2014!U159)","v":0},{"$f":"SUM(ICB_at_2000!V159,Vines!V159,WestNet!V159,Capex_to_Jun_2014!V159,Capex_from_Jul_2014!V159)","v":0},{"$f":"SUM(ICB_at_2000!W159,Vines!W159,WestNet!W159,Capex_to_Jun_2014!W159,Capex_from_Jul_2014!W159)","v":0},{"$f":"SUM(ICB_at_2000!X159,Vines!X159,WestNet!X159,Capex_to_Jun_2014!X159,Capex_from_Jul_2014!X159)","v":0},{"$f":"SUM(ICB_at_2000!Y159,Vines!Y159,WestNet!Y159,Capex_to_Jun_2014!Y159,Capex_from_Jul_2014!Y159)","v":0},{"$f":"SUM(ICB_at_2000!Z159,Vines!Z159,WestNet!Z159,Capex_to_Jun_2014!Z159,Capex_from_Jul_2014!Z159)","v":0}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"SUM(ICB_at_2000!E160,Vines!E160,WestNet!E160,Capex_to_Jun_2014!E160,Capex_from_Jul_2014!E160)","v":0},{"$f":"SUM(ICB_at_2000!F160,Vines!F160,WestNet!F160,Capex_to_Jun_2014!F160,Capex_from_Jul_2014!F160)","v":0},{"$f":"SUM(ICB_at_2000!G160,Vines!G160,WestNet!G160,Capex_to_Jun_2014!G160,Capex_from_Jul_2014!G160)","v":0},{"$f":"SUM(ICB_at_2000!H160,Vines!H160,WestNet!H160,Capex_to_Jun_2014!H160,Capex_from_Jul_2014!H160)","v":0},{"$f":"SUM(ICB_at_2000!I160,Vines!I160,WestNet!I160,Capex_to_Jun_2014!I160,Capex_from_Jul_2014!I160)","v":0},{"$f":"SUM(ICB_at_2000!J160,Vines!J160,WestNet!J160,Capex_to_Jun_2014!J160,Capex_from_Jul_2014!J160)","v":0},{"$f":"SUM(ICB_at_2000!K160,Vines!K160,WestNet!K160,Capex_to_Jun_2014!K160,Capex_from_Jul_2014!K160)","v":0},{"$f":"SUM(ICB_at_2000!L160,Vines!L160,WestNet!L160,Capex_to_Jun_2014!L160,Capex_from_Jul_2014!L160)","v":0},{"$f":"SUM(ICB_at_2000!M160,Vines!M160,WestNet!M160,Capex_to_Jun_2014!M160,Capex_from_Jul_2014!M160)","v":0},{"$f":"SUM(ICB_at_2000!N160,Vines!N160,WestNet!N160,Capex_to_Jun_2014!N160,Capex_from_Jul_2014!N160)","v":0},{"$f":"SUM(ICB_at_2000!O160,Vines!O160,WestNet!O160,Capex_to_Jun_2014!O160,Capex_from_Jul_2014!O160)","v":0},{"$f":"SUM(ICB_at_2000!P160,Vines!P160,WestNet!P160,Capex_to_Jun_2014!P160,Capex_from_Jul_2014!P160)","v":0},{"$f":"SUM(ICB_at_2000!Q160,Vines!Q160,WestNet!Q160,Capex_to_Jun_2014!Q160,Capex_from_Jul_2014!Q160)","v":0},{"$f":"SUM(ICB_at_2000!R160,Vines!R160,WestNet!R160,Capex_to_Jun_2014!R160,Capex_from_Jul_2014!R160)","v":0},{"$f":"SUM(ICB_at_2000!S160,Vines!S160,WestNet!S160,Capex_to_Jun_2014!S160,Capex_from_Jul_2014!S160)","v":0},{"$f":"SUM(ICB_at_2000!T160,Vines!T160,WestNet!T160,Capex_to_Jun_2014!T160,Capex_from_Jul_2014!T160)","v":0},{"$f":"SUM(ICB_at_2000!U160,Vines!U160,WestNet!U160,Capex_to_Jun_2014!U160,Capex_from_Jul_2014!U160)","v":0},{"$f":"SUM(ICB_at_2000!V160,Vines!V160,WestNet!V160,Capex_to_Jun_2014!V160,Capex_from_Jul_2014!V160)","v":0},{"$f":"SUM(ICB_at_2000!W160,Vines!W160,WestNet!W160,Capex_to_Jun_2014!W160,Capex_from_Jul_2014!W160)","v":0},{"$f":"SUM(ICB_at_2000!X160,Vines!X160,WestNet!X160,Capex_to_Jun_2014!X160,Capex_from_Jul_2014!X160)","v":0},{"$f":"SUM(ICB_at_2000!Y160,Vines!Y160,WestNet!Y160,Capex_to_Jun_2014!Y160,Capex_from_Jul_2014!Y160)","v":0},{"$f":"SUM(ICB_at_2000!Z160,Vines!Z160,WestNet!Z160,Capex_to_Jun_2014!Z160,Capex_from_Jul_2014!Z160)","v":0}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,{"$f":"SUM(ICB_at_2000!E161,Vines!E161,WestNet!E161,Capex_to_Jun_2014!E161,Capex_from_Jul_2014!E161)","v":0},{"$f":"SUM(ICB_at_2000!F161,Vines!F161,WestNet!F161,Capex_to_Jun_2014!F161,Capex_from_Jul_2014!F161)","v":0},{"$f":"SUM(ICB_at_2000!G161,Vines!G161,WestNet!G161,Capex_to_Jun_2014!G161,Capex_from_Jul_2014!G161)","v":0},{"$f":"SUM(ICB_at_2000!H161,Vines!H161,WestNet!H161,Capex_to_Jun_2014!H161,Capex_from_Jul_2014!H161)","v":0},{"$f":"SUM(ICB_at_2000!I161,Vines!I161,WestNet!I161,Capex_to_Jun_2014!I161,Capex_from_Jul_2014!I161)","v":0},{"$f":"SUM(ICB_at_2000!J161,Vines!J161,WestNet!J161,Capex_to_Jun_2014!J161,Capex_from_Jul_2014!J161)","v":0},{"$f":"SUM(ICB_at_2000!K161,Vines!K161,WestNet!K161,Capex_to_Jun_2014!K161,Capex_from_Jul_2014!K161)","v":0},{"$f":"SUM(ICB_at_2000!L161,Vines!L161,WestNet!L161,Capex_to_Jun_2014!L161,Capex_from_Jul_2014!L161)","v":0},{"$f":"SUM(ICB_at_2000!M161,Vines!M161,WestNet!M161,Capex_to_Jun_2014!M161,Capex_from_Jul_2014!M161)","v":0},{"$f":"SUM(ICB_at_2000!N161,Vines!N161,WestNet!N161,Capex_to_Jun_2014!N161,Capex_from_Jul_2014!N161)","v":0},{"$f":"SUM(ICB_at_2000!O161,Vines!O161,WestNet!O161,Capex_to_Jun_2014!O161,Capex_from_Jul_2014!O161)","v":0},{"$f":"SUM(ICB_at_2000!P161,Vines!P161,WestNet!P161,Capex_to_Jun_2014!P161,Capex_from_Jul_2014!P161)","v":0},{"$f":"SUM(ICB_at_2000!Q161,Vines!Q161,WestNet!Q161,Capex_to_Jun_2014!Q161,Capex_from_Jul_2014!Q161)","v":0},{"$f":"SUM(ICB_at_2000!R161,Vines!R161,WestNet!R161,Capex_to_Jun_2014!R161,Capex_from_Jul_2014!R161)","v":0},{"$f":"SUM(ICB_at_2000!S161,Vines!S161,WestNet!S161,Capex_to_Jun_2014!S161,Capex_from_Jul_2014!S161)","v":0},{"$f":"SUM(ICB_at_2000!T161,Vines!T161,WestNet!T161,Capex_to_Jun_2014!T161,Capex_from_Jul_2014!T161)","v":0},{"$f":"SUM(ICB_at_2000!U161,Vines!U161,WestNet!U161,Capex_to_Jun_2014!U161,Capex_from_Jul_2014!U161)","v":0},{"$f":"SUM(ICB_at_2000!V161,Vines!V161,WestNet!V161,Capex_to_Jun_2014!V161,Capex_from_Jul_2014!V161)","v":0},{"$f":"SUM(ICB_at_2000!W161,Vines!W161,WestNet!W161,Capex_to_Jun_2014!W161,Capex_from_Jul_2014!W161)","v":0},{"$f":"SUM(ICB_at_2000!X161,Vines!X161,WestNet!X161,Capex_to_Jun_2014!X161,Capex_from_Jul_2014!X161)","v":0},{"$f":"SUM(ICB_at_2000!Y161,Vines!Y161,WestNet!Y161,Capex_to_Jun_2014!Y161,Capex_from_Jul_2014!Y161)","v":0},{"$f":"SUM(ICB_at_2000!Z161,Vines!Z161,WestNet!Z161,Capex_to_Jun_2014!Z161,Capex_from_Jul_2014!Z161)","v":0}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000!E162,Vines!E162,WestNet!E162,Capex_to_Jun_2014!E162,Capex_from_Jul_2014!E162)","v":0},{"$f":"SUM(ICB_at_2000!F162,Vines!F162,WestNet!F162,Capex_to_Jun_2014!F162,Capex_from_Jul_2014!F162)","v":0},{"$f":"SUM(ICB_at_2000!G162,Vines!G162,WestNet!G162,Capex_to_Jun_2014!G162,Capex_from_Jul_2014!G162)","v":0},{"$f":"SUM(ICB_at_2000!H162,Vines!H162,WestNet!H162,Capex_to_Jun_2014!H162,Capex_from_Jul_2014!H162)","v":0},{"$f":"SUM(ICB_at_2000!I162,Vines!I162,WestNet!I162,Capex_to_Jun_2014!I162,Capex_from_Jul_2014!I162)","v":0},{"$f":"SUM(ICB_at_2000!J162,Vines!J162,WestNet!J162,Capex_to_Jun_2014!J162,Capex_from_Jul_2014!J162)","v":0},{"$f":"SUM(ICB_at_2000!K162,Vines!K162,WestNet!K162,Capex_to_Jun_2014!K162,Capex_from_Jul_2014!K162)","v":0},{"$f":"SUM(ICB_at_2000!L162,Vines!L162,WestNet!L162,Capex_to_Jun_2014!L162,Capex_from_Jul_2014!L162)","v":0},{"$f":"SUM(ICB_at_2000!M162,Vines!M162,WestNet!M162,Capex_to_Jun_2014!M162,Capex_from_Jul_2014!M162)","v":0},{"$f":"SUM(ICB_at_2000!N162,Vines!N162,WestNet!N162,Capex_to_Jun_2014!N162,Capex_from_Jul_2014!N162)","v":0},{"$f":"SUM(ICB_at_2000!O162,Vines!O162,WestNet!O162,Capex_to_Jun_2014!O162,Capex_from_Jul_2014!O162)","v":0},{"$f":"SUM(ICB_at_2000!P162,Vines!P162,WestNet!P162,Capex_to_Jun_2014!P162,Capex_from_Jul_2014!P162)","v":0},{"$f":"SUM(ICB_at_2000!Q162,Vines!Q162,WestNet!Q162,Capex_to_Jun_2014!Q162,Capex_from_Jul_2014!Q162)","v":0},{"$f":"SUM(ICB_at_2000!R162,Vines!R162,WestNet!R162,Capex_to_Jun_2014!R162,Capex_from_Jul_2014!R162)","v":0},{"$f":"SUM(ICB_at_2000!S162,Vines!S162,WestNet!S162,Capex_to_Jun_2014!S162,Capex_from_Jul_2014!S162)","v":0},{"$f":"SUM(ICB_at_2000!T162,Vines!T162,WestNet!T162,Capex_to_Jun_2014!T162,Capex_from_Jul_2014!T162)","v":0},{"$f":"SUM(ICB_at_2000!U162,Vines!U162,WestNet!U162,Capex_to_Jun_2014!U162,Capex_from_Jul_2014!U162)","v":0},{"$f":"SUM(ICB_at_2000!V162,Vines!V162,WestNet!V162,Capex_to_Jun_2014!V162,Capex_from_Jul_2014!V162)","v":0},{"$f":"SUM(ICB_at_2000!W162,Vines!W162,WestNet!W162,Capex_to_Jun_2014!W162,Capex_from_Jul_2014!W162)","v":0},{"$f":"SUM(ICB_at_2000!X162,Vines!X162,WestNet!X162,Capex_to_Jun_2014!X162,Capex_from_Jul_2014!X162)","v":0},{"$f":"SUM(ICB_at_2000!Y162,Vines!Y162,WestNet!Y162,Capex_to_Jun_2014!Y162,Capex_from_Jul_2014!Y162)","v":0},{"$f":"SUM(ICB_at_2000!Z162,Vines!Z162,WestNet!Z162,Capex_to_Jun_2014!Z162,Capex_from_Jul_2014!Z162)","v":0}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000!E163,Vines!E163,WestNet!E163,Capex_to_Jun_2014!E163,Capex_from_Jul_2014!E163)","v":0},{"$f":"SUM(ICB_at_2000!F163,Vines!F163,WestNet!F163,Capex_to_Jun_2014!F163,Capex_from_Jul_2014!F163)","v":0},{"$f":"SUM(ICB_at_2000!G163,Vines!G163,WestNet!G163,Capex_to_Jun_2014!G163,Capex_from_Jul_2014!G163)","v":0},{"$f":"SUM(ICB_at_2000!H163,Vines!H163,WestNet!H163,Capex_to_Jun_2014!H163,Capex_from_Jul_2014!H163)","v":0},{"$f":"SUM(ICB_at_2000!I163,Vines!I163,WestNet!I163,Capex_to_Jun_2014!I163,Capex_from_Jul_2014!I163)","v":0},{"$f":"SUM(ICB_at_2000!J163,Vines!J163,WestNet!J163,Capex_to_Jun_2014!J163,Capex_from_Jul_2014!J163)","v":0},{"$f":"SUM(ICB_at_2000!K163,Vines!K163,WestNet!K163,Capex_to_Jun_2014!K163,Capex_from_Jul_2014!K163)","v":0},{"$f":"SUM(ICB_at_2000!L163,Vines!L163,WestNet!L163,Capex_to_Jun_2014!L163,Capex_from_Jul_2014!L163)","v":0},{"$f":"SUM(ICB_at_2000!M163,Vines!M163,WestNet!M163,Capex_to_Jun_2014!M163,Capex_from_Jul_2014!M163)","v":0},{"$f":"SUM(ICB_at_2000!N163,Vines!N163,WestNet!N163,Capex_to_Jun_2014!N163,Capex_from_Jul_2014!N163)","v":0},{"$f":"SUM(ICB_at_2000!O163,Vines!O163,WestNet!O163,Capex_to_Jun_2014!O163,Capex_from_Jul_2014!O163)","v":0},{"$f":"SUM(ICB_at_2000!P163,Vines!P163,WestNet!P163,Capex_to_Jun_2014!P163,Capex_from_Jul_2014!P163)","v":0},{"$f":"SUM(ICB_at_2000!Q163,Vines!Q163,WestNet!Q163,Capex_to_Jun_2014!Q163,Capex_from_Jul_2014!Q163)","v":0},{"$f":"SUM(ICB_at_2000!R163,Vines!R163,WestNet!R163,Capex_to_Jun_2014!R163,Capex_from_Jul_2014!R163)","v":0},{"$f":"SUM(ICB_at_2000!S163,Vines!S163,WestNet!S163,Capex_to_Jun_2014!S163,Capex_from_Jul_2014!S163)","v":0},{"$f":"SUM(ICB_at_2000!T163,Vines!T163,WestNet!T163,Capex_to_Jun_2014!T163,Capex_from_Jul_2014!T163)","v":0},{"$f":"SUM(ICB_at_2000!U163,Vines!U163,WestNet!U163,Capex_to_Jun_2014!U163,Capex_from_Jul_2014!U163)","v":0},{"$f":"SUM(ICB_at_2000!V163,Vines!V163,WestNet!V163,Capex_to_Jun_2014!V163,Capex_from_Jul_2014!V163)","v":0},{"$f":"SUM(ICB_at_2000!W163,Vines!W163,WestNet!W163,Capex_to_Jun_2014!W163,Capex_from_Jul_2014!W163)","v":0},{"$f":"SUM(ICB_at_2000!X163,Vines!X163,WestNet!X163,Capex_to_Jun_2014!X163,Capex_from_Jul_2014!X163)","v":0},{"$f":"SUM(ICB_at_2000!Y163,Vines!Y163,WestNet!Y163,Capex_to_Jun_2014!Y163,Capex_from_Jul_2014!Y163)","v":0},{"$f":"SUM(ICB_at_2000!Z163,Vines!Z163,WestNet!Z163,Capex_to_Jun_2014!Z163,Capex_from_Jul_2014!Z163)","v":0}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,{"$f":"SUM(ICB_at_2000!E164,Vines!E164,WestNet!E164,Capex_to_Jun_2014!E164,Capex_from_Jul_2014!E164)","v":0},{"$f":"SUM(ICB_at_2000!F164,Vines!F164,WestNet!F164,Capex_to_Jun_2014!F164,Capex_from_Jul_2014!F164)","v":0},{"$f":"SUM(ICB_at_2000!G164,Vines!G164,WestNet!G164,Capex_to_Jun_2014!G164,Capex_from_Jul_2014!G164)","v":0},{"$f":"SUM(ICB_at_2000!H164,Vines!H164,WestNet!H164,Capex_to_Jun_2014!H164,Capex_from_Jul_2014!H164)","v":0},{"$f":"SUM(ICB_at_2000!I164,Vines!I164,WestNet!I164,Capex_to_Jun_2014!I164,Capex_from_Jul_2014!I164)","v":0},{"$f":"SUM(ICB_at_2000!J164,Vines!J164,WestNet!J164,Capex_to_Jun_2014!J164,Capex_from_Jul_2014!J164)","v":0},{"$f":"SUM(ICB_at_2000!K164,Vines!K164,WestNet!K164,Capex_to_Jun_2014!K164,Capex_from_Jul_2014!K164)","v":0},{"$f":"SUM(ICB_at_2000!L164,Vines!L164,WestNet!L164,Capex_to_Jun_2014!L164,Capex_from_Jul_2014!L164)","v":0},{"$f":"SUM(ICB_at_2000!M164,Vines!M164,WestNet!M164,Capex_to_Jun_2014!M164,Capex_from_Jul_2014!M164)","v":0},{"$f":"SUM(ICB_at_2000!N164,Vines!N164,WestNet!N164,Capex_to_Jun_2014!N164,Capex_from_Jul_2014!N164)","v":0},{"$f":"SUM(ICB_at_2000!O164,Vines!O164,WestNet!O164,Capex_to_Jun_2014!O164,Capex_from_Jul_2014!O164)","v":0},{"$f":"SUM(ICB_at_2000!P164,Vines!P164,WestNet!P164,Capex_to_Jun_2014!P164,Capex_from_Jul_2014!P164)","v":0},{"$f":"SUM(ICB_at_2000!Q164,Vines!Q164,WestNet!Q164,Capex_to_Jun_2014!Q164,Capex_from_Jul_2014!Q164)","v":0},{"$f":"SUM(ICB_at_2000!R164,Vines!R164,WestNet!R164,Capex_to_Jun_2014!R164,Capex_from_Jul_2014!R164)","v":0},{"$f":"SUM(ICB_at_2000!S164,Vines!S164,WestNet!S164,Capex_to_Jun_2014!S164,Capex_from_Jul_2014!S164)","v":0},{"$f":"SUM(ICB_at_2000!T164,Vines!T164,WestNet!T164,Capex_to_Jun_2014!T164,Capex_from_Jul_2014!T164)","v":0},{"$f":"SUM(ICB_at_2000!U164,Vines!U164,WestNet!U164,Capex_to_Jun_2014!U164,Capex_from_Jul_2014!U164)","v":0},{"$f":"SUM(ICB_at_2000!V164,Vines!V164,WestNet!V164,Capex_to_Jun_2014!V164,Capex_from_Jul_2014!V164)","v":0},{"$f":"SUM(ICB_at_2000!W164,Vines!W164,WestNet!W164,Capex_to_Jun_2014!W164,Capex_from_Jul_2014!W164)","v":0},{"$f":"SUM(ICB_at_2000!X164,Vines!X164,WestNet!X164,Capex_to_Jun_2014!X164,Capex_from_Jul_2014!X164)","v":0},{"$f":"SUM(ICB_at_2000!Y164,Vines!Y164,WestNet!Y164,Capex_to_Jun_2014!Y164,Capex_from_Jul_2014!Y164)","v":0},{"$f":"SUM(ICB_at_2000!Z164,Vines!Z164,WestNet!Z164,Capex_to_Jun_2014!Z164,Capex_from_Jul_2014!Z164)","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,{"$f":"SUM(ICB_at_2000!E165,Vines!E165,WestNet!E165,Capex_to_Jun_2014!E165,Capex_from_Jul_2014!E165)","v":0},{"$f":"SUM(ICB_at_2000!F165,Vines!F165,WestNet!F165,Capex_to_Jun_2014!F165,Capex_from_Jul_2014!F165)","v":0},{"$f":"SUM(ICB_at_2000!G165,Vines!G165,WestNet!G165,Capex_to_Jun_2014!G165,Capex_from_Jul_2014!G165)","v":0},{"$f":"SUM(ICB_at_2000!H165,Vines!H165,WestNet!H165,Capex_to_Jun_2014!H165,Capex_from_Jul_2014!H165)","v":0},{"$f":"SUM(ICB_at_2000!I165,Vines!I165,WestNet!I165,Capex_to_Jun_2014!I165,Capex_from_Jul_2014!I165)","v":0},{"$f":"SUM(ICB_at_2000!J165,Vines!J165,WestNet!J165,Capex_to_Jun_2014!J165,Capex_from_Jul_2014!J165)","v":0},{"$f":"SUM(ICB_at_2000!K165,Vines!K165,WestNet!K165,Capex_to_Jun_2014!K165,Capex_from_Jul_2014!K165)","v":0},{"$f":"SUM(ICB_at_2000!L165,Vines!L165,WestNet!L165,Capex_to_Jun_2014!L165,Capex_from_Jul_2014!L165)","v":0},{"$f":"SUM(ICB_at_2000!M165,Vines!M165,WestNet!M165,Capex_to_Jun_2014!M165,Capex_from_Jul_2014!M165)","v":0},{"$f":"SUM(ICB_at_2000!N165,Vines!N165,WestNet!N165,Capex_to_Jun_2014!N165,Capex_from_Jul_2014!N165)","v":0},{"$f":"SUM(ICB_at_2000!O165,Vines!O165,WestNet!O165,Capex_to_Jun_2014!O165,Capex_from_Jul_2014!O165)","v":0},{"$f":"SUM(ICB_at_2000!P165,Vines!P165,WestNet!P165,Capex_to_Jun_2014!P165,Capex_from_Jul_2014!P165)","v":0},{"$f":"SUM(ICB_at_2000!Q165,Vines!Q165,WestNet!Q165,Capex_to_Jun_2014!Q165,Capex_from_Jul_2014!Q165)","v":0},{"$f":"SUM(ICB_at_2000!R165,Vines!R165,WestNet!R165,Capex_to_Jun_2014!R165,Capex_from_Jul_2014!R165)","v":0},{"$f":"SUM(ICB_at_2000!S165,Vines!S165,WestNet!S165,Capex_to_Jun_2014!S165,Capex_from_Jul_2014!S165)","v":0},{"$f":"SUM(ICB_at_2000!T165,Vines!T165,WestNet!T165,Capex_to_Jun_2014!T165,Capex_from_Jul_2014!T165)","v":0},{"$f":"SUM(ICB_at_2000!U165,Vines!U165,WestNet!U165,Capex_to_Jun_2014!U165,Capex_from_Jul_2014!U165)","v":0},{"$f":"SUM(ICB_at_2000!V165,Vines!V165,WestNet!V165,Capex_to_Jun_2014!V165,Capex_from_Jul_2014!V165)","v":0},{"$f":"SUM(ICB_at_2000!W165,Vines!W165,WestNet!W165,Capex_to_Jun_2014!W165,Capex_from_Jul_2014!W165)","v":0},{"$f":"SUM(ICB_at_2000!X165,Vines!X165,WestNet!X165,Capex_to_Jun_2014!X165,Capex_from_Jul_2014!X165)","v":0},{"$f":"SUM(ICB_at_2000!Y165,Vines!Y165,WestNet!Y165,Capex_to_Jun_2014!Y165,Capex_from_Jul_2014!Y165)","v":0},{"$f":"SUM(ICB_at_2000!Z165,Vines!Z165,WestNet!Z165,Capex_to_Jun_2014!Z165,Capex_from_Jul_2014!Z165)","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,{"$f":"SUM(ICB_at_2000!E166,Vines!E166,WestNet!E166,Capex_to_Jun_2014!E166,Capex_from_Jul_2014!E166)","v":0},{"$f":"SUM(ICB_at_2000!F166,Vines!F166,WestNet!F166,Capex_to_Jun_2014!F166,Capex_from_Jul_2014!F166)","v":0},{"$f":"SUM(ICB_at_2000!G166,Vines!G166,WestNet!G166,Capex_to_Jun_2014!G166,Capex_from_Jul_2014!G166)","v":0},{"$f":"SUM(ICB_at_2000!H166,Vines!H166,WestNet!H166,Capex_to_Jun_2014!H166,Capex_from_Jul_2014!H166)","v":0},{"$f":"SUM(ICB_at_2000!I166,Vines!I166,WestNet!I166,Capex_to_Jun_2014!I166,Capex_from_Jul_2014!I166)","v":0},{"$f":"SUM(ICB_at_2000!J166,Vines!J166,WestNet!J166,Capex_to_Jun_2014!J166,Capex_from_Jul_2014!J166)","v":0},{"$f":"SUM(ICB_at_2000!K166,Vines!K166,WestNet!K166,Capex_to_Jun_2014!K166,Capex_from_Jul_2014!K166)","v":0},{"$f":"SUM(ICB_at_2000!L166,Vines!L166,WestNet!L166,Capex_to_Jun_2014!L166,Capex_from_Jul_2014!L166)","v":0},{"$f":"SUM(ICB_at_2000!M166,Vines!M166,WestNet!M166,Capex_to_Jun_2014!M166,Capex_from_Jul_2014!M166)","v":0},{"$f":"SUM(ICB_at_2000!N166,Vines!N166,WestNet!N166,Capex_to_Jun_2014!N166,Capex_from_Jul_2014!N166)","v":0},{"$f":"SUM(ICB_at_2000!O166,Vines!O166,WestNet!O166,Capex_to_Jun_2014!O166,Capex_from_Jul_2014!O166)","v":0},{"$f":"SUM(ICB_at_2000!P166,Vines!P166,WestNet!P166,Capex_to_Jun_2014!P166,Capex_from_Jul_2014!P166)","v":0},{"$f":"SUM(ICB_at_2000!Q166,Vines!Q166,WestNet!Q166,Capex_to_Jun_2014!Q166,Capex_from_Jul_2014!Q166)","v":0},{"$f":"SUM(ICB_at_2000!R166,Vines!R166,WestNet!R166,Capex_to_Jun_2014!R166,Capex_from_Jul_2014!R166)","v":0},{"$f":"SUM(ICB_at_2000!S166,Vines!S166,WestNet!S166,Capex_to_Jun_2014!S166,Capex_from_Jul_2014!S166)","v":0},{"$f":"SUM(ICB_at_2000!T166,Vines!T166,WestNet!T166,Capex_to_Jun_2014!T166,Capex_from_Jul_2014!T166)","v":0},{"$f":"SUM(ICB_at_2000!U166,Vines!U166,WestNet!U166,Capex_to_Jun_2014!U166,Capex_from_Jul_2014!U166)","v":0},{"$f":"SUM(ICB_at_2000!V166,Vines!V166,WestNet!V166,Capex_to_Jun_2014!V166,Capex_from_Jul_2014!V166)","v":0},{"$f":"SUM(ICB_at_2000!W166,Vines!W166,WestNet!W166,Capex_to_Jun_2014!W166,Capex_from_Jul_2014!W166)","v":0},{"$f":"SUM(ICB_at_2000!X166,Vines!X166,WestNet!X166,Capex_to_Jun_2014!X166,Capex_from_Jul_2014!X166)","v":0},{"$f":"SUM(ICB_at_2000!Y166,Vines!Y166,WestNet!Y166,Capex_to_Jun_2014!Y166,Capex_from_Jul_2014!Y166)","v":0},{"$f":"SUM(ICB_at_2000!Z166,Vines!Z166,WestNet!Z166,Capex_to_Jun_2014!Z166,Capex_from_Jul_2014!Z166)","v":0}]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E153:E167)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1.4349045801526721E-2,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM(ICB_at_2000!E171,Vines!E171,WestNet!E171,Capex_to_Jun_2014!E171,Capex_from_Jul_2014!E171)","v":228.18097879708219},{"$f":"SUM(ICB_at_2000!F171,Vines!F171,WestNet!F171,Capex_to_Jun_2014!F171,Capex_from_Jul_2014!F171)","v":228.36131089501808},{"$f":"SUM(ICB_at_2000!G171,Vines!G171,WestNet!G171,Capex_to_Jun_2014!G171,Capex_from_Jul_2014!G171)","v":226.06739756370141},{"$f":"SUM(ICB_at_2000!H171,Vines!H171,WestNet!H171,Capex_to_Jun_2014!H171,Capex_from_Jul_2014!H171)","v":223.7405370033772},{"$f":"SUM(ICB_at_2000!I171,Vines!I171,WestNet!I171,Capex_to_Jun_2014!I171,Capex_from_Jul_2014!I171)","v":221.3864282670886},{"$f":"SUM(ICB_at_2000!J171,Vines!J171,WestNet!J171,Capex_to_Jun_2014!J171,Capex_from_Jul_2014!J171)","v":219.75501240829587},{"$f":"SUM(ICB_at_2000!K171,Vines!K171,WestNet!K171,Capex_to_Jun_2014!K171,Capex_from_Jul_2014!K171)","v":219.27071060281318},{"$f":"SUM(ICB_at_2000!L171,Vines!L171,WestNet!L171,Capex_to_Jun_2014!L171,Capex_from_Jul_2014!L171)","v":218.84548326913622},{"$f":"SUM(ICB_at_2000!M171,Vines!M171,WestNet!M171,Capex_to_Jun_2014!M171,Capex_from_Jul_2014!M171)","v":220.32284972559054},{"$f":"SUM(ICB_at_2000!N171,Vines!N171,WestNet!N171,Capex_to_Jun_2014!N171,Capex_from_Jul_2014!N171)","v":229.92569641203096},{"$f":"SUM(ICB_at_2000!O171,Vines!O171,WestNet!O171,Capex_to_Jun_2014!O171,Capex_from_Jul_2014!O171)","v":237.0920503436092},{"$f":"SUM(ICB_at_2000!P171,Vines!P171,WestNet!P171,Capex_to_Jun_2014!P171,Capex_from_Jul_2014!P171)","v":237.6341208922957},{"$f":"SUM(ICB_at_2000!Q171,Vines!Q171,WestNet!Q171,Capex_to_Jun_2014!Q171,Capex_from_Jul_2014!Q171)","v":238.51596513332274},{"$f":"SUM(ICB_at_2000!R171,Vines!R171,WestNet!R171,Capex_to_Jun_2014!R171,Capex_from_Jul_2014!R171)","v":250.79012840843592},{"$f":"SUM(ICB_at_2000!S171,Vines!S171,WestNet!S171,Capex_to_Jun_2014!S171,Capex_from_Jul_2014!S171)","v":249.25659854573635},{"$f":"SUM(ICB_at_2000!T171,Vines!T171,WestNet!T171,Capex_to_Jun_2014!T171,Capex_from_Jul_2014!T171)","v":247.92218219594466},{"$f":"SUM(ICB_at_2000!U171,Vines!U171,WestNet!U171,Capex_to_Jun_2014!U171,Capex_from_Jul_2014!U171)","v":246.07096749550476},{"$f":"SUM(ICB_at_2000!V171,Vines!V171,WestNet!V171,Capex_to_Jun_2014!V171,Capex_from_Jul_2014!V171)","v":256.02989594468517},{"$f":"SUM(ICB_at_2000!W171,Vines!W171,WestNet!W171,Capex_to_Jun_2014!W171,Capex_from_Jul_2014!W171)","v":296.42033693547972},{"$f":"SUM(ICB_at_2000!X171,Vines!X171,WestNet!X171,Capex_to_Jun_2014!X171,Capex_from_Jul_2014!X171)","v":333.35451114292459},{"$f":"SUM(ICB_at_2000!Y171,Vines!Y171,WestNet!Y171,Capex_to_Jun_2014!Y171,Capex_from_Jul_2014!Y171)","v":362.55471066400514},{"$f":"SUM(ICB_at_2000!Z171,Vines!Z171,WestNet!Z171,Capex_to_Jun_2014!Z171,Capex_from_Jul_2014!Z171)","v":385.79340057662097}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM(ICB_at_2000!E172,Vines!E172,WestNet!E172,Capex_to_Jun_2014!E172,Capex_from_Jul_2014!E172)","v":0},{"$f":"SUM(ICB_at_2000!F172,Vines!F172,WestNet!F172,Capex_to_Jun_2014!F172,Capex_from_Jul_2014!F172)","v":0},{"$f":"SUM(ICB_at_2000!G172,Vines!G172,WestNet!G172,Capex_to_Jun_2014!G172,Capex_from_Jul_2014!G172)","v":0},{"$f":"SUM(ICB_at_2000!H172,Vines!H172,WestNet!H172,Capex_to_Jun_2014!H172,Capex_from_Jul_2014!H172)","v":0},{"$f":"SUM(ICB_at_2000!I172,Vines!I172,WestNet!I172,Capex_to_Jun_2014!I172,Capex_from_Jul_2014!I172)","v":0},{"$f":"SUM(ICB_at_2000!J172,Vines!J172,WestNet!J172,Capex_to_Jun_2014!J172,Capex_from_Jul_2014!J172)","v":0},{"$f":"SUM(ICB_at_2000!K172,Vines!K172,WestNet!K172,Capex_to_Jun_2014!K172,Capex_from_Jul_2014!K172)","v":0},{"$f":"SUM(ICB_at_2000!L172,Vines!L172,WestNet!L172,Capex_to_Jun_2014!L172,Capex_from_Jul_2014!L172)","v":0},{"$f":"SUM(ICB_at_2000!M172,Vines!M172,WestNet!M172,Capex_to_Jun_2014!M172,Capex_from_Jul_2014!M172)","v":0},{"$f":"SUM(ICB_at_2000!N172,Vines!N172,WestNet!N172,Capex_to_Jun_2014!N172,Capex_from_Jul_2014!N172)","v":0},{"$f":"SUM(ICB_at_2000!O172,Vines!O172,WestNet!O172,Capex_to_Jun_2014!O172,Capex_from_Jul_2014!O172)","v":0.50735202708424076},{"$f":"SUM(ICB_at_2000!P172,Vines!P172,WestNet!P172,Capex_to_Jun_2014!P172,Capex_from_Jul_2014!P172)","v":1.1095646298839998},{"$f":"SUM(ICB_at_2000!Q172,Vines!Q172,WestNet!Q172,Capex_to_Jun_2014!Q172,Capex_from_Jul_2014!Q172)","v":0.64295188928639035},{"$f":"SUM(ICB_at_2000!R172,Vines!R172,WestNet!R172,Capex_to_Jun_2014!R172,Capex_from_Jul_2014!R172)","v":6.5225029844323057},{"$f":"SUM(ICB_at_2000!S172,Vines!S172,WestNet!S172,Capex_to_Jun_2014!S172,Capex_from_Jul_2014!S172)","v":10.136750344432306},{"$f":"SUM(ICB_at_2000!T172,Vines!T172,WestNet!T172,Capex_to_Jun_2014!T172,Capex_from_Jul_2014!T172)","v":11.563421643138751},{"$f":"SUM(ICB_at_2000!U172,Vines!U172,WestNet!U172,Capex_to_Jun_2014!U172,Capex_from_Jul_2014!U172)","v":11.464915244723043},{"$f":"SUM(ICB_at_2000!V172,Vines!V172,WestNet!V172,Capex_to_Jun_2014!V172,Capex_from_Jul_2014!V172)","v":12.849144835036583},{"$f":"SUM(ICB_at_2000!W172,Vines!W172,WestNet!W172,Capex_to_Jun_2014!W172,Capex_from_Jul_2014!W172)","v":12.627419771726343},{"$f":"SUM(ICB_at_2000!X172,Vines!X172,WestNet!X172,Capex_to_Jun_2014!X172,Capex_from_Jul_2014!X172)","v":12.405694708416105},{"$f":"SUM(ICB_at_2000!Y172,Vines!Y172,WestNet!Y172,Capex_to_Jun_2014!Y172,Capex_from_Jul_2014!Y172)","v":15.587179239687968},{"$f":"SUM(ICB_at_2000!Z172,Vines!Z172,WestNet!Z172,Capex_to_Jun_2014!Z172,Capex_from_Jul_2014!Z172)","v":16.220898390389941}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000!E173,Vines!E173,WestNet!E173,Capex_to_Jun_2014!E173,Capex_from_Jul_2014!E173)","v":273.28236064919582},{"$f":"SUM(ICB_at_2000!F173,Vines!F173,WestNet!F173,Capex_to_Jun_2014!F173,Capex_from_Jul_2014!F173)","v":272.74691888367425},{"$f":"SUM(ICB_at_2000!G173,Vines!G173,WestNet!G173,Capex_to_Jun_2014!G173,Capex_from_Jul_2014!G173)","v":272.85491752043072},{"$f":"SUM(ICB_at_2000!H173,Vines!H173,WestNet!H173,Capex_to_Jun_2014!H173,Capex_from_Jul_2014!H173)","v":276.23295080230628},{"$f":"SUM(ICB_at_2000!I173,Vines!I173,WestNet!I173,Capex_to_Jun_2014!I173,Capex_from_Jul_2014!I173)","v":282.31020970093482},{"$f":"SUM(ICB_at_2000!J173,Vines!J173,WestNet!J173,Capex_to_Jun_2014!J173,Capex_from_Jul_2014!J173)","v":276.20945257031019},{"$f":"SUM(ICB_at_2000!K173,Vines!K173,WestNet!K173,Capex_to_Jun_2014!K173,Capex_from_Jul_2014!K173)","v":269.98814586600133},{"$f":"SUM(ICB_at_2000!L173,Vines!L173,WestNet!L173,Capex_to_Jun_2014!L173,Capex_from_Jul_2014!L173)","v":263.65429325754786},{"$f":"SUM(ICB_at_2000!M173,Vines!M173,WestNet!M173,Capex_to_Jun_2014!M173,Capex_from_Jul_2014!M173)","v":257.22555539600717},{"$f":"SUM(ICB_at_2000!N173,Vines!N173,WestNet!N173,Capex_to_Jun_2014!N173,Capex_from_Jul_2014!N173)","v":217.93135804730548},{"$f":"SUM(ICB_at_2000!O173,Vines!O173,WestNet!O173,Capex_to_Jun_2014!O173,Capex_from_Jul_2014!O173)","v":215.20721607171416},{"$f":"SUM(ICB_at_2000!P173,Vines!P173,WestNet!P173,Capex_to_Jun_2014!P173,Capex_from_Jul_2014!P173)","v":209.75893212053151},{"$f":"SUM(ICB_at_2000!Q173,Vines!Q173,WestNet!Q173,Capex_to_Jun_2014!Q173,Capex_from_Jul_2014!Q173)","v":204.31064816934887},{"$f":"SUM(ICB_at_2000!R173,Vines!R173,WestNet!R173,Capex_to_Jun_2014!R173,Capex_from_Jul_2014!R173)","v":198.86236421816622},{"$f":"SUM(ICB_at_2000!S173,Vines!S173,WestNet!S173,Capex_to_Jun_2014!S173,Capex_from_Jul_2014!S173)","v":193.41408026698358},{"$f":"SUM(ICB_at_2000!T173,Vines!T173,WestNet!T173,Capex_to_Jun_2014!T173,Capex_from_Jul_2014!T173)","v":190.68993829139225},{"$f":"SUM(ICB_at_2000!U173,Vines!U173,WestNet!U173,Capex_to_Jun_2014!U173,Capex_from_Jul_2014!U173)","v":187.96579631580093},{"$f":"SUM(ICB_at_2000!V173,Vines!V173,WestNet!V173,Capex_to_Jun_2014!V173,Capex_from_Jul_2014!V173)","v":185.24165434020961},{"$f":"SUM(ICB_at_2000!W173,Vines!W173,WestNet!W173,Capex_to_Jun_2014!W173,Capex_from_Jul_2014!W173)","v":179.79337038902696},{"$f":"SUM(ICB_at_2000!X173,Vines!X173,WestNet!X173,Capex_to_Jun_2014!X173,Capex_from_Jul_2014!X173)","v":174.34508643784432},{"$f":"SUM(ICB_at_2000!Y173,Vines!Y173,WestNet!Y173,Capex_to_Jun_2014!Y173,Capex_from_Jul_2014!Y173)","v":168.89680248666167},{"$f":"SUM(ICB_at_2000!Z173,Vines!Z173,WestNet!Z173,Capex_to_Jun_2014!Z173,Capex_from_Jul_2014!Z173)","v":163.44851853547902}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000!E174,Vines!E174,WestNet!E174,Capex_to_Jun_2014!E174,Capex_from_Jul_2014!E174)","v":146.56136762664511},{"$f":"SUM(ICB_at_2000!F174,Vines!F174,WestNet!F174,Capex_to_Jun_2014!F174,Capex_from_Jul_2014!F174)","v":144.48274237368366},{"$f":"SUM(ICB_at_2000!G174,Vines!G174,WestNet!G174,Capex_to_Jun_2014!G174,Capex_from_Jul_2014!G174)","v":140.85616365040795},{"$f":"SUM(ICB_at_2000!H174,Vines!H174,WestNet!H174,Capex_to_Jun_2014!H174,Capex_from_Jul_2014!H174)","v":137.11959677807184},{"$f":"SUM(ICB_at_2000!I174,Vines!I174,WestNet!I174,Capex_to_Jun_2014!I174,Capex_from_Jul_2014!I174)","v":133.42901169568802},{"$f":"SUM(ICB_at_2000!J174,Vines!J174,WestNet!J174,Capex_to_Jun_2014!J174,Capex_from_Jul_2014!J174)","v":138.53248738490646},{"$f":"SUM(ICB_at_2000!K174,Vines!K174,WestNet!K174,Capex_to_Jun_2014!K174,Capex_from_Jul_2014!K174)","v":144.76746938136938},{"$f":"SUM(ICB_at_2000!L174,Vines!L174,WestNet!L174,Capex_to_Jun_2014!L174,Capex_from_Jul_2014!L174)","v":155.71514909819859},{"$f":"SUM(ICB_at_2000!M174,Vines!M174,WestNet!M174,Capex_to_Jun_2014!M174,Capex_from_Jul_2014!M174)","v":164.88058074343465},{"$f":"SUM(ICB_at_2000!N174,Vines!N174,WestNet!N174,Capex_to_Jun_2014!N174,Capex_from_Jul_2014!N174)","v":204.99978874531706},{"$f":"SUM(ICB_at_2000!O174,Vines!O174,WestNet!O174,Capex_to_Jun_2014!O174,Capex_from_Jul_2014!O174)","v":207.47843161182365},{"$f":"SUM(ICB_at_2000!P174,Vines!P174,WestNet!P174,Capex_to_Jun_2014!P174,Capex_from_Jul_2014!P174)","v":212.37346613555221},{"$f":"SUM(ICB_at_2000!Q174,Vines!Q174,WestNet!Q174,Capex_to_Jun_2014!Q174,Capex_from_Jul_2014!Q174)","v":217.97395251635143},{"$f":"SUM(ICB_at_2000!R174,Vines!R174,WestNet!R174,Capex_to_Jun_2014!R174,Capex_from_Jul_2014!R174)","v":234.81881768387581},{"$f":"SUM(ICB_at_2000!S174,Vines!S174,WestNet!S174,Capex_to_Jun_2014!S174,Capex_from_Jul_2014!S174)","v":245.55498489610292},{"$f":"SUM(ICB_at_2000!T174,Vines!T174,WestNet!T174,Capex_to_Jun_2014!T174,Capex_from_Jul_2014!T174)","v":256.16436217397819},{"$f":"SUM(ICB_at_2000!U174,Vines!U174,WestNet!U174,Capex_to_Jun_2014!U174,Capex_from_Jul_2014!U174)","v":252.81053771006574},{"$f":"SUM(ICB_at_2000!V174,Vines!V174,WestNet!V174,Capex_to_Jun_2014!V174,Capex_from_Jul_2014!V174)","v":279.29711544074166},{"$f":"SUM(ICB_at_2000!W174,Vines!W174,WestNet!W174,Capex_to_Jun_2014!W174,Capex_from_Jul_2014!W174)","v":301.81283865637948},{"$f":"SUM(ICB_at_2000!X174,Vines!X174,WestNet!X174,Capex_to_Jun_2014!X174,Capex_from_Jul_2014!X174)","v":322.63612609812094},{"$f":"SUM(ICB_at_2000!Y174,Vines!Y174,WestNet!Y174,Capex_to_Jun_2014!Y174,Capex_from_Jul_2014!Y174)","v":344.36211043408161},{"$f":"SUM(ICB_at_2000!Z174,Vines!Z174,WestNet!Z174,Capex_to_Jun_2014!Z174,Capex_from_Jul_2014!Z174)","v":366.07029873156404}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000!E175,Vines!E175,WestNet!E175,Capex_to_Jun_2014!E175,Capex_from_Jul_2014!E175)","v":41.253875767738371},{"$f":"SUM(ICB_at_2000!F175,Vines!F175,WestNet!F175,Capex_to_Jun_2014!F175,Capex_from_Jul_2014!F175)","v":39.820013946439943},{"$f":"SUM(ICB_at_2000!G175,Vines!G175,WestNet!G175,Capex_to_Jun_2014!G175,Capex_from_Jul_2014!G175)","v":38.325220461128389},{"$f":"SUM(ICB_at_2000!H175,Vines!H175,WestNet!H175,Capex_to_Jun_2014!H175,Capex_from_Jul_2014!H175)","v":36.768244263023234},{"$f":"SUM(ICB_at_2000!I175,Vines!I175,WestNet!I175,Capex_to_Jun_2014!I175,Capex_from_Jul_2014!I175)","v":35.147180674471485},{"$f":"SUM(ICB_at_2000!J175,Vines!J175,WestNet!J175,Capex_to_Jun_2014!J175,Capex_from_Jul_2014!J175)","v":33.845433242083651},{"$f":"SUM(ICB_at_2000!K175,Vines!K175,WestNet!K175,Capex_to_Jun_2014!K175,Capex_from_Jul_2014!K175)","v":32.543685809695816},{"$f":"SUM(ICB_at_2000!L175,Vines!L175,WestNet!L175,Capex_to_Jun_2014!L175,Capex_from_Jul_2014!L175)","v":31.241938377307985},{"$f":"SUM(ICB_at_2000!M175,Vines!M175,WestNet!M175,Capex_to_Jun_2014!M175,Capex_from_Jul_2014!M175)","v":29.940190944920154},{"$f":"SUM(ICB_at_2000!N175,Vines!N175,WestNet!N175,Capex_to_Jun_2014!N175,Capex_from_Jul_2014!N175)","v":28.638443512532323},{"$f":"SUM(ICB_at_2000!O175,Vines!O175,WestNet!O175,Capex_to_Jun_2014!O175,Capex_from_Jul_2014!O175)","v":27.987569796338406},{"$f":"SUM(ICB_at_2000!P175,Vines!P175,WestNet!P175,Capex_to_Jun_2014!P175,Capex_from_Jul_2014!P175)","v":26.685822363950574},{"$f":"SUM(ICB_at_2000!Q175,Vines!Q175,WestNet!Q175,Capex_to_Jun_2014!Q175,Capex_from_Jul_2014!Q175)","v":25.384074931562743},{"$f":"SUM(ICB_at_2000!R175,Vines!R175,WestNet!R175,Capex_to_Jun_2014!R175,Capex_from_Jul_2014!R175)","v":24.082327499174912},{"$f":"SUM(ICB_at_2000!S175,Vines!S175,WestNet!S175,Capex_to_Jun_2014!S175,Capex_from_Jul_2014!S175)","v":22.780580066787081},{"$f":"SUM(ICB_at_2000!T175,Vines!T175,WestNet!T175,Capex_to_Jun_2014!T175,Capex_from_Jul_2014!T175)","v":22.129706350593164},{"$f":"SUM(ICB_at_2000!U175,Vines!U175,WestNet!U175,Capex_to_Jun_2014!U175,Capex_from_Jul_2014!U175)","v":21.478832634399247},{"$f":"SUM(ICB_at_2000!V175,Vines!V175,WestNet!V175,Capex_to_Jun_2014!V175,Capex_from_Jul_2014!V175)","v":20.827958918205329},{"$f":"SUM(ICB_at_2000!W175,Vines!W175,WestNet!W175,Capex_to_Jun_2014!W175,Capex_from_Jul_2014!W175)","v":19.526211485817495},{"$f":"SUM(ICB_at_2000!X175,Vines!X175,WestNet!X175,Capex_to_Jun_2014!X175,Capex_from_Jul_2014!X175)","v":18.22446405342966},{"$f":"SUM(ICB_at_2000!Y175,Vines!Y175,WestNet!Y175,Capex_to_Jun_2014!Y175,Capex_from_Jul_2014!Y175)","v":16.922716621041829},{"$f":"SUM(ICB_at_2000!Z175,Vines!Z175,WestNet!Z175,Capex_to_Jun_2014!Z175,Capex_from_Jul_2014!Z175)","v":15.620969188653996}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,{"$f":"SUM(ICB_at_2000!E176,Vines!E176,WestNet!E176,Capex_to_Jun_2014!E176,Capex_from_Jul_2014!E176)","v":14.594470144638386},{"$f":"SUM(ICB_at_2000!F176,Vines!F176,WestNet!F176,Capex_to_Jun_2014!F176,Capex_from_Jul_2014!F176)","v":14.257416921660658},{"$f":"SUM(ICB_at_2000!G176,Vines!G176,WestNet!G176,Capex_to_Jun_2014!G176,Capex_from_Jul_2014!G176)","v":13.710703120207262},{"$f":"SUM(ICB_at_2000!H176,Vines!H176,WestNet!H176,Capex_to_Jun_2014!H176,Capex_from_Jul_2014!H176)","v":13.134983518798432},{"$f":"SUM(ICB_at_2000!I176,Vines!I176,WestNet!I176,Capex_to_Jun_2014!I176,Capex_from_Jul_2014!I176)","v":12.562759768917573},{"$f":"SUM(ICB_at_2000!J176,Vines!J176,WestNet!J176,Capex_to_Jun_2014!J176,Capex_from_Jul_2014!J176)","v":12.113622413720341},{"$f":"SUM(ICB_at_2000!K176,Vines!K176,WestNet!K176,Capex_to_Jun_2014!K176,Capex_from_Jul_2014!K176)","v":12.431587489017561},{"$f":"SUM(ICB_at_2000!L176,Vines!L176,WestNet!L176,Capex_to_Jun_2014!L176,Capex_from_Jul_2014!L176)","v":12.585179794983965},{"$f":"SUM(ICB_at_2000!M176,Vines!M176,WestNet!M176,Capex_to_Jun_2014!M176,Capex_from_Jul_2014!M176)","v":12.210631416780654},{"$f":"SUM(ICB_at_2000!N176,Vines!N176,WestNet!N176,Capex_to_Jun_2014!N176,Capex_from_Jul_2014!N176)","v":12.482135956647268},{"$f":"SUM(ICB_at_2000!O176,Vines!O176,WestNet!O176,Capex_to_Jun_2014!O176,Capex_from_Jul_2014!O176)","v":12.437685317038975},{"$f":"SUM(ICB_at_2000!P176,Vines!P176,WestNet!P176,Capex_to_Jun_2014!P176,Capex_from_Jul_2014!P176)","v":12.023315419957916},{"$f":"SUM(ICB_at_2000!Q176,Vines!Q176,WestNet!Q176,Capex_to_Jun_2014!Q176,Capex_from_Jul_2014!Q176)","v":11.81840981450158},{"$f":"SUM(ICB_at_2000!R176,Vines!R176,WestNet!R176,Capex_to_Jun_2014!R176,Capex_from_Jul_2014!R176)","v":12.3867627847679},{"$f":"SUM(ICB_at_2000!S176,Vines!S176,WestNet!S176,Capex_to_Jun_2014!S176,Capex_from_Jul_2014!S176)","v":12.355782713642355},{"$f":"SUM(ICB_at_2000!T176,Vines!T176,WestNet!T176,Capex_to_Jun_2014!T176,Capex_from_Jul_2014!T176)","v":12.975995406516599},{"$f":"SUM(ICB_at_2000!U176,Vines!U176,WestNet!U176,Capex_to_Jun_2014!U176,Capex_from_Jul_2014!U176)","v":12.608167754199659},{"$f":"SUM(ICB_at_2000!V176,Vines!V176,WestNet!V176,Capex_to_Jun_2014!V176,Capex_from_Jul_2014!V176)","v":15.726916269001075},{"$f":"SUM(ICB_at_2000!W176,Vines!W176,WestNet!W176,Capex_to_Jun_2014!W176,Capex_from_Jul_2014!W176)","v":16.513574791329336},{"$f":"SUM(ICB_at_2000!X176,Vines!X176,WestNet!X176,Capex_to_Jun_2014!X176,Capex_from_Jul_2014!X176)","v":17.260391908204021},{"$f":"SUM(ICB_at_2000!Y176,Vines!Y176,WestNet!Y176,Capex_to_Jun_2014!Y176,Capex_from_Jul_2014!Y176)","v":18.044873267001257},{"$f":"SUM(ICB_at_2000!Z176,Vines!Z176,WestNet!Z176,Capex_to_Jun_2014!Z176,Capex_from_Jul_2014!Z176)","v":19.390188029074604}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,{"$f":"SUM(ICB_at_2000!E177,Vines!E177,WestNet!E177,Capex_to_Jun_2014!E177,Capex_from_Jul_2014!E177)","v":2.9176296254207421},{"$f":"SUM(ICB_at_2000!F177,Vines!F177,WestNet!F177,Capex_to_Jun_2014!F177,Capex_from_Jul_2014!F177)","v":2.784117348051526},{"$f":"SUM(ICB_at_2000!G177,Vines!G177,WestNet!G177,Capex_to_Jun_2014!G177,Capex_from_Jul_2014!G177)","v":2.633500850648415},{"$f":"SUM(ICB_at_2000!H177,Vines!H177,WestNet!H177,Capex_to_Jun_2014!H177,Capex_from_Jul_2014!H177)","v":2.482884349639694},{"$f":"SUM(ICB_at_2000!I177,Vines!I177,WestNet!I177,Capex_to_Jun_2014!I177,Capex_from_Jul_2014!I177)","v":2.332267845113305},{"$f":"SUM(ICB_at_2000!J177,Vines!J177,WestNet!J177,Capex_to_Jun_2014!J177,Capex_from_Jul_2014!J177)","v":2.2095169058968152},{"$f":"SUM(ICB_at_2000!K177,Vines!K177,WestNet!K177,Capex_to_Jun_2014!K177,Capex_from_Jul_2014!K177)","v":2.0865183738546604},{"$f":"SUM(ICB_at_2000!L177,Vines!L177,WestNet!L177,Capex_to_Jun_2014!L177,Capex_from_Jul_2014!L177)","v":1.9632768086995438},{"$f":"SUM(ICB_at_2000!M177,Vines!M177,WestNet!M177,Capex_to_Jun_2014!M177,Capex_from_Jul_2014!M177)","v":1.8539155389399045},{"$f":"SUM(ICB_at_2000!N177,Vines!N177,WestNet!N177,Capex_to_Jun_2014!N177,Capex_from_Jul_2014!N177)","v":3.5937262391324154},{"$f":"SUM(ICB_at_2000!O177,Vines!O177,WestNet!O177,Capex_to_Jun_2014!O177,Capex_from_Jul_2014!O177)","v":5.3758247909544075},{"$f":"SUM(ICB_at_2000!P177,Vines!P177,WestNet!P177,Capex_to_Jun_2014!P177,Capex_from_Jul_2014!P177)","v":5.3416707766437979},{"$f":"SUM(ICB_at_2000!Q177,Vines!Q177,WestNet!Q177,Capex_to_Jun_2014!Q177,Capex_from_Jul_2014!Q177)","v":5.3492786560263959},{"$f":"SUM(ICB_at_2000!R177,Vines!R177,WestNet!R177,Capex_to_Jun_2014!R177,Capex_from_Jul_2014!R177)","v":5.1154486833859965},{"$f":"SUM(ICB_at_2000!S177,Vines!S177,WestNet!S177,Capex_to_Jun_2014!S177,Capex_from_Jul_2014!S177)","v":4.878197621533535},{"$f":"SUM(ICB_at_2000!T177,Vines!T177,WestNet!T177,Capex_to_Jun_2014!T177,Capex_from_Jul_2014!T177)","v":4.773272944349551},{"$f":"SUM(ICB_at_2000!U177,Vines!U177,WestNet!U177,Capex_to_Jun_2014!U177,Capex_from_Jul_2014!U177)","v":4.6601524805581214},{"$f":"SUM(ICB_at_2000!V177,Vines!V177,WestNet!V177,Capex_to_Jun_2014!V177,Capex_from_Jul_2014!V177)","v":4.5470320167666909},{"$f":"SUM(ICB_at_2000!W177,Vines!W177,WestNet!W177,Capex_to_Jun_2014!W177,Capex_from_Jul_2014!W177)","v":4.9246813434524475},{"$f":"SUM(ICB_at_2000!X177,Vines!X177,WestNet!X177,Capex_to_Jun_2014!X177,Capex_from_Jul_2014!X177)","v":13.619553322759812},{"$f":"SUM(ICB_at_2000!Y177,Vines!Y177,WestNet!Y177,Capex_to_Jun_2014!Y177,Capex_from_Jul_2014!Y177)","v":17.776400085541866},{"$f":"SUM(ICB_at_2000!Z177,Vines!Z177,WestNet!Z177,Capex_to_Jun_2014!Z177,Capex_from_Jul_2014!Z177)","v":24.331793815336695}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"SUM(ICB_at_2000!E178,Vines!E178,WestNet!E178,Capex_to_Jun_2014!E178,Capex_from_Jul_2014!E178)","v":2.5489345885954093},{"$f":"SUM(ICB_at_2000!F178,Vines!F178,WestNet!F178,Capex_to_Jun_2014!F178,Capex_from_Jul_2014!F178)","v":2.5082907867153956},{"$f":"SUM(ICB_at_2000!G178,Vines!G178,WestNet!G178,Capex_to_Jun_2014!G178,Capex_from_Jul_2014!G178)","v":2.3810935715777193},{"$f":"SUM(ICB_at_2000!H178,Vines!H178,WestNet!H178,Capex_to_Jun_2014!H178,Capex_from_Jul_2014!H178)","v":2.250032263780763},{"$f":"SUM(ICB_at_2000!I178,Vines!I178,WestNet!I178,Capex_to_Jun_2014!I178,Capex_from_Jul_2014!I178)","v":2.1151257125570111},{"$f":"SUM(ICB_at_2000!J178,Vines!J178,WestNet!J178,Capex_to_Jun_2014!J178,Capex_from_Jul_2014!J178)","v":1.9974442206893077},{"$f":"SUM(ICB_at_2000!K178,Vines!K178,WestNet!K178,Capex_to_Jun_2014!K178,Capex_from_Jul_2014!K178)","v":1.8793437697058639},{"$f":"SUM(ICB_at_2000!L178,Vines!L178,WestNet!L178,Capex_to_Jun_2014!L178,Capex_from_Jul_2014!L178)","v":1.8077401883885047},{"$f":"SUM(ICB_at_2000!M178,Vines!M178,WestNet!M178,Capex_to_Jun_2014!M178,Capex_from_Jul_2014!M178)","v":1.8200114988140381},{"$f":"SUM(ICB_at_2000!N178,Vines!N178,WestNet!N178,Capex_to_Jun_2014!N178,Capex_from_Jul_2014!N178)","v":0.75120165535068462},{"$f":"SUM(ICB_at_2000!O178,Vines!O178,WestNet!O178,Capex_to_Jun_2014!O178,Capex_from_Jul_2014!O178)","v":0.86415015051456456},{"$f":"SUM(ICB_at_2000!P178,Vines!P178,WestNet!P178,Capex_to_Jun_2014!P178,Capex_from_Jul_2014!P178)","v":1.9817013775826799},{"$f":"SUM(ICB_at_2000!Q178,Vines!Q178,WestNet!Q178,Capex_to_Jun_2014!Q178,Capex_from_Jul_2014!Q178)","v":2.6481682501193884},{"$f":"SUM(ICB_at_2000!R178,Vines!R178,WestNet!R178,Capex_to_Jun_2014!R178,Capex_from_Jul_2014!R178)","v":6.7896654402769601},{"$f":"SUM(ICB_at_2000!S178,Vines!S178,WestNet!S178,Capex_to_Jun_2014!S178,Capex_from_Jul_2014!S178)","v":16.845697801310433},{"$f":"SUM(ICB_at_2000!T178,Vines!T178,WestNet!T178,Capex_to_Jun_2014!T178,Capex_from_Jul_2014!T178)","v":18.931864809449099},{"$f":"SUM(ICB_at_2000!U178,Vines!U178,WestNet!U178,Capex_to_Jun_2014!U178,Capex_from_Jul_2014!U178)","v":18.678199465510353},{"$f":"SUM(ICB_at_2000!V178,Vines!V178,WestNet!V178,Capex_to_Jun_2014!V178,Capex_from_Jul_2014!V178)","v":28.749981525997352},{"$f":"SUM(ICB_at_2000!W178,Vines!W178,WestNet!W178,Capex_to_Jun_2014!W178,Capex_from_Jul_2014!W178)","v":28.647337008779743},{"$f":"SUM(ICB_at_2000!X178,Vines!X178,WestNet!X178,Capex_to_Jun_2014!X178,Capex_from_Jul_2014!X178)","v":28.323700748444924},{"$f":"SUM(ICB_at_2000!Y178,Vines!Y178,WestNet!Y178,Capex_to_Jun_2014!Y178,Capex_from_Jul_2014!Y178)","v":27.551712844190028},{"$f":"SUM(ICB_at_2000!Z178,Vines!Z178,WestNet!Z178,Capex_to_Jun_2014!Z178,Capex_from_Jul_2014!Z178)","v":26.779724939935136}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,{"$f":"SUM(ICB_at_2000!E179,Vines!E179,WestNet!E179,Capex_to_Jun_2014!E179,Capex_from_Jul_2014!E179)","v":90.977598361207768},{"$f":"SUM(ICB_at_2000!F179,Vines!F179,WestNet!F179,Capex_to_Jun_2014!F179,Capex_from_Jul_2014!F179)","v":96.821969212862797},{"$f":"SUM(ICB_at_2000!G179,Vines!G179,WestNet!G179,Capex_to_Jun_2014!G179,Capex_from_Jul_2014!G179)","v":113.24355027836967},{"$f":"SUM(ICB_at_2000!H179,Vines!H179,WestNet!H179,Capex_to_Jun_2014!H179,Capex_from_Jul_2014!H179)","v":127.86843852764186},{"$f":"SUM(ICB_at_2000!I179,Vines!I179,WestNet!I179,Capex_to_Jun_2014!I179,Capex_from_Jul_2014!I179)","v":139.53226751464547},{"$f":"SUM(ICB_at_2000!J179,Vines!J179,WestNet!J179,Capex_to_Jun_2014!J179,Capex_from_Jul_2014!J179)","v":147.06053690163921},{"$f":"SUM(ICB_at_2000!K179,Vines!K179,WestNet!K179,Capex_to_Jun_2014!K179,Capex_from_Jul_2014!K179)","v":157.27112712391218},{"$f":"SUM(ICB_at_2000!L179,Vines!L179,WestNet!L179,Capex_to_Jun_2014!L179,Capex_from_Jul_2014!L179)","v":163.69030265053627},{"$f":"SUM(ICB_at_2000!M179,Vines!M179,WestNet!M179,Capex_to_Jun_2014!M179,Capex_from_Jul_2014!M179)","v":167.40505835127038},{"$f":"SUM(ICB_at_2000!N179,Vines!N179,WestNet!N179,Capex_to_Jun_2014!N179,Capex_from_Jul_2014!N179)","v":171.9111448679372},{"$f":"SUM(ICB_at_2000!O179,Vines!O179,WestNet!O179,Capex_to_Jun_2014!O179,Capex_from_Jul_2014!O179)","v":177.30930850648093},{"$f":"SUM(ICB_at_2000!P179,Vines!P179,WestNet!P179,Capex_to_Jun_2014!P179,Capex_from_Jul_2014!P179)","v":189.45014715617808},{"$f":"SUM(ICB_at_2000!Q179,Vines!Q179,WestNet!Q179,Capex_to_Jun_2014!Q179,Capex_from_Jul_2014!Q179)","v":198.37585288540711},{"$f":"SUM(ICB_at_2000!R179,Vines!R179,WestNet!R179,Capex_to_Jun_2014!R179,Capex_from_Jul_2014!R179)","v":208.53017978694461},{"$f":"SUM(ICB_at_2000!S179,Vines!S179,WestNet!S179,Capex_to_Jun_2014!S179,Capex_from_Jul_2014!S179)","v":226.74183095684475},{"$f":"SUM(ICB_at_2000!T179,Vines!T179,WestNet!T179,Capex_to_Jun_2014!T179,Capex_from_Jul_2014!T179)","v":237.41258048523372},{"$f":"SUM(ICB_at_2000!U179,Vines!U179,WestNet!U179,Capex_to_Jun_2014!U179,Capex_from_Jul_2014!U179)","v":230.94807732969207},{"$f":"SUM(ICB_at_2000!V179,Vines!V179,WestNet!V179,Capex_to_Jun_2014!V179,Capex_from_Jul_2014!V179)","v":261.00554440881353},{"$f":"SUM(ICB_at_2000!W179,Vines!W179,WestNet!W179,Capex_to_Jun_2014!W179,Capex_from_Jul_2014!W179)","v":281.53710128163596},{"$f":"SUM(ICB_at_2000!X179,Vines!X179,WestNet!X179,Capex_to_Jun_2014!X179,Capex_from_Jul_2014!X179)","v":302.2752196045135},{"$f":"SUM(ICB_at_2000!Y179,Vines!Y179,WestNet!Y179,Capex_to_Jun_2014!Y179,Capex_from_Jul_2014!Y179)","v":323.86452399341738},{"$f":"SUM(ICB_at_2000!Z179,Vines!Z179,WestNet!Z179,Capex_to_Jun_2014!Z179,Capex_from_Jul_2014!Z179)","v":345.31845843621068}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000!E180,Vines!E180,WestNet!E180,Capex_to_Jun_2014!E180,Capex_from_Jul_2014!E180)","v":19.827649178691015},{"$f":"SUM(ICB_at_2000!F180,Vines!F180,WestNet!F180,Capex_to_Jun_2014!F180,Capex_from_Jul_2014!F180)","v":14.569901615851794},{"$f":"SUM(ICB_at_2000!G180,Vines!G180,WestNet!G180,Capex_to_Jun_2014!G180,Capex_from_Jul_2014!G180)","v":8.6744705453228548},{"$f":"SUM(ICB_at_2000!H180,Vines!H180,WestNet!H180,Capex_to_Jun_2014!H180,Capex_from_Jul_2014!H180)","v":2.6822076135310473},{"$f":"SUM(ICB_at_2000!I180,Vines!I180,WestNet!I180,Capex_to_Jun_2014!I180,Capex_from_Jul_2014!I180)","v":-3.7552783508669818},{"$f":"SUM(ICB_at_2000!J180,Vines!J180,WestNet!J180,Capex_to_Jun_2014!J180,Capex_from_Jul_2014!J180)","v":-3.7552783508669818},{"$f":"SUM(ICB_at_2000!K180,Vines!K180,WestNet!K180,Capex_to_Jun_2014!K180,Capex_from_Jul_2014!K180)","v":-3.7552783508669823},{"$f":"SUM(ICB_at_2000!L180,Vines!L180,WestNet!L180,Capex_to_Jun_2014!L180,Capex_from_Jul_2014!L180)","v":-3.7552783508669823},{"$f":"SUM(ICB_at_2000!M180,Vines!M180,WestNet!M180,Capex_to_Jun_2014!M180,Capex_from_Jul_2014!M180)","v":-3.7552783508669823},{"$f":"SUM(ICB_at_2000!N180,Vines!N180,WestNet!N180,Capex_to_Jun_2014!N180,Capex_from_Jul_2014!N180)","v":1.3324561833105367E-15},{"$f":"SUM(ICB_at_2000!O180,Vines!O180,WestNet!O180,Capex_to_Jun_2014!O180,Capex_from_Jul_2014!O180)","v":3.1887426759894635},{"$f":"SUM(ICB_at_2000!P180,Vines!P180,WestNet!P180,Capex_to_Jun_2014!P180,Capex_from_Jul_2014!P180)","v":2.7537779766566097},{"$f":"SUM(ICB_at_2000!Q180,Vines!Q180,WestNet!Q180,Capex_to_Jun_2014!Q180,Capex_from_Jul_2014!Q180)","v":2.4338860589404705},{"$f":"SUM(ICB_at_2000!R180,Vines!R180,WestNet!R180,Capex_to_Jun_2014!R180,Capex_from_Jul_2014!R180)","v":2.5273124504114923},{"$f":"SUM(ICB_at_2000!S180,Vines!S180,WestNet!S180,Capex_to_Jun_2014!S180,Capex_from_Jul_2014!S180)","v":3.1300617396727084},{"$f":"SUM(ICB_at_2000!T180,Vines!T180,WestNet!T180,Capex_to_Jun_2014!T180,Capex_from_Jul_2014!T180)","v":3.0960235995414611},{"$f":"SUM(ICB_at_2000!U180,Vines!U180,WestNet!U180,Capex_to_Jun_2014!U180,Capex_from_Jul_2014!U180)","v":2.8363823403021784},{"$f":"SUM(ICB_at_2000!V180,Vines!V180,WestNet!V180,Capex_to_Jun_2014!V180,Capex_from_Jul_2014!V180)","v":4.132754694357315},{"$f":"SUM(ICB_at_2000!W180,Vines!W180,WestNet!W180,Capex_to_Jun_2014!W180,Capex_from_Jul_2014!W180)","v":4.9370994350311053},{"$f":"SUM(ICB_at_2000!X180,Vines!X180,WestNet!X180,Capex_to_Jun_2014!X180,Capex_from_Jul_2014!X180)","v":5.6681867558014849},{"$f":"SUM(ICB_at_2000!Y180,Vines!Y180,WestNet!Y180,Capex_to_Jun_2014!Y180,Capex_from_Jul_2014!Y180)","v":6.0157332469062945},{"$f":"SUM(ICB_at_2000!Z180,Vines!Z180,WestNet!Z180,Capex_to_Jun_2014!Z180,Capex_from_Jul_2014!Z180)","v":6.282056794785996}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000!E181,Vines!E181,WestNet!E181,Capex_to_Jun_2014!E181,Capex_from_Jul_2014!E181)","v":0},{"$f":"SUM(ICB_at_2000!F181,Vines!F181,WestNet!F181,Capex_to_Jun_2014!F181,Capex_from_Jul_2014!F181)","v":0},{"$f":"SUM(ICB_at_2000!G181,Vines!G181,WestNet!G181,Capex_to_Jun_2014!G181,Capex_from_Jul_2014!G181)","v":0},{"$f":"SUM(ICB_at_2000!H181,Vines!H181,WestNet!H181,Capex_to_Jun_2014!H181,Capex_from_Jul_2014!H181)","v":0},{"$f":"SUM(ICB_at_2000!I181,Vines!I181,WestNet!I181,Capex_to_Jun_2014!I181,Capex_from_Jul_2014!I181)","v":0},{"$f":"SUM(ICB_at_2000!J181,Vines!J181,WestNet!J181,Capex_to_Jun_2014!J181,Capex_from_Jul_2014!J181)","v":0},{"$f":"SUM(ICB_at_2000!K181,Vines!K181,WestNet!K181,Capex_to_Jun_2014!K181,Capex_from_Jul_2014!K181)","v":0},{"$f":"SUM(ICB_at_2000!L181,Vines!L181,WestNet!L181,Capex_to_Jun_2014!L181,Capex_from_Jul_2014!L181)","v":0},{"$f":"SUM(ICB_at_2000!M181,Vines!M181,WestNet!M181,Capex_to_Jun_2014!M181,Capex_from_Jul_2014!M181)","v":0},{"$f":"SUM(ICB_at_2000!N181,Vines!N181,WestNet!N181,Capex_to_Jun_2014!N181,Capex_from_Jul_2014!N181)","v":0},{"$f":"SUM(ICB_at_2000!O181,Vines!O181,WestNet!O181,Capex_to_Jun_2014!O181,Capex_from_Jul_2014!O181)","v":0},{"$f":"SUM(ICB_at_2000!P181,Vines!P181,WestNet!P181,Capex_to_Jun_2014!P181,Capex_from_Jul_2014!P181)","v":0.51289599905562977},{"$f":"SUM(ICB_at_2000!Q181,Vines!Q181,WestNet!Q181,Capex_to_Jun_2014!Q181,Capex_from_Jul_2014!Q181)","v":1.3088854478980714},{"$f":"SUM(ICB_at_2000!R181,Vines!R181,WestNet!R181,Capex_to_Jun_2014!R181,Capex_from_Jul_2014!R181)","v":4.5959487906916259},{"$f":"SUM(ICB_at_2000!S181,Vines!S181,WestNet!S181,Capex_to_Jun_2014!S181,Capex_from_Jul_2014!S181)","v":8.3732497942327431},{"$f":"SUM(ICB_at_2000!T181,Vines!T181,WestNet!T181,Capex_to_Jun_2014!T181,Capex_from_Jul_2014!T181)","v":10.362900533960826},{"$f":"SUM(ICB_at_2000!U181,Vines!U181,WestNet!U181,Capex_to_Jun_2014!U181,Capex_from_Jul_2014!U181)","v":9.009483341269636},{"$f":"SUM(ICB_at_2000!V181,Vines!V181,WestNet!V181,Capex_to_Jun_2014!V181,Capex_from_Jul_2014!V181)","v":8.878006902522614},{"$f":"SUM(ICB_at_2000!W181,Vines!W181,WestNet!W181,Capex_to_Jun_2014!W181,Capex_from_Jul_2014!W181)","v":6.866487127954338},{"$f":"SUM(ICB_at_2000!X181,Vines!X181,WestNet!X181,Capex_to_Jun_2014!X181,Capex_from_Jul_2014!X181)","v":5.590259786209991},{"$f":"SUM(ICB_at_2000!Y181,Vines!Y181,WestNet!Y181,Capex_to_Jun_2014!Y181,Capex_from_Jul_2014!Y181)","v":8.004919840882641},{"$f":"SUM(ICB_at_2000!Z181,Vines!Z181,WestNet!Z181,Capex_to_Jun_2014!Z181,Capex_from_Jul_2014!Z181)","v":10.232333708378743}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,{"$f":"SUM(ICB_at_2000!E182,Vines!E182,WestNet!E182,Capex_to_Jun_2014!E182,Capex_from_Jul_2014!E182)","v":4.629901822099785},{"$f":"SUM(ICB_at_2000!F182,Vines!F182,WestNet!F182,Capex_to_Jun_2014!F182,Capex_from_Jul_2014!F182)","v":5.5007915039836615},{"$f":"SUM(ICB_at_2000!G182,Vines!G182,WestNet!G182,Capex_to_Jun_2014!G182,Capex_from_Jul_2014!G182)","v":5.9915680174511827},{"$f":"SUM(ICB_at_2000!H182,Vines!H182,WestNet!H182,Capex_to_Jun_2014!H182,Capex_from_Jul_2014!H182)","v":6.4442060948704505},{"$f":"SUM(ICB_at_2000!I182,Vines!I182,WestNet!I182,Capex_to_Jun_2014!I182,Capex_from_Jul_2014!I182)","v":7.7263587945975081},{"$f":"SUM(ICB_at_2000!J182,Vines!J182,WestNet!J182,Capex_to_Jun_2014!J182,Capex_from_Jul_2014!J182)","v":6.6492930301629594},{"$f":"SUM(ICB_at_2000!K182,Vines!K182,WestNet!K182,Capex_to_Jun_2014!K182,Capex_from_Jul_2014!K182)","v":4.2487202341784966},{"$f":"SUM(ICB_at_2000!L182,Vines!L182,WestNet!L182,Capex_to_Jun_2014!L182,Capex_from_Jul_2014!L182)","v":1.1056191174251131},{"$f":"SUM(ICB_at_2000!M182,Vines!M182,WestNet!M182,Capex_to_Jun_2014!M182,Capex_from_Jul_2014!M182)","v":0.26282053031852159},{"$f":"SUM(ICB_at_2000!N182,Vines!N182,WestNet!N182,Capex_to_Jun_2014!N182,Capex_from_Jul_2014!N182)","v":4.1388731820451774},{"$f":"SUM(ICB_at_2000!O182,Vines!O182,WestNet!O182,Capex_to_Jun_2014!O182,Capex_from_Jul_2014!O182)","v":5.6819372811058972},{"$f":"SUM(ICB_at_2000!P182,Vines!P182,WestNet!P182,Capex_to_Jun_2014!P182,Capex_from_Jul_2014!P182)","v":8.3784067137343925},{"$f":"SUM(ICB_at_2000!Q182,Vines!Q182,WestNet!Q182,Capex_to_Jun_2014!Q182,Capex_from_Jul_2014!Q182)","v":8.9909190687793021},{"$f":"SUM(ICB_at_2000!R182,Vines!R182,WestNet!R182,Capex_to_Jun_2014!R182,Capex_from_Jul_2014!R182)","v":10.77311364307258},{"$f":"SUM(ICB_at_2000!S182,Vines!S182,WestNet!S182,Capex_to_Jun_2014!S182,Capex_from_Jul_2014!S182)","v":10.804721804095559},{"$f":"SUM(ICB_at_2000!T182,Vines!T182,WestNet!T182,Capex_to_Jun_2014!T182,Capex_from_Jul_2014!T182)","v":14.803665617035644},{"$f":"SUM(ICB_at_2000!U182,Vines!U182,WestNet!U182,Capex_to_Jun_2014!U182,Capex_from_Jul_2014!U182)","v":12.766797349140845},{"$f":"SUM(ICB_at_2000!V182,Vines!V182,WestNet!V182,Capex_to_Jun_2014!V182,Capex_from_Jul_2014!V182)","v":18.292874941069876},{"$f":"SUM(ICB_at_2000!W182,Vines!W182,WestNet!W182,Capex_to_Jun_2014!W182,Capex_from_Jul_2014!W182)","v":20.223911740938799},{"$f":"SUM(ICB_at_2000!X182,Vines!X182,WestNet!X182,Capex_to_Jun_2014!X182,Capex_from_Jul_2014!X182)","v":19.762726510348177},{"$f":"SUM(ICB_at_2000!Y182,Vines!Y182,WestNet!Y182,Capex_to_Jun_2014!Y182,Capex_from_Jul_2014!Y182)","v":17.982603597547531},{"$f":"SUM(ICB_at_2000!Z182,Vines!Z182,WestNet!Z182,Capex_to_Jun_2014!Z182,Capex_from_Jul_2014!Z182)","v":14.591801335474258}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,{"$f":"SUM(ICB_at_2000!E183,Vines!E183,WestNet!E183,Capex_to_Jun_2014!E183,Capex_from_Jul_2014!E183)","v":1.580213405548076E-4},{"$f":"SUM(ICB_at_2000!F183,Vines!F183,WestNet!F183,Capex_to_Jun_2014!F183,Capex_from_Jul_2014!F183)","v":5.9824085417465164E-3},{"$f":"SUM(ICB_at_2000!G183,Vines!G183,WestNet!G183,Capex_to_Jun_2014!G183,Capex_from_Jul_2014!G183)","v":2.3397788689460843},{"$f":"SUM(ICB_at_2000!H183,Vines!H183,WestNet!H183,Capex_to_Jun_2014!H183,Capex_from_Jul_2014!H183)","v":6.4164555879481071},{"$f":"SUM(ICB_at_2000!I183,Vines!I183,WestNet!I183,Capex_to_Jun_2014!I183,Capex_from_Jul_2014!I183)","v":15.516013976939744},{"$f":"SUM(ICB_at_2000!J183,Vines!J183,WestNet!J183,Capex_to_Jun_2014!J183,Capex_from_Jul_2014!J183)","v":12.412811181551795},{"$f":"SUM(ICB_at_2000!K183,Vines!K183,WestNet!K183,Capex_to_Jun_2014!K183,Capex_from_Jul_2014!K183)","v":9.3096083861638466},{"$f":"SUM(ICB_at_2000!L183,Vines!L183,WestNet!L183,Capex_to_Jun_2014!L183,Capex_from_Jul_2014!L183)","v":6.2064055907758977},{"$f":"SUM(ICB_at_2000!M183,Vines!M183,WestNet!M183,Capex_to_Jun_2014!M183,Capex_from_Jul_2014!M183)","v":3.1032027953879489},{"$f":"SUM(ICB_at_2000!N183,Vines!N183,WestNet!N183,Capex_to_Jun_2014!N183,Capex_from_Jul_2014!N183)","v":1.2342768652066944E-15},{"$f":"SUM(ICB_at_2000!O183,Vines!O183,WestNet!O183,Capex_to_Jun_2014!O183,Capex_from_Jul_2014!O183)","v":1.2342540357375668E-15},{"$f":"SUM(ICB_at_2000!P183,Vines!P183,WestNet!P183,Capex_to_Jun_2014!P183,Capex_from_Jul_2014!P183)","v":1.2342540357375668E-15},{"$f":"SUM(ICB_at_2000!Q183,Vines!Q183,WestNet!Q183,Capex_to_Jun_2014!Q183,Capex_from_Jul_2014!Q183)","v":1.2342540357375668E-15},{"$f":"SUM(ICB_at_2000!R183,Vines!R183,WestNet!R183,Capex_to_Jun_2014!R183,Capex_from_Jul_2014!R183)","v":1.2342540357375668E-15},{"$f":"SUM(ICB_at_2000!S183,Vines!S183,WestNet!S183,Capex_to_Jun_2014!S183,Capex_from_Jul_2014!S183)","v":1.2342540357375668E-15},{"$f":"SUM(ICB_at_2000!T183,Vines!T183,WestNet!T183,Capex_to_Jun_2014!T183,Capex_from_Jul_2014!T183)","v":0},{"$f":"SUM(ICB_at_2000!U183,Vines!U183,WestNet!U183,Capex_to_Jun_2014!U183,Capex_from_Jul_2014!U183)","v":0},{"$f":"SUM(ICB_at_2000!V183,Vines!V183,WestNet!V183,Capex_to_Jun_2014!V183,Capex_from_Jul_2014!V183)","v":0},{"$f":"SUM(ICB_at_2000!W183,Vines!W183,WestNet!W183,Capex_to_Jun_2014!W183,Capex_from_Jul_2014!W183)","v":0},{"$f":"SUM(ICB_at_2000!X183,Vines!X183,WestNet!X183,Capex_to_Jun_2014!X183,Capex_from_Jul_2014!X183)","v":0},{"$f":"SUM(ICB_at_2000!Y183,Vines!Y183,WestNet!Y183,Capex_to_Jun_2014!Y183,Capex_from_Jul_2014!Y183)","v":0},{"$f":"SUM(ICB_at_2000!Z183,Vines!Z183,WestNet!Z183,Capex_to_Jun_2014!Z183,Capex_from_Jul_2014!Z183)","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,{"$f":"SUM(ICB_at_2000!E184,Vines!E184,WestNet!E184,Capex_to_Jun_2014!E184,Capex_from_Jul_2014!E184)","v":7.2044251542332969},{"$f":"SUM(ICB_at_2000!F184,Vines!F184,WestNet!F184,Capex_to_Jun_2014!F184,Capex_from_Jul_2014!F184)","v":7.4624137506669816},{"$f":"SUM(ICB_at_2000!G184,Vines!G184,WestNet!G184,Capex_to_Jun_2014!G184,Capex_from_Jul_2014!G184)","v":7.4624137506669816},{"$f":"SUM(ICB_at_2000!H184,Vines!H184,WestNet!H184,Capex_to_Jun_2014!H184,Capex_from_Jul_2014!H184)","v":7.4624137506669816},{"$f":"SUM(ICB_at_2000!I184,Vines!I184,WestNet!I184,Capex_to_Jun_2014!I184,Capex_from_Jul_2014!I184)","v":7.4624137506669816},{"$f":"SUM(ICB_at_2000!J184,Vines!J184,WestNet!J184,Capex_to_Jun_2014!J184,Capex_from_Jul_2014!J184)","v":7.4624137506669816},{"$f":"SUM(ICB_at_2000!K184,Vines!K184,WestNet!K184,Capex_to_Jun_2014!K184,Capex_from_Jul_2014!K184)","v":7.4624137506669816},{"$f":"SUM(ICB_at_2000!L184,Vines!L184,WestNet!L184,Capex_to_Jun_2014!L184,Capex_from_Jul_2014!L184)","v":7.4624137506669816},{"$f":"SUM(ICB_at_2000!M184,Vines!M184,WestNet!M184,Capex_to_Jun_2014!M184,Capex_from_Jul_2014!M184)","v":7.4624137506669816},{"$f":"SUM(ICB_at_2000!N184,Vines!N184,WestNet!N184,Capex_to_Jun_2014!N184,Capex_from_Jul_2014!N184)","v":3.6649057985763664},{"$f":"SUM(ICB_at_2000!O184,Vines!O184,WestNet!O184,Capex_to_Jun_2014!O184,Capex_from_Jul_2014!O184)","v":3.6649057985763664},{"$f":"SUM(ICB_at_2000!P184,Vines!P184,WestNet!P184,Capex_to_Jun_2014!P184,Capex_from_Jul_2014!P184)","v":3.6649057985763664},{"$f":"SUM(ICB_at_2000!Q184,Vines!Q184,WestNet!Q184,Capex_to_Jun_2014!Q184,Capex_from_Jul_2014!Q184)","v":3.6649057985763664},{"$f":"SUM(ICB_at_2000!R184,Vines!R184,WestNet!R184,Capex_to_Jun_2014!R184,Capex_from_Jul_2014!R184)","v":3.6649057985763664},{"$f":"SUM(ICB_at_2000!S184,Vines!S184,WestNet!S184,Capex_to_Jun_2014!S184,Capex_from_Jul_2014!S184)","v":3.6649057985763664},{"$f":"SUM(ICB_at_2000!T184,Vines!T184,WestNet!T184,Capex_to_Jun_2014!T184,Capex_from_Jul_2014!T184)","v":3.6649057985763664},{"$f":"SUM(ICB_at_2000!U184,Vines!U184,WestNet!U184,Capex_to_Jun_2014!U184,Capex_from_Jul_2014!U184)","v":3.6649057985763664},{"$f":"SUM(ICB_at_2000!V184,Vines!V184,WestNet!V184,Capex_to_Jun_2014!V184,Capex_from_Jul_2014!V184)","v":8.6979128248542441},{"$f":"SUM(ICB_at_2000!W184,Vines!W184,WestNet!W184,Capex_to_Jun_2014!W184,Capex_from_Jul_2014!W184)","v":9.2829350333210812},{"$f":"SUM(ICB_at_2000!X184,Vines!X184,WestNet!X184,Capex_to_Jun_2014!X184,Capex_from_Jul_2014!X184)","v":9.6645290647528572},{"$f":"SUM(ICB_at_2000!Y184,Vines!Y184,WestNet!Y184,Capex_to_Jun_2014!Y184,Capex_from_Jul_2014!Y184)","v":9.6645290647528572},{"$f":"SUM(ICB_at_2000!Z184,Vines!Z184,WestNet!Z184,Capex_to_Jun_2014!Z184,Capex_from_Jul_2014!Z184)","v":9.6645290647528572}]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E171:E185)","v":831.97934973688848},829.32186964715061,834.54077819885867,842.60295055365589,855.76475935075348,854.49274565905671,857.50405243651232,860.52252355280007,862.73195234126376,878.03727441687488,896.79517437123036,911.66872736059963,921.41789862012081,969.45947817221281,1007.9374423499506,1034.4908198497103,{"$f":"SUM(U171:U185)","v":1014.963215259743},1104.276793062261,1183.113305000873,1263.1304501417703,1337.228815385718,1403.7449715466571]
[]
[null,"check",{"$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM(ICB_at_2000!E193,Vines!E193,WestNet!E193,Capex_to_Jun_2014!E193,Capex_from_Jul_2014!E193)","v":228.6238076270869},{"$f":"E337","v":228.18097879708219},{"$f":"F337","v":228.36131089501808},226.06739756370141,223.7405370033772,221.3864282670886,219.75501240829587,219.27071060281318,218.84548326913622,220.32284972559054,229.92569641203096,237.0920503436092,237.6341208922957,238.51596513332274,250.79012840843592,249.25659854573635,247.91588025883829,246.06470494550533,255.59423980734149,293.34168116484034,326.8918961588235,352.58517683809652]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM(ICB_at_2000!E194,Vines!E194,WestNet!E194,Capex_to_Jun_2014!E194,Capex_from_Jul_2014!E194)","v":0},{"$f":"E338","v":0},0,0,0,0,0,0,0,0,0,0.50735202708424076,1.1095646298839998,0.64295188928639035,6.5225029844323057,10.136750344432306,11.55053997141396,11.452140920262623,12.782563547243358,12.561951750305152,12.341339953366946,15.166036712543969]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000!E195,Vines!E195,WestNet!E195,Capex_to_Jun_2014!E195,Capex_from_Jul_2014!E195)","v":271.48648713727079},273.28236064919582,272.74691888367425,272.85491752043072,276.23295080230628,282.31020970093482,276.20945257031019,269.98814586600133,263.65429325754786,257.22555539600717,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000!E196,Vines!E196,WestNet!E196,Capex_to_Jun_2014!E196,Capex_from_Jul_2014!E196)","v":147.49283371521611},146.56136762664511,144.48274237368366,140.85616365040795,137.11959677807184,133.42901169568802,138.53248738490646,144.76746938136938,155.71514909819859,164.88058074343465,451.56959030515486,450.6732174798762,448.81822062003431,447.66867561726303,457.76350940121694,461.74964522987358,468.81408868297035,462.08666451171422,484.11460465608968,498.12198940641292,509.88420533228998,521.80545255641732]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000!E197,Vines!E197,WestNet!E197,Capex_to_Jun_2014!E197,Capex_from_Jul_2014!E197)","v":42.628310334970422},41.253875767738371,39.820013946439943,38.325220461128389,36.768244263023234,35.147180674471485,33.845433242083651,32.543685809695816,31.241938377307985,29.940190944920154,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,{"$f":"SUM(ICB_at_2000!E198,Vines!E198,WestNet!E198,Capex_to_Jun_2014!E198,Capex_from_Jul_2014!E198)","v":14.902900979179835},14.594470144638386,14.257416921660658,13.710703120207262,13.134983518798432,12.562759768917573,12.113622413720341,12.431587489017561,12.585179794983965,12.210631416780654,12.482135956647268,12.437685317038975,12.023315419957916,11.81840981450158,12.3867627847679,12.355782713642355,12.964021427689957,12.596343450108352,15.588464956659315,16.28224123301057,16.901646587762741,17.517840584814326]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,{"$f":"SUM(ICB_at_2000!E199,Vines!E199,WestNet!E199,Capex_to_Jun_2014!E199,Capex_from_Jul_2014!E199)","v":3.0249897766379417},2.9176296254207421,2.784117348051526,2.633500850648415,2.482884349639694,2.332267845113305,2.2095169058968152,2.0865183738546604,1.9632768086995438,1.8539155389399045,3.5937262391324154,5.3758247909544075,5.3416707766437979,5.3492786560263959,5.1154486833859965,4.878197621533535,4.7731736202928134,4.6600543980520923,4.5469351758113712,4.8884352462799434,12.844341068320311,16.534557988069704]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"SUM(ICB_at_2000!E200,Vines!E200,WestNet!E200,Capex_to_Jun_2014!E200,Capex_from_Jul_2014!E200)","v":2.6683467006713468},2.5489345885954093,2.5082907867153956,2.3810935715777193,2.250032263780763,2.1151257125570111,1.9974442206893077,1.8793437697058639,1.8077401883885047,1.8200114988140381,0.75120165535068462,0.86415015051456456,1.9817013775826799,2.6481682501193884,6.7896654402769601,16.845697801310433,18.903719258985831,18.650405734427874,28.347092209869913,28.214857821661134,27.864350108311964,27.102130783669125]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,{"$f":"SUM(ICB_at_2000!E201,Vines!E201,WestNet!E201,Capex_to_Jun_2014!E201,Capex_from_Jul_2014!E201)","v":80.979710066156585},90.977598361207768,96.821969212862797,113.24355027836967,127.86843852764186,139.53226751464547,147.06053690163921,157.27112712391218,163.69030265053627,167.40505835127038,171.9111448679372,177.30930850648093,189.45014715617808,198.37585288540711,208.53017978694461,226.74183095684475,237.20644669901506,230.74606621919779,259.47966713326548,277.98202550391397,295.84105983278283,313.61198849073548]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000!E202,Vines!E202,WestNet!E202,Capex_to_Jun_2014!E202,Capex_from_Jul_2014!E202)","v":23.105765609423052},19.827649178691015,14.569901615851794,8.6744705453228548,2.6822076135310473,-3.7552783508669818,-3.7552783508669818,-3.7552783508669823,-3.7552783508669823,-3.7552783508669823,1.3324561833105367E-15,3.1887426759894635,2.7537779766566097,2.4338860589404705,2.5273124504114923,3.1300617396727084,3.0933871792856835,2.8338777410591898,4.0738031307747127,4.7955157399139754,5.430387266472926,5.6899183043413926]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000!E203,Vines!E203,WestNet!E203,Capex_to_Jun_2014!E203,Capex_from_Jul_2014!E203)","v":0},0,0,0,0,0,0,0,0,0,0,0,0.51289599905562977,1.3088854478980714,4.5959487906916259,8.3732497942327431,10.325608904907547,8.9759208751216839,8.8037421604801818,6.7599880259799345,5.3899193678510784,7.3408694468983473]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,{"$f":"SUM(ICB_at_2000!E204,Vines!E204,WestNet!E204,Capex_to_Jun_2014!E204,Capex_from_Jul_2014!E204)","v":0},4.629901822099785,5.5007915039836615,5.9915680174511827,6.4442060948704505,7.7263587945975081,6.6492930301629594,4.2487202341784966,1.1056191174251131,0.26282053031852159,4.1388731820451774,5.6819372811058972,8.3784067137343925,8.9909190687793021,10.77311364307258,10.804721804095559,14.74278105318346,12.71200124167388,17.969168223926715,19.535881792988331,18.759416450390191,16.734619661666073]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,{"$f":"SUM(ICB_at_2000!E205,Vines!E205,WestNet!E205,Capex_to_Jun_2014!E205,Capex_from_Jul_2014!E205)","v":0},1.580213405548076E-4,5.9824085417465164E-3,2.3397788689460843,6.4164555879481071,15.516013976939744,12.412811181551795,9.3096083861638466,6.2064055907758977,3.1032027953879489,1.2342768652066944E-15,1.2342540357375668E-15,1.2342540357375668E-15,1.2342540357375668E-15,1.2342540357375668E-15,1.2342540357375668E-15,0,{"$f":"U349","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,{"$f":"SUM(ICB_at_2000!E206,Vines!E206,WestNet!E206,Capex_to_Jun_2014!E206,Capex_from_Jul_2014!E206)","v":6.856669453738613},7.2044251542332969,7.4624137506669816,7.4624137506669816,7.4624137506669816,7.4624137506669816,7.4624137506669816,7.4624137506669816,7.4624137506669816,7.4624137506669816,3.6649057985763664,3.6649057985763664,3.6649057985763664,3.6649057985763664,3.6649057985763664,3.6649057985763664,3.6649057985763664,3.6649057985763664,8.5149057985763665,9.0649057985763655,9.4149057985763651,9.4149057985763651]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E193:E207)","v":821.7698214003517},831.97934973688848,829.32186964715061,834.54077819885867,842.60295055365589,855.76475935075348,{"$f":"SUM(K193:K207)","v":854.49274565905671},857.50405243651232,860.52252355280007,862.73195234126376,878.03727441687477,896.79517437123013,911.66872736059952,921.41789862012081,969.45947817221281,1007.9374423499506,{"$f":"SUM(U193:U207)","v":1033.9545528551594},{"$f":"SUM(V193:V207)","v":1014.4430858356994},{"$f":"SUM(W193:W207)","v":1099.8151868000389},{"$f":"SUM(X193:X207)","v":1171.5494734838826},1241.563467924949,1303.5034971658285]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: "}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM(ICB_at_2000!E211,Vines!E211,WestNet!E211,Capex_to_Jun_2014!E211,Capex_from_Jul_2014!E211)","v":1.7720420912163877},{"$f":"SUM(ICB_at_2000!F211,Vines!F211,WestNet!F211,Capex_to_Jun_2014!F211,Capex_from_Jul_2014!F211)","v":2.4359254768241314},{"$f":"SUM(ICB_at_2000!G211,Vines!G211,WestNet!G211,Capex_to_Jun_2014!G211,Capex_from_Jul_2014!G211)","v":0},{"$f":"SUM(ICB_at_2000!H211,Vines!H211,WestNet!H211,Capex_to_Jun_2014!H211,Capex_from_Jul_2014!H211)","v":0},{"$f":"SUM(ICB_at_2000!I211,Vines!I211,WestNet!I211,Capex_to_Jun_2014!I211,Capex_from_Jul_2014!I211)","v":0},{"$f":"SUM(ICB_at_2000!J211,Vines!J211,WestNet!J211,Capex_to_Jun_2014!J211,Capex_from_Jul_2014!J211)","v":0.58349499367323943},{"$f":"SUM(ICB_at_2000!K211,Vines!K211,WestNet!K211,Capex_to_Jun_2014!K211,Capex_from_Jul_2014!K211)","v":1.7377174631350314},{"$f":"SUM(ICB_at_2000!L211,Vines!L211,WestNet!L211,Capex_to_Jun_2014!L211,Capex_from_Jul_2014!L211)","v":1.8057728491752587},{"$f":"SUM(ICB_at_2000!M211,Vines!M211,WestNet!M211,Capex_to_Jun_2014!M211,Capex_from_Jul_2014!M211)","v":3.7173475535410416},{"$f":"SUM(ICB_at_2000!N211,Vines!N211,WestNet!N211,Capex_to_Jun_2014!N211,Capex_from_Jul_2014!N211)","v":11.642785804642999},{"$f":"SUM(ICB_at_2000!O211,Vines!O211,WestNet!O211,Capex_to_Jun_2014!O211,Capex_from_Jul_2014!O211)","v":8.353036510497061},{"$f":"SUM(ICB_at_2000!P211,Vines!P211,WestNet!P211,Capex_to_Jun_2014!P211,Capex_from_Jul_2014!P211)","v":3.0050620247488209},{"$f":"SUM(ICB_at_2000!Q211,Vines!Q211,WestNet!Q211,Capex_to_Jun_2014!Q211,Capex_from_Jul_2014!Q211)","v":3.3838378572011942},{"$f":"SUM(ICB_at_2000!R211,Vines!R211,WestNet!R211,Capex_to_Jun_2014!R211,Capex_from_Jul_2014!R211)","v":14.841744558881322},{"$f":"SUM(ICB_at_2000!S211,Vines!S211,WestNet!S211,Capex_to_Jun_2014!S211,Capex_from_Jul_2014!S211)","v":1.13383783},{"$f":"SUM(ICB_at_2000!T211,Vines!T211,WestNet!T211,Capex_to_Jun_2014!T211,Capex_from_Jul_2014!T211)","v":0.50728648589803071},{"$f":"SUM(ICB_at_2000!U211,Vines!U211,WestNet!U211,Capex_to_Jun_2014!U211,Capex_from_Jul_2014!U211)","v":0},{"$f":"SUM(ICB_at_2000!V211,Vines!V211,WestNet!V211,Capex_to_Jun_2014!V211,Capex_from_Jul_2014!V211)","v":11.380710175169101},{"$f":"SUM(ICB_at_2000!W211,Vines!W211,WestNet!W211,Capex_to_Jun_2014!W211,Capex_from_Jul_2014!W211)","v":41.59205086135438},{"$f":"SUM(ICB_at_2000!X211,Vines!X211,WestNet!X211,Capex_to_Jun_2014!X211,Capex_from_Jul_2014!X211)","v":37.9147251336056},{"$f":"SUM(ICB_at_2000!Y211,Vines!Y211,WestNet!Y211,Capex_to_Jun_2014!Y211,Capex_from_Jul_2014!Y211)","v":30.5317248830655},{"$f":"SUM(ICB_at_2000!Z211,Vines!Z211,WestNet!Z211,Capex_to_Jun_2014!Z211,Capex_from_Jul_2014!Z211)","v":24.954935000475039}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM(ICB_at_2000!E212,Vines!E212,WestNet!E212,Capex_to_Jun_2014!E212,Capex_from_Jul_2014!E212)","v":0},{"$f":"SUM(ICB_at_2000!F212,Vines!F212,WestNet!F212,Capex_to_Jun_2014!F212,Capex_from_Jul_2014!F212)","v":0},{"$f":"SUM(ICB_at_2000!G212,Vines!G212,WestNet!G212,Capex_to_Jun_2014!G212,Capex_from_Jul_2014!G212)","v":0},{"$f":"SUM(ICB_at_2000!H212,Vines!H212,WestNet!H212,Capex_to_Jun_2014!H212,Capex_from_Jul_2014!H212)","v":0},{"$f":"SUM(ICB_at_2000!I212,Vines!I212,WestNet!I212,Capex_to_Jun_2014!I212,Capex_from_Jul_2014!I212)","v":0},{"$f":"SUM(ICB_at_2000!J212,Vines!J212,WestNet!J212,Capex_to_Jun_2014!J212,Capex_from_Jul_2014!J212)","v":0},{"$f":"SUM(ICB_at_2000!K212,Vines!K212,WestNet!K212,Capex_to_Jun_2014!K212,Capex_from_Jul_2014!K212)","v":0},{"$f":"SUM(ICB_at_2000!L212,Vines!L212,WestNet!L212,Capex_to_Jun_2014!L212,Capex_from_Jul_2014!L212)","v":0},{"$f":"SUM(ICB_at_2000!M212,Vines!M212,WestNet!M212,Capex_to_Jun_2014!M212,Capex_from_Jul_2014!M212)","v":0},{"$f":"SUM(ICB_at_2000!N212,Vines!N212,WestNet!N212,Capex_to_Jun_2014!N212,Capex_from_Jul_2014!N212)","v":0},{"$f":"SUM(ICB_at_2000!O212,Vines!O212,WestNet!O212,Capex_to_Jun_2014!O212,Capex_from_Jul_2014!O212)","v":0.50735202708424076},{"$f":"SUM(ICB_at_2000!P212,Vines!P212,WestNet!P212,Capex_to_Jun_2014!P212,Capex_from_Jul_2014!P212)","v":0.60221260279975908},{"$f":"SUM(ICB_at_2000!Q212,Vines!Q212,WestNet!Q212,Capex_to_Jun_2014!Q212,Capex_from_Jul_2014!Q212)","v":-0.46661274059760949},{"$f":"SUM(ICB_at_2000!R212,Vines!R212,WestNet!R212,Capex_to_Jun_2014!R212,Capex_from_Jul_2014!R212)","v":5.8795510951459153},{"$f":"SUM(ICB_at_2000!S212,Vines!S212,WestNet!S212,Capex_to_Jun_2014!S212,Capex_from_Jul_2014!S212)","v":3.6142473600000002},{"$f":"SUM(ICB_at_2000!T212,Vines!T212,WestNet!T212,Capex_to_Jun_2014!T212,Capex_from_Jul_2014!T212)","v":1.0369348140846735},{"$f":"SUM(ICB_at_2000!U212,Vines!U212,WestNet!U212,Capex_to_Jun_2014!U212,Capex_from_Jul_2014!U212)","v":0},{"$f":"SUM(ICB_at_2000!V212,Vines!V212,WestNet!V212,Capex_to_Jun_2014!V212,Capex_from_Jul_2014!V212)","v":1.4288216781320697},{"$f":"SUM(ICB_at_2000!W212,Vines!W212,WestNet!W212,Capex_to_Jun_2014!W212,Capex_from_Jul_2014!W212)","v":0},{"$f":"SUM(ICB_at_2000!X212,Vines!X212,WestNet!X212,Capex_to_Jun_2014!X212,Capex_from_Jul_2014!X212)","v":0},{"$f":"SUM(ICB_at_2000!Y212,Vines!Y212,WestNet!Y212,Capex_to_Jun_2014!Y212,Capex_from_Jul_2014!Y212)","v":3.0453085561152275},{"$f":"SUM(ICB_at_2000!Z212,Vines!Z212,WestNet!Z212,Capex_to_Jun_2014!Z212,Capex_from_Jul_2014!Z212)","v":0.79632774348537749}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000!E213,Vines!E213,WestNet!E213,Capex_to_Jun_2014!E213,Capex_from_Jul_2014!E213)","v":7.3066748293232129},{"$f":"SUM(ICB_at_2000!F213,Vines!F213,WestNet!F213,Capex_to_Jun_2014!F213,Capex_from_Jul_2014!F213)","v":5.0750754999522254},{"$f":"SUM(ICB_at_2000!G213,Vines!G213,WestNet!G213,Capex_to_Jun_2014!G213,Capex_from_Jul_2014!G213)","v":5.7992080867512739},{"$f":"SUM(ICB_at_2000!H213,Vines!H213,WestNet!H213,Capex_to_Jun_2014!H213,Capex_from_Jul_2014!H213)","v":9.1176278995161155},{"$f":"SUM(ICB_at_2000!I213,Vines!I213,WestNet!I213,Capex_to_Jun_2014!I213,Capex_from_Jul_2014!I213)","v":11.84980445097521},{"$f":"SUM(ICB_at_2000!J213,Vines!J213,WestNet!J213,Capex_to_Jun_2014!J213,Capex_from_Jul_2014!J213)","v":0},{"$f":"SUM(ICB_at_2000!K213,Vines!K213,WestNet!K213,Capex_to_Jun_2014!K213,Capex_from_Jul_2014!K213)","v":0},{"$f":"SUM(ICB_at_2000!L213,Vines!L213,WestNet!L213,Capex_to_Jun_2014!L213,Capex_from_Jul_2014!L213)","v":0},{"$f":"SUM(ICB_at_2000!M213,Vines!M213,WestNet!M213,Capex_to_Jun_2014!M213,Capex_from_Jul_2014!M213)","v":0},{"$f":"SUM(ICB_at_2000!N213,Vines!N213,WestNet!N213,Capex_to_Jun_2014!N213,Capex_from_Jul_2014!N213)","v":0},{"$f":"SUM(ICB_at_2000!O213,Vines!O213,WestNet!O213,Capex_to_Jun_2014!O213,Capex_from_Jul_2014!O213)","v":0},{"$f":"SUM(ICB_at_2000!P213,Vines!P213,WestNet!P213,Capex_to_Jun_2014!P213,Capex_from_Jul_2014!P213)","v":0},{"$f":"SUM(ICB_at_2000!Q213,Vines!Q213,WestNet!Q213,Capex_to_Jun_2014!Q213,Capex_from_Jul_2014!Q213)","v":0},{"$f":"SUM(ICB_at_2000!R213,Vines!R213,WestNet!R213,Capex_to_Jun_2014!R213,Capex_from_Jul_2014!R213)","v":0},{"$f":"SUM(ICB_at_2000!S213,Vines!S213,WestNet!S213,Capex_to_Jun_2014!S213,Capex_from_Jul_2014!S213)","v":0},{"$f":"SUM(ICB_at_2000!T213,Vines!T213,WestNet!T213,Capex_to_Jun_2014!T213,Capex_from_Jul_2014!T213)","v":0},{"$f":"SUM(ICB_at_2000!U213,Vines!U213,WestNet!U213,Capex_to_Jun_2014!U213,Capex_from_Jul_2014!U213)","v":0},{"$f":"SUM(ICB_at_2000!V213,Vines!V213,WestNet!V213,Capex_to_Jun_2014!V213,Capex_from_Jul_2014!V213)","v":0},{"$f":"SUM(ICB_at_2000!W213,Vines!W213,WestNet!W213,Capex_to_Jun_2014!W213,Capex_from_Jul_2014!W213)","v":0},{"$f":"SUM(ICB_at_2000!X213,Vines!X213,WestNet!X213,Capex_to_Jun_2014!X213,Capex_from_Jul_2014!X213)","v":0},{"$f":"SUM(ICB_at_2000!Y213,Vines!Y213,WestNet!Y213,Capex_to_Jun_2014!Y213,Capex_from_Jul_2014!Y213)","v":0},{"$f":"SUM(ICB_at_2000!Z213,Vines!Z213,WestNet!Z213,Capex_to_Jun_2014!Z213,Capex_from_Jul_2014!Z213)","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000!E214,Vines!E214,WestNet!E214,Capex_to_Jun_2014!E214,Capex_from_Jul_2014!E214)","v":2.8032133422484495},{"$f":"SUM(ICB_at_2000!F214,Vines!F214,WestNet!F214,Capex_to_Jun_2014!F214,Capex_from_Jul_2014!F214)","v":1.6576836334385396},{"$f":"SUM(ICB_at_2000!G214,Vines!G214,WestNet!G214,Capex_to_Jun_2014!G214,Capex_from_Jul_2014!G214)","v":0.10983383729159829},{"$f":"SUM(ICB_at_2000!H214,Vines!H214,WestNet!H214,Capex_to_Jun_2014!H214,Capex_from_Jul_2014!H214)","v":0},{"$f":"SUM(ICB_at_2000!I214,Vines!I214,WestNet!I214,Capex_to_Jun_2014!I214,Capex_from_Jul_2014!I214)","v":4.6110279277053877E-2},{"$f":"SUM(ICB_at_2000!J214,Vines!J214,WestNet!J214,Capex_to_Jun_2014!J214,Capex_from_Jul_2014!J214)","v":8.861200029306076},{"$f":"SUM(ICB_at_2000!K214,Vines!K214,WestNet!K214,Capex_to_Jun_2014!K214,Capex_from_Jul_2014!K214)","v":10.030756854423347},{"$f":"SUM(ICB_at_2000!L214,Vines!L214,WestNet!L214,Capex_to_Jun_2014!L214,Capex_from_Jul_2014!L214)","v":14.78346306145211},{"$f":"SUM(ICB_at_2000!M214,Vines!M214,WestNet!M214,Capex_to_Jun_2014!M214,Capex_from_Jul_2014!M214)","v":13.040266535181063},{"$f":"SUM(ICB_at_2000!N214,Vines!N214,WestNet!N214,Capex_to_Jun_2014!N214,Capex_from_Jul_2014!N214)","v":9.6837825851604755},{"$f":"SUM(ICB_at_2000!O214,Vines!O214,WestNet!O214,Capex_to_Jun_2014!O214,Capex_from_Jul_2014!O214)","v":5.1642933418456165},{"$f":"SUM(ICB_at_2000!P214,Vines!P214,WestNet!P214,Capex_to_Jun_2014!P214,Capex_from_Jul_2014!P214)","v":10.367894566991481},{"$f":"SUM(ICB_at_2000!Q214,Vines!Q214,WestNet!Q214,Capex_to_Jun_2014!Q214,Capex_from_Jul_2014!Q214)","v":11.289407046424301},{"$f":"SUM(ICB_at_2000!R214,Vines!R214,WestNet!R214,Capex_to_Jun_2014!R214,Capex_from_Jul_2014!R214)","v":22.760513945019458},{"$f":"SUM(ICB_at_2000!S214,Vines!S214,WestNet!S214,Capex_to_Jun_2014!S214,Capex_from_Jul_2014!S214)","v":16.87749797},{"$f":"SUM(ICB_at_2000!T214,Vines!T214,WestNet!T214,Capex_to_Jun_2014!T214,Capex_from_Jul_2014!T214)","v":13.677885247292163},{"$f":"SUM(ICB_at_2000!U214,Vines!U214,WestNet!U214,Capex_to_Jun_2014!U214,Capex_from_Jul_2014!U214)","v":0},{"$f":"SUM(ICB_at_2000!V214,Vines!V214,WestNet!V214,Capex_to_Jun_2014!V214,Capex_from_Jul_2014!V214)","v":28.755364315631539},{"$f":"SUM(ICB_at_2000!W214,Vines!W214,WestNet!W214,Capex_to_Jun_2014!W214,Capex_from_Jul_2014!W214)","v":27.941489164762707},{"$f":"SUM(ICB_at_2000!X214,Vines!X214,WestNet!X214,Capex_to_Jun_2014!X214,Capex_from_Jul_2014!X214)","v":26.16201182639589},{"$f":"SUM(ICB_at_2000!Y214,Vines!Y214,WestNet!Y214,Capex_to_Jun_2014!Y214,Capex_from_Jul_2014!Y214)","v":26.75707665508617},{"$f":"SUM(ICB_at_2000!Z214,Vines!Z214,WestNet!Z214,Capex_to_Jun_2014!Z214,Capex_from_Jul_2014!Z214)","v":26.52400334405835}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000!E215,Vines!E215,WestNet!E215,Capex_to_Jun_2014!E215,Capex_from_Jul_2014!E215)","v":0},{"$f":"SUM(ICB_at_2000!F215,Vines!F215,WestNet!F215,Capex_to_Jun_2014!F215,Capex_from_Jul_2014!F215)","v":0},{"$f":"SUM(ICB_at_2000!G215,Vines!G215,WestNet!G215,Capex_to_Jun_2014!G215,Capex_from_Jul_2014!G215)","v":0},{"$f":"SUM(ICB_at_2000!H215,Vines!H215,WestNet!H215,Capex_to_Jun_2014!H215,Capex_from_Jul_2014!H215)","v":0},{"$f":"SUM(ICB_at_2000!I215,Vines!I215,WestNet!I215,Capex_to_Jun_2014!I215,Capex_from_Jul_2014!I215)","v":0},{"$f":"SUM(ICB_at_2000!J215,Vines!J215,WestNet!J215,Capex_to_Jun_2014!J215,Capex_from_Jul_2014!J215)","v":0},{"$f":"SUM(ICB_at_2000!K215,Vines!K215,WestNet!K215,Capex_to_Jun_2014!K215,Capex_from_Jul_2014!K215)","v":0},{"$f":"SUM(ICB_at_2000!L215,Vines!L215,WestNet!L215,Capex_to_Jun_2014!L215,Capex_from_Jul_2014!L215)","v":0},{"$f":"SUM(ICB_at_2000!M215,Vines!M215,WestNet!M215,Capex_to_Jun_2014!M215,Capex_from_Jul_2014!M215)","v":0},{"$f":"SUM(ICB_at_2000!N215,Vines!N215,WestNet!N215,Capex_to_Jun_2014!N215,Capex_from_Jul_2014!N215)","v":0},{"$f":"SUM(ICB_at_2000!O215,Vines!O215,WestNet!O215,Capex_to_Jun_2014!O215,Capex_from_Jul_2014!O215)","v":0},{"$f":"SUM(ICB_at_2000!P215,Vines!P215,WestNet!P215,Capex_to_Jun_2014!P215,Capex_from_Jul_2014!P215)","v":0},{"$f":"SUM(ICB_at_2000!Q215,Vines!Q215,WestNet!Q215,Capex_to_Jun_2014!Q215,Capex_from_Jul_2014!Q215)","v":0},{"$f":"SUM(ICB_at_2000!R215,Vines!R215,WestNet!R215,Capex_to_Jun_2014!R215,Capex_from_Jul_2014!R215)","v":0},{"$f":"SUM(ICB_at_2000!S215,Vines!S215,WestNet!S215,Capex_to_Jun_2014!S215,Capex_from_Jul_2014!S215)","v":0},{"$f":"SUM(ICB_at_2000!T215,Vines!T215,WestNet!T215,Capex_to_Jun_2014!T215,Capex_from_Jul_2014!T215)","v":0},{"$f":"SUM(ICB_at_2000!U215,Vines!U215,WestNet!U215,Capex_to_Jun_2014!U215,Capex_from_Jul_2014!U215)","v":0},{"$f":"SUM(ICB_at_2000!V215,Vines!V215,WestNet!V215,Capex_to_Jun_2014!V215,Capex_from_Jul_2014!V215)","v":0},{"$f":"SUM(ICB_at_2000!W215,Vines!W215,WestNet!W215,Capex_to_Jun_2014!W215,Capex_from_Jul_2014!W215)","v":0},{"$f":"SUM(ICB_at_2000!X215,Vines!X215,WestNet!X215,Capex_to_Jun_2014!X215,Capex_from_Jul_2014!X215)","v":0},{"$f":"SUM(ICB_at_2000!Y215,Vines!Y215,WestNet!Y215,Capex_to_Jun_2014!Y215,Capex_from_Jul_2014!Y215)","v":0},{"$f":"SUM(ICB_at_2000!Z215,Vines!Z215,WestNet!Z215,Capex_to_Jun_2014!Z215,Capex_from_Jul_2014!Z215)","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,{"$f":"SUM(ICB_at_2000!E216,Vines!E216,WestNet!E216,Capex_to_Jun_2014!E216,Capex_from_Jul_2014!E216)","v":0.23738106512028401},{"$f":"SUM(ICB_at_2000!F216,Vines!F216,WestNet!F216,Capex_to_Jun_2014!F216,Capex_from_Jul_2014!F216)","v":0.21807875831134707},{"$f":"SUM(ICB_at_2000!G216,Vines!G216,WestNet!G216,Capex_to_Jun_2014!G216,Capex_from_Jul_2014!G216)","v":1.9464224330156665E-2},{"$f":"SUM(ICB_at_2000!H216,Vines!H216,WestNet!H216,Capex_to_Jun_2014!H216,Capex_from_Jul_2014!H216)","v":0},{"$f":"SUM(ICB_at_2000!I216,Vines!I216,WestNet!I216,Capex_to_Jun_2014!I216,Capex_from_Jul_2014!I216)","v":8.1714418971994239E-3},{"$f":"SUM(ICB_at_2000!J216,Vines!J216,WestNet!J216,Capex_to_Jun_2014!J216,Capex_from_Jul_2014!J216)","v":0.12607875232896623},{"$f":"SUM(ICB_at_2000!K216,Vines!K216,WestNet!K216,Capex_to_Jun_2014!K216,Capex_from_Jul_2014!K216)","v":0.89562942682197155},{"$f":"SUM(ICB_at_2000!L216,Vines!L216,WestNet!L216,Capex_to_Jun_2014!L216,Capex_from_Jul_2014!L216)","v":0.73365981420081039},{"$f":"SUM(ICB_at_2000!M216,Vines!M216,WestNet!M216,Capex_to_Jun_2014!M216,Capex_from_Jul_2014!M216)","v":0.20777208857404403},{"$f":"SUM(ICB_at_2000!N216,Vines!N216,WestNet!N216,Capex_to_Jun_2014!N216,Capex_from_Jul_2014!N216)","v":0.8158213379311593},{"$f":"SUM(ICB_at_2000!O216,Vines!O216,WestNet!O216,Capex_to_Jun_2014!O216,Capex_from_Jul_2014!O216)","v":0.27556266902419768},{"$f":"SUM(ICB_at_2000!P216,Vines!P216,WestNet!P216,Capex_to_Jun_2014!P216,Capex_from_Jul_2014!P216)","v":0.24441462664652799},{"$f":"SUM(ICB_at_2000!Q216,Vines!Q216,WestNet!Q216,Capex_to_Jun_2014!Q216,Capex_from_Jul_2014!Q216)","v":0.46120698860557768},{"$f":"SUM(ICB_at_2000!R216,Vines!R216,WestNet!R216,Capex_to_Jun_2014!R216,Capex_from_Jul_2014!R216)","v":1.2409006699319067},{"$f":"SUM(ICB_at_2000!S216,Vines!S216,WestNet!S216,Capex_to_Jun_2014!S216,Capex_from_Jul_2014!S216)","v":0.66340935999999984},{"$f":"SUM(ICB_at_2000!T216,Vines!T216,WestNet!T216,Capex_to_Jun_2014!T216,Capex_from_Jul_2014!T216)","v":0.96386833741156375},{"$f":"SUM(ICB_at_2000!U216,Vines!U216,WestNet!U216,Capex_to_Jun_2014!U216,Capex_from_Jul_2014!U216)","v":0},{"$f":"SUM(ICB_at_2000!V216,Vines!V216,WestNet!V216,Capex_to_Jun_2014!V216,Capex_from_Jul_2014!V216)","v":3.3597994841325729},{"$f":"SUM(ICB_at_2000!W216,Vines!W216,WestNet!W216,Capex_to_Jun_2014!W216,Capex_from_Jul_2014!W216)","v":1.5131272186177771},{"$f":"SUM(ICB_at_2000!X216,Vines!X216,WestNet!X216,Capex_to_Jun_2014!X216,Capex_from_Jul_2014!X216)","v":1.4765844774841432},{"$f":"SUM(ICB_at_2000!Y216,Vines!Y216,WestNet!Y216,Capex_to_Jun_2014!Y216,Capex_from_Jul_2014!Y216)","v":1.5102877317206598},{"$f":"SUM(ICB_at_2000!Z216,Vines!Z216,WestNet!Z216,Capex_to_Jun_2014!Z216,Capex_from_Jul_2014!Z216)","v":1.9999003621524618}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,{"$f":"SUM(ICB_at_2000!E217,Vines!E217,WestNet!E217,Capex_to_Jun_2014!E217,Capex_from_Jul_2014!E217)","v":3.1751607436471117E-2},{"$f":"SUM(ICB_at_2000!F217,Vines!F217,WestNet!F217,Capex_to_Jun_2014!F217,Capex_from_Jul_2014!F217)","v":1.7104216338144868E-2},{"$f":"SUM(ICB_at_2000!G217,Vines!G217,WestNet!G217,Capex_to_Jun_2014!G217,Capex_from_Jul_2014!G217)","v":0},{"$f":"SUM(ICB_at_2000!H217,Vines!H217,WestNet!H217,Capex_to_Jun_2014!H217,Capex_from_Jul_2014!H217)","v":0},{"$f":"SUM(ICB_at_2000!I217,Vines!I217,WestNet!I217,Capex_to_Jun_2014!I217,Capex_from_Jul_2014!I217)","v":0},{"$f":"SUM(ICB_at_2000!J217,Vines!J217,WestNet!J217,Capex_to_Jun_2014!J217,Capex_from_Jul_2014!J217)","v":0},{"$f":"SUM(ICB_at_2000!K217,Vines!K217,WestNet!K217,Capex_to_Jun_2014!K217,Capex_from_Jul_2014!K217)","v":0},{"$f":"SUM(ICB_at_2000!L217,Vines!L217,WestNet!L217,Capex_to_Jun_2014!L217,Capex_from_Jul_2014!L217)","v":0},{"$f":"SUM(ICB_at_2000!M217,Vines!M217,WestNet!M217,Capex_to_Jun_2014!M217,Capex_from_Jul_2014!M217)","v":1.4108138850657233E-2},{"$f":"SUM(ICB_at_2000!N217,Vines!N217,WestNet!N217,Capex_to_Jun_2014!N217,Capex_from_Jul_2014!N217)","v":1.8613857064844199},{"$f":"SUM(ICB_at_2000!O217,Vines!O217,WestNet!O217,Capex_to_Jun_2014!O217,Capex_from_Jul_2014!O217)","v":1.8669186169102299},{"$f":"SUM(ICB_at_2000!P217,Vines!P217,WestNet!P217,Capex_to_Jun_2014!P217,Capex_from_Jul_2014!P217)","v":0.1918006995967742},{"$f":"SUM(ICB_at_2000!Q217,Vines!Q217,WestNet!Q217,Capex_to_Jun_2014!Q217,Capex_from_Jul_2014!Q217)","v":0.24546544123505976},{"$f":"SUM(ICB_at_2000!R217,Vines!R217,WestNet!R217,Capex_to_Jun_2014!R217,Capex_from_Jul_2014!R217)","v":4.0275892120622573E-3},{"$f":"SUM(ICB_at_2000!S217,Vines!S217,WestNet!S217,Capex_to_Jun_2014!S217,Capex_from_Jul_2014!S217)","v":6.0650000000000005E-4},{"$f":"SUM(ICB_at_2000!T217,Vines!T217,WestNet!T217,Capex_to_Jun_2014!T217,Capex_from_Jul_2014!T217)","v":7.9952800000000056E-3},{"$f":"SUM(ICB_at_2000!U217,Vines!U217,WestNet!U217,Capex_to_Jun_2014!U217,Capex_from_Jul_2014!U217)","v":0},{"$f":"SUM(ICB_at_2000!V217,Vines!V217,WestNet!V217,Capex_to_Jun_2014!V217,Capex_from_Jul_2014!V217)","v":0},{"$f":"SUM(ICB_at_2000!W217,Vines!W217,WestNet!W217,Capex_to_Jun_2014!W217,Capex_from_Jul_2014!W217)","v":0.56773851495001526},{"$f":"SUM(ICB_at_2000!X217,Vines!X217,WestNet!X217,Capex_to_Jun_2014!X217,Capex_from_Jul_2014!X217)","v":8.1963377293955588},{"$f":"SUM(ICB_at_2000!Y217,Vines!Y217,WestNet!Y217,Capex_to_Jun_2014!Y217,Capex_from_Jul_2014!Y217)","v":4.1355572703394756},{"$f":"SUM(ICB_at_2000!Z217,Vines!Z217,WestNet!Z217,Capex_to_Jun_2014!Z217,Capex_from_Jul_2014!Z217)","v":6.2295104530018124}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"SUM(ICB_at_2000!E218,Vines!E218,WestNet!E218,Capex_to_Jun_2014!E218,Capex_from_Jul_2014!E218)","v":0},{"$f":"SUM(ICB_at_2000!F218,Vines!F218,WestNet!F218,Capex_to_Jun_2014!F218,Capex_from_Jul_2014!F218)","v":8.26703789677002E-2},{"$f":"SUM(ICB_at_2000!G218,Vines!G218,WestNet!G218,Capex_to_Jun_2014!G218,Capex_from_Jul_2014!G218)","v":0},{"$f":"SUM(ICB_at_2000!H218,Vines!H218,WestNet!H218,Capex_to_Jun_2014!H218,Capex_from_Jul_2014!H218)","v":0},{"$f":"SUM(ICB_at_2000!I218,Vines!I218,WestNet!I218,Capex_to_Jun_2014!I218,Capex_from_Jul_2014!I218)","v":0},{"$f":"SUM(ICB_at_2000!J218,Vines!J218,WestNet!J218,Capex_to_Jun_2014!J218,Capex_from_Jul_2014!J218)","v":0},{"$f":"SUM(ICB_at_2000!K218,Vines!K218,WestNet!K218,Capex_to_Jun_2014!K218,Capex_from_Jul_2014!K218)","v":0},{"$f":"SUM(ICB_at_2000!L218,Vines!L218,WestNet!L218,Capex_to_Jun_2014!L218,Capex_from_Jul_2014!L218)","v":4.6908113157606637E-2},{"$f":"SUM(ICB_at_2000!M218,Vines!M218,WestNet!M218,Capex_to_Jun_2014!M218,Capex_from_Jul_2014!M218)","v":0.1311685455245189},{"$f":"SUM(ICB_at_2000!N218,Vines!N218,WestNet!N218,Capex_to_Jun_2014!N218,Capex_from_Jul_2014!N218)","v":0.16896966932488627},{"$f":"SUM(ICB_at_2000!O218,Vines!O218,WestNet!O218,Capex_to_Jun_2014!O218,Capex_from_Jul_2014!O218)","v":0.11721184446764092},{"$f":"SUM(ICB_at_2000!P218,Vines!P218,WestNet!P218,Capex_to_Jun_2014!P218,Capex_from_Jul_2014!P218)","v":1.1756235052945581},{"$f":"SUM(ICB_at_2000!Q218,Vines!Q218,WestNet!Q218,Capex_to_Jun_2014!Q218,Capex_from_Jul_2014!Q218)","v":0.78228742449030553},{"$f":"SUM(ICB_at_2000!R218,Vines!R218,WestNet!R218,Capex_to_Jun_2014!R218,Capex_from_Jul_2014!R218)","v":4.4451562287975666},{"$f":"SUM(ICB_at_2000!S218,Vines!S218,WestNet!S218,Capex_to_Jun_2014!S218,Capex_from_Jul_2014!S218)","v":10.359691399673466},{"$f":"SUM(ICB_at_2000!T218,Vines!T218,WestNet!T218,Capex_to_Jun_2014!T218,Capex_from_Jul_2014!T218)","v":2.2656299399999997},{"$f":"SUM(ICB_at_2000!U218,Vines!U218,WestNet!U218,Capex_to_Jun_2014!U218,Capex_from_Jul_2014!U218)","v":0},{"$f":"SUM(ICB_at_2000!V218,Vines!V218,WestNet!V218,Capex_to_Jun_2014!V218,Capex_from_Jul_2014!V218)","v":9.9499999999999993},{"$f":"SUM(ICB_at_2000!W218,Vines!W218,WestNet!W218,Capex_to_Jun_2014!W218,Capex_from_Jul_2014!W218)","v":0.623142660907129},{"$f":"SUM(ICB_at_2000!X218,Vines!X218,WestNet!X218,Capex_to_Jun_2014!X218,Capex_from_Jul_2014!X218)","v":0.42044790228942186},{"$f":"SUM(ICB_at_2000!Y218,Vines!Y218,WestNet!Y218,Capex_to_Jun_2014!Y218,Capex_from_Jul_2014!Y218)","v":1.9247488552986941E-2},{"$f":"SUM(ICB_at_2000!Z218,Vines!Z218,WestNet!Z218,Capex_to_Jun_2014!Z218,Capex_from_Jul_2014!Z218)","v":1.9247488552986938E-2}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,{"$f":"SUM(ICB_at_2000!E219,Vines!E219,WestNet!E219,Capex_to_Jun_2014!E219,Capex_from_Jul_2014!E219)","v":17.686792245583966},{"$f":"SUM(ICB_at_2000!F219,Vines!F219,WestNet!F219,Capex_to_Jun_2014!F219,Capex_from_Jul_2014!F219)","v":14.016205743635371},{"$f":"SUM(ICB_at_2000!G219,Vines!G219,WestNet!G219,Capex_to_Jun_2014!G219,Capex_from_Jul_2014!G219)","v":25.052578934765506},{"$f":"SUM(ICB_at_2000!H219,Vines!H219,WestNet!H219,Capex_to_Jun_2014!H219,Capex_from_Jul_2014!H219)","v":23.700500592601831},{"$f":"SUM(ICB_at_2000!I219,Vines!I219,WestNet!I219,Capex_to_Jun_2014!I219,Capex_from_Jul_2014!I219)","v":21.165933608156383},{"$f":"SUM(ICB_at_2000!J219,Vines!J219,WestNet!J219,Capex_to_Jun_2014!J219,Capex_from_Jul_2014!J219)","v":20.875615171797584},{"$f":"SUM(ICB_at_2000!K219,Vines!K219,WestNet!K219,Capex_to_Jun_2014!K219,Capex_from_Jul_2014!K219)","v":24.582300855515616},{"$f":"SUM(ICB_at_2000!L219,Vines!L219,WestNet!L219,Capex_to_Jun_2014!L219,Capex_from_Jul_2014!L219)","v":21.777002267746621},{"$f":"SUM(ICB_at_2000!M219,Vines!M219,WestNet!M219,Capex_to_Jun_2014!M219,Capex_from_Jul_2014!M219)","v":19.842557400081009},{"$f":"SUM(ICB_at_2000!N219,Vines!N219,WestNet!N219,Capex_to_Jun_2014!N219,Capex_from_Jul_2014!N219)","v":21.366146098101396},{"$f":"SUM(ICB_at_2000!O219,Vines!O219,WestNet!O219,Capex_to_Jun_2014!O219,Capex_from_Jul_2014!O219)","v":9.5571665564092676},{"$f":"SUM(ICB_at_2000!P219,Vines!P219,WestNet!P219,Capex_to_Jun_2014!P219,Capex_from_Jul_2014!P219)","v":20.868296319585657},{"$f":"SUM(ICB_at_2000!Q219,Vines!Q219,WestNet!Q219,Capex_to_Jun_2014!Q219,Capex_from_Jul_2014!Q219)","v":18.620053795398405},{"$f":"SUM(ICB_at_2000!R219,Vines!R219,WestNet!R219,Capex_to_Jun_2014!R219,Capex_from_Jul_2014!R219)","v":20.946546519863812},{"$f":"SUM(ICB_at_2000!S219,Vines!S219,WestNet!S219,Capex_to_Jun_2014!S219,Capex_from_Jul_2014!S219)","v":30.096388690000005},{"$f":"SUM(ICB_at_2000!T219,Vines!T219,WestNet!T219,Capex_to_Jun_2014!T219,Capex_from_Jul_2014!T219)","v":16.593133550968236},{"$f":"SUM(ICB_at_2000!U219,Vines!U219,WestNet!U219,Capex_to_Jun_2014!U219,Capex_from_Jul_2014!U219)","v":0},{"$f":"SUM(ICB_at_2000!V219,Vines!V219,WestNet!V219,Capex_to_Jun_2014!V219,Capex_from_Jul_2014!V219)","v":35.193981393885011},{"$f":"SUM(ICB_at_2000!W219,Vines!W219,WestNet!W219,Capex_to_Jun_2014!W219,Capex_from_Jul_2014!W219)","v":32.830878586038494},{"$f":"SUM(ICB_at_2000!X219,Vines!X219,WestNet!X219,Capex_to_Jun_2014!X219,Capex_from_Jul_2014!X219)","v":33.500789687700362},{"$f":"SUM(ICB_at_2000!Y219,Vines!Y219,WestNet!Y219,Capex_to_Jun_2014!Y219,Capex_from_Jul_2014!Y219)","v":34.752715604292248},{"$f":"SUM(ICB_at_2000!Z219,Vines!Z219,WestNet!Z219,Capex_to_Jun_2014!Z219,Capex_from_Jul_2014!Z219)","v":35.143112743645617}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000!E220,Vines!E220,WestNet!E220,Capex_to_Jun_2014!E220,Capex_from_Jul_2014!E220)","v":1.5958962690092984},{"$f":"SUM(ICB_at_2000!F220,Vines!F220,WestNet!F220,Capex_to_Jun_2014!F220,Capex_from_Jul_2014!F220)","v":0.34208432676289741},{"$f":"SUM(ICB_at_2000!G220,Vines!G220,WestNet!G220,Capex_to_Jun_2014!G220,Capex_from_Jul_2014!G220)","v":6.9515086893416648E-3},{"$f":"SUM(ICB_at_2000!H220,Vines!H220,WestNet!H220,Capex_to_Jun_2014!H220,Capex_from_Jul_2014!H220)","v":0.23440186152069215},{"$f":"SUM(ICB_at_2000!I220,Vines!I220,WestNet!I220,Capex_to_Jun_2014!I220,Capex_from_Jul_2014!I220)","v":0.10132461524854813},{"$f":"SUM(ICB_at_2000!J220,Vines!J220,WestNet!J220,Capex_to_Jun_2014!J220,Capex_from_Jul_2014!J220)","v":0},{"$f":"SUM(ICB_at_2000!K220,Vines!K220,WestNet!K220,Capex_to_Jun_2014!K220,Capex_from_Jul_2014!K220)","v":0},{"$f":"SUM(ICB_at_2000!L220,Vines!L220,WestNet!L220,Capex_to_Jun_2014!L220,Capex_from_Jul_2014!L220)","v":0},{"$f":"SUM(ICB_at_2000!M220,Vines!M220,WestNet!M220,Capex_to_Jun_2014!M220,Capex_from_Jul_2014!M220)","v":0},{"$f":"SUM(ICB_at_2000!N220,Vines!N220,WestNet!N220,Capex_to_Jun_2014!N220,Capex_from_Jul_2014!N220)","v":0},{"$f":"SUM(ICB_at_2000!O220,Vines!O220,WestNet!O220,Capex_to_Jun_2014!O220,Capex_from_Jul_2014!O220)","v":0},{"$f":"SUM(ICB_at_2000!P220,Vines!P220,WestNet!P220,Capex_to_Jun_2014!P220,Capex_from_Jul_2014!P220)","v":0.2217926097033989},{"$f":"SUM(ICB_at_2000!Q220,Vines!Q220,WestNet!Q220,Capex_to_Jun_2014!Q220,Capex_from_Jul_2014!Q220)","v":0.4097486453496853},{"$f":"SUM(ICB_at_2000!R220,Vines!R220,WestNet!R220,Capex_to_Jun_2014!R220,Capex_from_Jul_2014!R220)","v":0.82306695453684664},{"$f":"SUM(ICB_at_2000!S220,Vines!S220,WestNet!S220,Capex_to_Jun_2014!S220,Capex_from_Jul_2014!S220)","v":1.3323898523270403},{"$f":"SUM(ICB_at_2000!T220,Vines!T220,WestNet!T220,Capex_to_Jun_2014!T220,Capex_from_Jul_2014!T220)","v":0.21222369318044809},{"$f":"SUM(ICB_at_2000!U220,Vines!U220,WestNet!U220,Capex_to_Jun_2014!U220,Capex_from_Jul_2014!U220)","v":0},{"$f":"SUM(ICB_at_2000!V220,Vines!V220,WestNet!V220,Capex_to_Jun_2014!V220,Capex_from_Jul_2014!V220)","v":1.4994348279420175},{"$f":"SUM(ICB_at_2000!W220,Vines!W220,WestNet!W220,Capex_to_Jun_2014!W220,Capex_from_Jul_2014!W220)","v":1.3906749683864519},{"$f":"SUM(ICB_at_2000!X220,Vines!X220,WestNet!X220,Capex_to_Jun_2014!X220,Capex_from_Jul_2014!X220)","v":1.2295815454102244},{"$f":"SUM(ICB_at_2000!Y220,Vines!Y220,WestNet!Y220,Capex_to_Jun_2014!Y220,Capex_from_Jul_2014!Y220)","v":0.96908096932989241},{"$f":"SUM(ICB_at_2000!Z220,Vines!Z220,WestNet!Z220,Capex_to_Jun_2014!Z220,Capex_from_Jul_2014!Z220)","v":0.96908096932989218}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000!E221,Vines!E221,WestNet!E221,Capex_to_Jun_2014!E221,Capex_from_Jul_2014!E221)","v":0},{"$f":"SUM(ICB_at_2000!F221,Vines!F221,WestNet!F221,Capex_to_Jun_2014!F221,Capex_from_Jul_2014!F221)","v":0},{"$f":"SUM(ICB_at_2000!G221,Vines!G221,WestNet!G221,Capex_to_Jun_2014!G221,Capex_from_Jul_2014!G221)","v":0},{"$f":"SUM(ICB_at_2000!H221,Vines!H221,WestNet!H221,Capex_to_Jun_2014!H221,Capex_from_Jul_2014!H221)","v":0},{"$f":"SUM(ICB_at_2000!I221,Vines!I221,WestNet!I221,Capex_to_Jun_2014!I221,Capex_from_Jul_2014!I221)","v":0},{"$f":"SUM(ICB_at_2000!J221,Vines!J221,WestNet!J221,Capex_to_Jun_2014!J221,Capex_from_Jul_2014!J221)","v":0},{"$f":"SUM(ICB_at_2000!K221,Vines!K221,WestNet!K221,Capex_to_Jun_2014!K221,Capex_from_Jul_2014!K221)","v":0},{"$f":"SUM(ICB_at_2000!L221,Vines!L221,WestNet!L221,Capex_to_Jun_2014!L221,Capex_from_Jul_2014!L221)","v":0},{"$f":"SUM(ICB_at_2000!M221,Vines!M221,WestNet!M221,Capex_to_Jun_2014!M221,Capex_from_Jul_2014!M221)","v":0},{"$f":"SUM(ICB_at_2000!N221,Vines!N221,WestNet!N221,Capex_to_Jun_2014!N221,Capex_from_Jul_2014!N221)","v":0},{"$f":"SUM(ICB_at_2000!O221,Vines!O221,WestNet!O221,Capex_to_Jun_2014!O221,Capex_from_Jul_2014!O221)","v":0},{"$f":"SUM(ICB_at_2000!P221,Vines!P221,WestNet!P221,Capex_to_Jun_2014!P221,Capex_from_Jul_2014!P221)","v":0.51289599905562977},{"$f":"SUM(ICB_at_2000!Q221,Vines!Q221,WestNet!Q221,Capex_to_Jun_2014!Q221,Capex_from_Jul_2014!Q221)","v":0.7959894488424416},{"$f":"SUM(ICB_at_2000!R221,Vines!R221,WestNet!R221,Capex_to_Jun_2014!R221,Capex_from_Jul_2014!R221)","v":3.2870633427935543},{"$f":"SUM(ICB_at_2000!S221,Vines!S221,WestNet!S221,Capex_to_Jun_2014!S221,Capex_from_Jul_2014!S221)","v":3.7773010035411176},{"$f":"SUM(ICB_at_2000!T221,Vines!T221,WestNet!T221,Capex_to_Jun_2014!T221,Capex_from_Jul_2014!T221)","v":3.0018610367824241},{"$f":"SUM(ICB_at_2000!U221,Vines!U221,WestNet!U221,Capex_to_Jun_2014!U221,Capex_from_Jul_2014!U221)","v":0},{"$f":"SUM(ICB_at_2000!V221,Vines!V221,WestNet!V221,Capex_to_Jun_2014!V221,Capex_from_Jul_2014!V221)","v":1.177509315144361},{"$f":"SUM(ICB_at_2000!W221,Vines!W221,WestNet!W221,Capex_to_Jun_2014!W221,Capex_from_Jul_2014!W221)","v":0.7628997883364439},{"$f":"SUM(ICB_at_2000!X221,Vines!X221,WestNet!X221,Capex_to_Jun_2014!X221,Capex_from_Jul_2014!X221)","v":1.3282763144708072},{"$f":"SUM(ICB_at_2000!Y221,Vines!Y221,WestNet!Y221,Capex_to_Jun_2014!Y221,Capex_from_Jul_2014!Y221)","v":4.371402488551495},{"$f":"SUM(ICB_at_2000!Z221,Vines!Z221,WestNet!Z221,Capex_to_Jun_2014!Z221,Capex_from_Jul_2014!Z221)","v":4.2658055917064068}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,{"$f":"SUM(ICB_at_2000!E222,Vines!E222,WestNet!E222,Capex_to_Jun_2014!E222,Capex_from_Jul_2014!E222)","v":4.629901822099785},{"$f":"SUM(ICB_at_2000!F222,Vines!F222,WestNet!F222,Capex_to_Jun_2014!F222,Capex_from_Jul_2014!F222)","v":0.87088968188387605},{"$f":"SUM(ICB_at_2000!G222,Vines!G222,WestNet!G222,Capex_to_Jun_2014!G222,Capex_from_Jul_2014!G222)","v":0.49077651346752149},{"$f":"SUM(ICB_at_2000!H222,Vines!H222,WestNet!H222,Capex_to_Jun_2014!H222,Capex_from_Jul_2014!H222)","v":0.45263807741926765},{"$f":"SUM(ICB_at_2000!I222,Vines!I222,WestNet!I222,Capex_to_Jun_2014!I222,Capex_from_Jul_2014!I222)","v":1.2821526997270576},{"$f":"SUM(ICB_at_2000!J222,Vines!J222,WestNet!J222,Capex_to_Jun_2014!J222,Capex_from_Jul_2014!J222)","v":0.46820599448495315},{"$f":"SUM(ICB_at_2000!K222,Vines!K222,WestNet!K222,Capex_to_Jun_2014!K222,Capex_from_Jul_2014!K222)","v":1.2941318109563446E-3},{"$f":"SUM(ICB_at_2000!L222,Vines!L222,WestNet!L222,Capex_to_Jun_2014!L222,Capex_from_Jul_2014!L222)","v":0},{"$f":"SUM(ICB_at_2000!M222,Vines!M222,WestNet!M222,Capex_to_Jun_2014!M222,Capex_from_Jul_2014!M222)","v":2.9224397354510865},{"$f":"SUM(ICB_at_2000!N222,Vines!N222,WestNet!N222,Capex_to_Jun_2014!N222,Capex_from_Jul_2014!N222)","v":2.1146036555078211},{"$f":"SUM(ICB_at_2000!O222,Vines!O222,WestNet!O222,Capex_to_Jun_2014!O222,Capex_from_Jul_2014!O222)","v":1.8925037507742057},{"$f":"SUM(ICB_at_2000!P222,Vines!P222,WestNet!P222,Capex_to_Jun_2014!P222,Capex_from_Jul_2014!P222)","v":4.3246415871632768},{"$f":"SUM(ICB_at_2000!Q222,Vines!Q222,WestNet!Q222,Capex_to_Jun_2014!Q222,Capex_from_Jul_2014!Q222)","v":3.2696333508071507},{"$f":"SUM(ICB_at_2000!R222,Vines!R222,WestNet!R222,Capex_to_Jun_2014!R222,Capex_from_Jul_2014!R222)","v":5.2156488638268135},{"$f":"SUM(ICB_at_2000!S222,Vines!S222,WestNet!S222,Capex_to_Jun_2014!S222,Capex_from_Jul_2014!S222)","v":4.3356692511648482},{"$f":"SUM(ICB_at_2000!T222,Vines!T222,WestNet!T222,Capex_to_Jun_2014!T222,Capex_from_Jul_2014!T222)","v":4.9010194676194745},{"$f":"SUM(ICB_at_2000!U222,Vines!U222,WestNet!U222,Capex_to_Jun_2014!U222,Capex_from_Jul_2014!U222)","v":0},{"$f":"SUM(ICB_at_2000!V222,Vines!V222,WestNet!V222,Capex_to_Jun_2014!V222,Capex_from_Jul_2014!V222)","v":7.2879467937624165},{"$f":"SUM(ICB_at_2000!W222,Vines!W222,WestNet!W222,Capex_to_Jun_2014!W222,Capex_from_Jul_2014!W222)","v":6.7764137849630375},{"$f":"SUM(ICB_at_2000!X222,Vines!X222,WestNet!X222,Capex_to_Jun_2014!X222,Capex_from_Jul_2014!X222)","v":5.1929077372148988},{"$f":"SUM(ICB_at_2000!Y222,Vines!Y222,WestNet!Y222,Capex_to_Jun_2014!Y222,Capex_from_Jul_2014!Y222)","v":4.1854956647709862},{"$f":"SUM(ICB_at_2000!Z222,Vines!Z222,WestNet!Z222,Capex_to_Jun_2014!Z222,Capex_from_Jul_2014!Z222)","v":2.6689019730117609}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,{"$f":"SUM(ICB_at_2000!E223,Vines!E223,WestNet!E223,Capex_to_Jun_2014!E223,Capex_from_Jul_2014!E223)","v":1.580213405548076E-4},{"$f":"SUM(ICB_at_2000!F223,Vines!F223,WestNet!F223,Capex_to_Jun_2014!F223,Capex_from_Jul_2014!F223)","v":5.8243872011917086E-3},{"$f":"SUM(ICB_at_2000!G223,Vines!G223,WestNet!G223,Capex_to_Jun_2014!G223,Capex_from_Jul_2014!G223)","v":2.3337964604043377},{"$f":"SUM(ICB_at_2000!H223,Vines!H223,WestNet!H223,Capex_to_Jun_2014!H223,Capex_from_Jul_2014!H223)","v":4.0766767190020223},{"$f":"SUM(ICB_at_2000!I223,Vines!I223,WestNet!I223,Capex_to_Jun_2014!I223,Capex_from_Jul_2014!I223)","v":9.0995583889916372},{"$f":"SUM(ICB_at_2000!J223,Vines!J223,WestNet!J223,Capex_to_Jun_2014!J223,Capex_from_Jul_2014!J223)","v":0},{"$f":"SUM(ICB_at_2000!K223,Vines!K223,WestNet!K223,Capex_to_Jun_2014!K223,Capex_from_Jul_2014!K223)","v":0},{"$f":"SUM(ICB_at_2000!L223,Vines!L223,WestNet!L223,Capex_to_Jun_2014!L223,Capex_from_Jul_2014!L223)","v":0},{"$f":"SUM(ICB_at_2000!M223,Vines!M223,WestNet!M223,Capex_to_Jun_2014!M223,Capex_from_Jul_2014!M223)","v":0},{"$f":"SUM(ICB_at_2000!N223,Vines!N223,WestNet!N223,Capex_to_Jun_2014!N223,Capex_from_Jul_2014!N223)","v":0},{"$f":"SUM(ICB_at_2000!O223,Vines!O223,WestNet!O223,Capex_to_Jun_2014!O223,Capex_from_Jul_2014!O223)","v":0},{"$f":"SUM(ICB_at_2000!P223,Vines!P223,WestNet!P223,Capex_to_Jun_2014!P223,Capex_from_Jul_2014!P223)","v":0},{"$f":"SUM(ICB_at_2000!Q223,Vines!Q223,WestNet!Q223,Capex_to_Jun_2014!Q223,Capex_from_Jul_2014!Q223)","v":0},{"$f":"SUM(ICB_at_2000!R223,Vines!R223,WestNet!R223,Capex_to_Jun_2014!R223,Capex_from_Jul_2014!R223)","v":0},{"$f":"SUM(ICB_at_2000!S223,Vines!S223,WestNet!S223,Capex_to_Jun_2014!S223,Capex_from_Jul_2014!S223)","v":0},{"$f":"SUM(ICB_at_2000!T223,Vines!T223,WestNet!T223,Capex_to_Jun_2014!T223,Capex_from_Jul_2014!T223)","v":0},{"$f":"SUM(ICB_at_2000!U223,Vines!U223,WestNet!U223,Capex_to_Jun_2014!U223,Capex_from_Jul_2014!U223)","v":0},{"$f":"SUM(ICB_at_2000!V223,Vines!V223,WestNet!V223,Capex_to_Jun_2014!V223,Capex_from_Jul_2014!V223)","v":0},{"$f":"SUM(ICB_at_2000!W223,Vines!W223,WestNet!W223,Capex_to_Jun_2014!W223,Capex_from_Jul_2014!W223)","v":0},{"$f":"SUM(ICB_at_2000!X223,Vines!X223,WestNet!X223,Capex_to_Jun_2014!X223,Capex_from_Jul_2014!X223)","v":0},{"$f":"SUM(ICB_at_2000!Y223,Vines!Y223,WestNet!Y223,Capex_to_Jun_2014!Y223,Capex_from_Jul_2014!Y223)","v":0},{"$f":"SUM(ICB_at_2000!Z223,Vines!Z223,WestNet!Z223,Capex_to_Jun_2014!Z223,Capex_from_Jul_2014!Z223)","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,{"$f":"SUM(ICB_at_2000!E224,Vines!E224,WestNet!E224,Capex_to_Jun_2014!E224,Capex_from_Jul_2014!E224)","v":0.34775570049468357},{"$f":"SUM(ICB_at_2000!F224,Vines!F224,WestNet!F224,Capex_to_Jun_2014!F224,Capex_from_Jul_2014!F224)","v":0.25798859643368505},{"$f":"SUM(ICB_at_2000!G224,Vines!G224,WestNet!G224,Capex_to_Jun_2014!G224,Capex_from_Jul_2014!G224)","v":0},{"$f":"SUM(ICB_at_2000!H224,Vines!H224,WestNet!H224,Capex_to_Jun_2014!H224,Capex_from_Jul_2014!H224)","v":0},{"$f":"SUM(ICB_at_2000!I224,Vines!I224,WestNet!I224,Capex_to_Jun_2014!I224,Capex_from_Jul_2014!I224)","v":0},{"$f":"SUM(ICB_at_2000!J224,Vines!J224,WestNet!J224,Capex_to_Jun_2014!J224,Capex_from_Jul_2014!J224)","v":0},{"$f":"SUM(ICB_at_2000!K224,Vines!K224,WestNet!K224,Capex_to_Jun_2014!K224,Capex_from_Jul_2014!K224)","v":0},{"$f":"SUM(ICB_at_2000!L224,Vines!L224,WestNet!L224,Capex_to_Jun_2014!L224,Capex_from_Jul_2014!L224)","v":0},{"$f":"SUM(ICB_at_2000!M224,Vines!M224,WestNet!M224,Capex_to_Jun_2014!M224,Capex_from_Jul_2014!M224)","v":0},{"$f":"SUM(ICB_at_2000!N224,Vines!N224,WestNet!N224,Capex_to_Jun_2014!N224,Capex_from_Jul_2014!N224)","v":0},{"$f":"SUM(ICB_at_2000!O224,Vines!O224,WestNet!O224,Capex_to_Jun_2014!O224,Capex_from_Jul_2014!O224)","v":0},{"$f":"SUM(ICB_at_2000!P224,Vines!P224,WestNet!P224,Capex_to_Jun_2014!P224,Capex_from_Jul_2014!P224)","v":0},{"$f":"SUM(ICB_at_2000!Q224,Vines!Q224,WestNet!Q224,Capex_to_Jun_2014!Q224,Capex_from_Jul_2014!Q224)","v":0},{"$f":"SUM(ICB_at_2000!R224,Vines!R224,WestNet!R224,Capex_to_Jun_2014!R224,Capex_from_Jul_2014!R224)","v":0},{"$f":"SUM(ICB_at_2000!S224,Vines!S224,WestNet!S224,Capex_to_Jun_2014!S224,Capex_from_Jul_2014!S224)","v":0},{"$f":"SUM(ICB_at_2000!T224,Vines!T224,WestNet!T224,Capex_to_Jun_2014!T224,Capex_from_Jul_2014!T224)","v":0},{"$f":"SUM(ICB_at_2000!U224,Vines!U224,WestNet!U224,Capex_to_Jun_2014!U224,Capex_from_Jul_2014!U224)","v":0},{"$f":"SUM(ICB_at_2000!V224,Vines!V224,WestNet!V224,Capex_to_Jun_2014!V224,Capex_from_Jul_2014!V224)","v":4.8499999999999996},{"$f":"SUM(ICB_at_2000!W224,Vines!W224,WestNet!W224,Capex_to_Jun_2014!W224,Capex_from_Jul_2014!W224)","v":0.55000000000000004},{"$f":"SUM(ICB_at_2000!X224,Vines!X224,WestNet!X224,Capex_to_Jun_2014!X224,Capex_from_Jul_2014!X224)","v":0.35000000000000003},{"$f":"SUM(ICB_at_2000!Y224,Vines!Y224,WestNet!Y224,Capex_to_Jun_2014!Y224,Capex_from_Jul_2014!Y224)","v":0},{"$f":"SUM(ICB_at_2000!Z224,Vines!Z224,WestNet!Z224,Capex_to_Jun_2014!Z224,Capex_from_Jul_2014!Z224)","v":0}]
[]
[null,"Total CAPEX","$m",null,{"$f":"SUM(E211:E225)","v":36.411566993873087},{"$f":"SUM(F211:F225)","v":24.979530699749109},33.812609565699738,37.581845150059934,43.553055484273088,30.914594941590821,37.247698731706926,39.146806105732409,39.875659997203421,47.653494857153163,27.734045317012459,41.514634541585885,38.791017257756515,79.444219768009262,72.191039216706471,43.16783785323701,0,104.88356798379907,114.54841554831644,115.77166235396689,110.27789731182466,103.5708256694197]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  "}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM(ICB_at_2000!E229,Vines!E229,WestNet!E229,Capex_to_Jun_2014!E229,Capex_from_Jul_2014!E229)","v":2.2148709212211073},{"$f":"SUM(ICB_at_2000!F229,Vines!F229,WestNet!F229,Capex_to_Jun_2014!F229,Capex_from_Jul_2014!F229)","v":2.2555933788882454},{"$f":"SUM(ICB_at_2000!G229,Vines!G229,WestNet!G229,Capex_to_Jun_2014!G229,Capex_from_Jul_2014!G229)","v":2.2939133313166868},{"$f":"SUM(ICB_at_2000!H229,Vines!H229,WestNet!H229,Capex_to_Jun_2014!H229,Capex_from_Jul_2014!H229)","v":2.3268605603242078},{"$f":"SUM(ICB_at_2000!I229,Vines!I229,WestNet!I229,Capex_to_Jun_2014!I229,Capex_from_Jul_2014!I229)","v":2.3541087362885929},{"$f":"SUM(ICB_at_2000!J229,Vines!J229,WestNet!J229,Capex_to_Jun_2014!J229,Capex_from_Jul_2014!J229)","v":2.2149108524659846},{"$f":"SUM(ICB_at_2000!K229,Vines!K229,WestNet!K229,Capex_to_Jun_2014!K229,Capex_from_Jul_2014!K229)","v":2.2220192686177183},{"$f":"SUM(ICB_at_2000!L229,Vines!L229,WestNet!L229,Capex_to_Jun_2014!L229,Capex_from_Jul_2014!L229)","v":2.2310001828522275},{"$f":"SUM(ICB_at_2000!M229,Vines!M229,WestNet!M229,Capex_to_Jun_2014!M229,Capex_from_Jul_2014!M229)","v":2.2399810970867371},{"$f":"SUM(ICB_at_2000!N229,Vines!N229,WestNet!N229,Capex_to_Jun_2014!N229,Capex_from_Jul_2014!N229)","v":2.2480416094673479},{"$f":"SUM(ICB_at_2000!O229,Vines!O229,WestNet!O229,Capex_to_Jun_2014!O229,Capex_from_Jul_2014!O229)","v":1.1866825789188091},{"$f":"SUM(ICB_at_2000!P229,Vines!P229,WestNet!P229,Capex_to_Jun_2014!P229,Capex_from_Jul_2014!P229)","v":2.4629914760623564},{"$f":"SUM(ICB_at_2000!Q229,Vines!Q229,WestNet!Q229,Capex_to_Jun_2014!Q229,Capex_from_Jul_2014!Q229)","v":2.5019936161741492},{"$f":"SUM(ICB_at_2000!R229,Vines!R229,WestNet!R229,Capex_to_Jun_2014!R229,Capex_from_Jul_2014!R229)","v":2.5675812837681455},{"$f":"SUM(ICB_at_2000!S229,Vines!S229,WestNet!S229,Capex_to_Jun_2014!S229,Capex_from_Jul_2014!S229)","v":2.6673676926995862},{"$f":"SUM(ICB_at_2000!T229,Vines!T229,WestNet!T229,Capex_to_Jun_2014!T229,Capex_from_Jul_2014!T229)","v":1.8480047727960898},{"$f":"SUM(ICB_at_2000!U229,Vines!U229,WestNet!U229,Capex_to_Jun_2014!U229,Capex_from_Jul_2014!U229)","v":1.8511753133329529},{"$f":"SUM(ICB_at_2000!V229,Vines!V229,WestNet!V229,Capex_to_Jun_2014!V229,Capex_from_Jul_2014!V229)","v":1.8511753133329529},{"$f":"SUM(ICB_at_2000!W229,Vines!W229,WestNet!W229,Capex_to_Jun_2014!W229,Capex_from_Jul_2014!W229)","v":3.8446095038555197},{"$f":"SUM(ICB_at_2000!X229,Vines!X229,WestNet!X229,Capex_to_Jun_2014!X229,Capex_from_Jul_2014!X229)","v":4.3645101396224497},{"$f":"SUM(ICB_at_2000!Y229,Vines!Y229,WestNet!Y229,Capex_to_Jun_2014!Y229,Capex_from_Jul_2014!Y229)","v":4.8384442037925197},{"$f":"SUM(ICB_at_2000!Z229,Vines!Z229,WestNet!Z229,Capex_to_Jun_2014!Z229,Capex_from_Jul_2014!Z229)","v":5.2200907648308377}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM(ICB_at_2000!E230,Vines!E230,WestNet!E230,Capex_to_Jun_2014!E230,Capex_from_Jul_2014!E230)","v":0},{"$f":"SUM(ICB_at_2000!F230,Vines!F230,WestNet!F230,Capex_to_Jun_2014!F230,Capex_from_Jul_2014!F230)","v":0},{"$f":"SUM(ICB_at_2000!G230,Vines!G230,WestNet!G230,Capex_to_Jun_2014!G230,Capex_from_Jul_2014!G230)","v":0},{"$f":"SUM(ICB_at_2000!H230,Vines!H230,WestNet!H230,Capex_to_Jun_2014!H230,Capex_from_Jul_2014!H230)","v":0},{"$f":"SUM(ICB_at_2000!I230,Vines!I230,WestNet!I230,Capex_to_Jun_2014!I230,Capex_from_Jul_2014!I230)","v":0},{"$f":"SUM(ICB_at_2000!J230,Vines!J230,WestNet!J230,Capex_to_Jun_2014!J230,Capex_from_Jul_2014!J230)","v":0},{"$f":"SUM(ICB_at_2000!K230,Vines!K230,WestNet!K230,Capex_to_Jun_2014!K230,Capex_from_Jul_2014!K230)","v":0},{"$f":"SUM(ICB_at_2000!L230,Vines!L230,WestNet!L230,Capex_to_Jun_2014!L230,Capex_from_Jul_2014!L230)","v":0},{"$f":"SUM(ICB_at_2000!M230,Vines!M230,WestNet!M230,Capex_to_Jun_2014!M230,Capex_from_Jul_2014!M230)","v":0},{"$f":"SUM(ICB_at_2000!N230,Vines!N230,WestNet!N230,Capex_to_Jun_2014!N230,Capex_from_Jul_2014!N230)","v":0},{"$f":"SUM(ICB_at_2000!O230,Vines!O230,WestNet!O230,Capex_to_Jun_2014!O230,Capex_from_Jul_2014!O230)","v":0},{"$f":"SUM(ICB_at_2000!P230,Vines!P230,WestNet!P230,Capex_to_Jun_2014!P230,Capex_from_Jul_2014!P230)","v":0},{"$f":"SUM(ICB_at_2000!Q230,Vines!Q230,WestNet!Q230,Capex_to_Jun_2014!Q230,Capex_from_Jul_2014!Q230)","v":0},{"$f":"SUM(ICB_at_2000!R230,Vines!R230,WestNet!R230,Capex_to_Jun_2014!R230,Capex_from_Jul_2014!R230)","v":0},{"$f":"SUM(ICB_at_2000!S230,Vines!S230,WestNet!S230,Capex_to_Jun_2014!S230,Capex_from_Jul_2014!S230)","v":0},{"$f":"SUM(ICB_at_2000!T230,Vines!T230,WestNet!T230,Capex_to_Jun_2014!T230,Capex_from_Jul_2014!T230)","v":-0.37685481289697959},{"$f":"SUM(ICB_at_2000!U230,Vines!U230,WestNet!U230,Capex_to_Jun_2014!U230,Capex_from_Jul_2014!U230)","v":9.8399051151335543E-2},{"$f":"SUM(ICB_at_2000!V230,Vines!V230,WestNet!V230,Capex_to_Jun_2014!V230,Capex_from_Jul_2014!V230)","v":9.8399051151335543E-2},{"$f":"SUM(ICB_at_2000!W230,Vines!W230,WestNet!W230,Capex_to_Jun_2014!W230,Capex_from_Jul_2014!W230)","v":0.2206117969382056},{"$f":"SUM(ICB_at_2000!X230,Vines!X230,WestNet!X230,Capex_to_Jun_2014!X230,Capex_from_Jul_2014!X230)","v":0.2206117969382056},{"$f":"SUM(ICB_at_2000!Y230,Vines!Y230,WestNet!Y230,Capex_to_Jun_2014!Y230,Capex_from_Jul_2014!Y230)","v":0.2206117969382056},{"$f":"SUM(ICB_at_2000!Z230,Vines!Z230,WestNet!Z230,Capex_to_Jun_2014!Z230,Capex_from_Jul_2014!Z230)","v":0.27136693954012603}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000!E231,Vines!E231,WestNet!E231,Capex_to_Jun_2014!E231,Capex_from_Jul_2014!E231)","v":5.5108013173981387},{"$f":"SUM(ICB_at_2000!F231,Vines!F231,WestNet!F231,Capex_to_Jun_2014!F231,Capex_from_Jul_2014!F231)","v":5.6105172654737894},{"$f":"SUM(ICB_at_2000!G231,Vines!G231,WestNet!G231,Capex_to_Jun_2014!G231,Capex_from_Jul_2014!G231)","v":5.6912094499948243},{"$f":"SUM(ICB_at_2000!H231,Vines!H231,WestNet!H231,Capex_to_Jun_2014!H231,Capex_from_Jul_2014!H231)","v":5.7395946176405737},{"$f":"SUM(ICB_at_2000!I231,Vines!I231,WestNet!I231,Capex_to_Jun_2014!I231,Capex_from_Jul_2014!I231)","v":5.7725455523466209},{"$f":"SUM(ICB_at_2000!J231,Vines!J231,WestNet!J231,Capex_to_Jun_2014!J231,Capex_from_Jul_2014!J231)","v":6.1007571306246033},{"$f":"SUM(ICB_at_2000!K231,Vines!K231,WestNet!K231,Capex_to_Jun_2014!K231,Capex_from_Jul_2014!K231)","v":6.2213067043088914},{"$f":"SUM(ICB_at_2000!L231,Vines!L231,WestNet!L231,Capex_to_Jun_2014!L231,Capex_from_Jul_2014!L231)","v":6.3338526084534212},{"$f":"SUM(ICB_at_2000!M231,Vines!M231,WestNet!M231,Capex_to_Jun_2014!M231,Capex_from_Jul_2014!M231)","v":6.4287378615406983},{"$f":"SUM(ICB_at_2000!N231,Vines!N231,WestNet!N231,Capex_to_Jun_2014!N231,Capex_from_Jul_2014!N231)","v":6.5361226300278625},{"$f":"SUM(ICB_at_2000!O231,Vines!O231,WestNet!O231,Capex_to_Jun_2014!O231,Capex_from_Jul_2014!O231)","v":2.7241419755913183},{"$f":"SUM(ICB_at_2000!P231,Vines!P231,WestNet!P231,Capex_to_Jun_2014!P231,Capex_from_Jul_2014!P231)","v":5.4482839511826366},{"$f":"SUM(ICB_at_2000!Q231,Vines!Q231,WestNet!Q231,Capex_to_Jun_2014!Q231,Capex_from_Jul_2014!Q231)","v":5.4482839511826358},{"$f":"SUM(ICB_at_2000!R231,Vines!R231,WestNet!R231,Capex_to_Jun_2014!R231,Capex_from_Jul_2014!R231)","v":5.4482839511826358},{"$f":"SUM(ICB_at_2000!S231,Vines!S231,WestNet!S231,Capex_to_Jun_2014!S231,Capex_from_Jul_2014!S231)","v":5.4482839511826358},{"$f":"SUM(ICB_at_2000!T231,Vines!T231,WestNet!T231,Capex_to_Jun_2014!T231,Capex_from_Jul_2014!T231)","v":2.7241419755913179},{"$f":"SUM(ICB_at_2000!U231,Vines!U231,WestNet!U231,Capex_to_Jun_2014!U231,Capex_from_Jul_2014!U231)","v":2.7241419755913179},{"$f":"SUM(ICB_at_2000!V231,Vines!V231,WestNet!V231,Capex_to_Jun_2014!V231,Capex_from_Jul_2014!V231)","v":2.7241419755913179},{"$f":"SUM(ICB_at_2000!W231,Vines!W231,WestNet!W231,Capex_to_Jun_2014!W231,Capex_from_Jul_2014!W231)","v":5.4482839511826358},{"$f":"SUM(ICB_at_2000!X231,Vines!X231,WestNet!X231,Capex_to_Jun_2014!X231,Capex_from_Jul_2014!X231)","v":5.4482839511826349},{"$f":"SUM(ICB_at_2000!Y231,Vines!Y231,WestNet!Y231,Capex_to_Jun_2014!Y231,Capex_from_Jul_2014!Y231)","v":5.4482839511826349},{"$f":"SUM(ICB_at_2000!Z231,Vines!Z231,WestNet!Z231,Capex_to_Jun_2014!Z231,Capex_from_Jul_2014!Z231)","v":5.4482839511826349}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000!E232,Vines!E232,WestNet!E232,Capex_to_Jun_2014!E232,Capex_from_Jul_2014!E232)","v":3.7346794308194751},{"$f":"SUM(ICB_at_2000!F232,Vines!F232,WestNet!F232,Capex_to_Jun_2014!F232,Capex_from_Jul_2014!F232)","v":3.7363088863999825},{"$f":"SUM(ICB_at_2000!G232,Vines!G232,WestNet!G232,Capex_to_Jun_2014!G232,Capex_from_Jul_2014!G232)","v":3.7364125605673326},{"$f":"SUM(ICB_at_2000!H232,Vines!H232,WestNet!H232,Capex_to_Jun_2014!H232,Capex_from_Jul_2014!H232)","v":3.7365668723361218},{"$f":"SUM(ICB_at_2000!I232,Vines!I232,WestNet!I232,Capex_to_Jun_2014!I232,Capex_from_Jul_2014!I232)","v":3.7366953616608676},{"$f":"SUM(ICB_at_2000!J232,Vines!J232,WestNet!J232,Capex_to_Jun_2014!J232,Capex_from_Jul_2014!J232)","v":3.7577243400876652},{"$f":"SUM(ICB_at_2000!K232,Vines!K232,WestNet!K232,Capex_to_Jun_2014!K232,Capex_from_Jul_2014!K232)","v":3.7957748579604367},{"$f":"SUM(ICB_at_2000!L232,Vines!L232,WestNet!L232,Capex_to_Jun_2014!L232,Capex_from_Jul_2014!L232)","v":3.8357833446228677},{"$f":"SUM(ICB_at_2000!M232,Vines!M232,WestNet!M232,Capex_to_Jun_2014!M232,Capex_from_Jul_2014!M232)","v":3.8748348899450202},{"$f":"SUM(ICB_at_2000!N232,Vines!N232,WestNet!N232,Capex_to_Jun_2014!N232,Capex_from_Jul_2014!N232)","v":3.9194650811289402},{"$f":"SUM(ICB_at_2000!O232,Vines!O232,WestNet!O232,Capex_to_Jun_2014!O232,Capex_from_Jul_2014!O232)","v":2.6856504753390364},{"$f":"SUM(ICB_at_2000!P232,Vines!P232,WestNet!P232,Capex_to_Jun_2014!P232,Capex_from_Jul_2014!P232)","v":5.4728600432629166},{"$f":"SUM(ICB_at_2000!Q232,Vines!Q232,WestNet!Q232,Capex_to_Jun_2014!Q232,Capex_from_Jul_2014!Q232)","v":5.6889206656251154},{"$f":"SUM(ICB_at_2000!R232,Vines!R232,WestNet!R232,Capex_to_Jun_2014!R232,Capex_from_Jul_2014!R232)","v":5.9156487774950683},{"$f":"SUM(ICB_at_2000!S232,Vines!S232,WestNet!S232,Capex_to_Jun_2014!S232,Capex_from_Jul_2014!S232)","v":6.1413307577728808},{"$f":"SUM(ICB_at_2000!T232,Vines!T232,WestNet!T232,Capex_to_Jun_2014!T232,Capex_from_Jul_2014!T232)","v":3.2384261024101186},{"$f":"SUM(ICB_at_2000!U232,Vines!U232,WestNet!U232,Capex_to_Jun_2014!U232,Capex_from_Jul_2014!U232)","v":3.352408479470887},{"$f":"SUM(ICB_at_2000!V232,Vines!V232,WestNet!V232,Capex_to_Jun_2014!V232,Capex_from_Jul_2014!V232)","v":3.352408479470887},{"$f":"SUM(ICB_at_2000!W232,Vines!W232,WestNet!W232,Capex_to_Jun_2014!W232,Capex_from_Jul_2014!W232)","v":7.1840730308689666},{"$f":"SUM(ICB_at_2000!X232,Vines!X232,WestNet!X232,Capex_to_Jun_2014!X232,Capex_from_Jul_2014!X232)","v":7.6497645169483448},{"$f":"SUM(ICB_at_2000!Y232,Vines!Y232,WestNet!Y232,Capex_to_Jun_2014!Y232,Capex_from_Jul_2014!Y232)","v":8.0857980473882769},{"$f":"SUM(ICB_at_2000!Z232,Vines!Z232,WestNet!Z232,Capex_to_Jun_2014!Z232,Capex_from_Jul_2014!Z232)","v":8.5317493249730454}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000!E233,Vines!E233,WestNet!E233,Capex_to_Jun_2014!E233,Capex_from_Jul_2014!E233)","v":1.3744345672320482},{"$f":"SUM(ICB_at_2000!F233,Vines!F233,WestNet!F233,Capex_to_Jun_2014!F233,Capex_from_Jul_2014!F233)","v":1.4338618212984293},{"$f":"SUM(ICB_at_2000!G233,Vines!G233,WestNet!G233,Capex_to_Jun_2014!G233,Capex_from_Jul_2014!G233)","v":1.4947934853115536},{"$f":"SUM(ICB_at_2000!H233,Vines!H233,WestNet!H233,Capex_to_Jun_2014!H233,Capex_from_Jul_2014!H233)","v":1.556976198105152},{"$f":"SUM(ICB_at_2000!I233,Vines!I233,WestNet!I233,Capex_to_Jun_2014!I233,Capex_from_Jul_2014!I233)","v":1.6210635885517459},{"$f":"SUM(ICB_at_2000!J233,Vines!J233,WestNet!J233,Capex_to_Jun_2014!J233,Capex_from_Jul_2014!J233)","v":1.3017474323878326},{"$f":"SUM(ICB_at_2000!K233,Vines!K233,WestNet!K233,Capex_to_Jun_2014!K233,Capex_from_Jul_2014!K233)","v":1.3017474323878326},{"$f":"SUM(ICB_at_2000!L233,Vines!L233,WestNet!L233,Capex_to_Jun_2014!L233,Capex_from_Jul_2014!L233)","v":1.3017474323878326},{"$f":"SUM(ICB_at_2000!M233,Vines!M233,WestNet!M233,Capex_to_Jun_2014!M233,Capex_from_Jul_2014!M233)","v":1.3017474323878326},{"$f":"SUM(ICB_at_2000!N233,Vines!N233,WestNet!N233,Capex_to_Jun_2014!N233,Capex_from_Jul_2014!N233)","v":1.3017474323878326},{"$f":"SUM(ICB_at_2000!O233,Vines!O233,WestNet!O233,Capex_to_Jun_2014!O233,Capex_from_Jul_2014!O233)","v":0.65087371619391621},{"$f":"SUM(ICB_at_2000!P233,Vines!P233,WestNet!P233,Capex_to_Jun_2014!P233,Capex_from_Jul_2014!P233)","v":1.3017474323878324},{"$f":"SUM(ICB_at_2000!Q233,Vines!Q233,WestNet!Q233,Capex_to_Jun_2014!Q233,Capex_from_Jul_2014!Q233)","v":1.3017474323878324},{"$f":"SUM(ICB_at_2000!R233,Vines!R233,WestNet!R233,Capex_to_Jun_2014!R233,Capex_from_Jul_2014!R233)","v":1.3017474323878324},{"$f":"SUM(ICB_at_2000!S233,Vines!S233,WestNet!S233,Capex_to_Jun_2014!S233,Capex_from_Jul_2014!S233)","v":1.3017474323878324},{"$f":"SUM(ICB_at_2000!T233,Vines!T233,WestNet!T233,Capex_to_Jun_2014!T233,Capex_from_Jul_2014!T233)","v":0.65087371619391665},{"$f":"SUM(ICB_at_2000!U233,Vines!U233,WestNet!U233,Capex_to_Jun_2014!U233,Capex_from_Jul_2014!U233)","v":0.65087371619391654},{"$f":"SUM(ICB_at_2000!V233,Vines!V233,WestNet!V233,Capex_to_Jun_2014!V233,Capex_from_Jul_2014!V233)","v":0.65087371619391654},{"$f":"SUM(ICB_at_2000!W233,Vines!W233,WestNet!W233,Capex_to_Jun_2014!W233,Capex_from_Jul_2014!W233)","v":1.3017474323878331},{"$f":"SUM(ICB_at_2000!X233,Vines!X233,WestNet!X233,Capex_to_Jun_2014!X233,Capex_from_Jul_2014!X233)","v":1.3017474323878331},{"$f":"SUM(ICB_at_2000!Y233,Vines!Y233,WestNet!Y233,Capex_to_Jun_2014!Y233,Capex_from_Jul_2014!Y233)","v":1.3017474323878329},{"$f":"SUM(ICB_at_2000!Z233,Vines!Z233,WestNet!Z233,Capex_to_Jun_2014!Z233,Capex_from_Jul_2014!Z233)","v":1.3017474323878331}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,{"$f":"SUM(ICB_at_2000!E234,Vines!E234,WestNet!E234,Capex_to_Jun_2014!E234,Capex_from_Jul_2014!E234)","v":0.54581189966173294},{"$f":"SUM(ICB_at_2000!F234,Vines!F234,WestNet!F234,Capex_to_Jun_2014!F234,Capex_from_Jul_2014!F234)","v":0.55513198128907559},{"$f":"SUM(ICB_at_2000!G234,Vines!G234,WestNet!G234,Capex_to_Jun_2014!G234,Capex_from_Jul_2014!G234)","v":0.56617802578355381},{"$f":"SUM(ICB_at_2000!H234,Vines!H234,WestNet!H234,Capex_to_Jun_2014!H234,Capex_from_Jul_2014!H234)","v":0.57571960140883105},{"$f":"SUM(ICB_at_2000!I234,Vines!I234,WestNet!I234,Capex_to_Jun_2014!I234,Capex_from_Jul_2014!I234)","v":0.58039519177805843},{"$f":"SUM(ICB_at_2000!J234,Vines!J234,WestNet!J234,Capex_to_Jun_2014!J234,Capex_from_Jul_2014!J234)","v":0.57521610752619678},{"$f":"SUM(ICB_at_2000!K234,Vines!K234,WestNet!K234,Capex_to_Jun_2014!K234,Capex_from_Jul_2014!K234)","v":0.57766435152475049},{"$f":"SUM(ICB_at_2000!L234,Vines!L234,WestNet!L234,Capex_to_Jun_2014!L234,Capex_from_Jul_2014!L234)","v":0.580067508234406},{"$f":"SUM(ICB_at_2000!M234,Vines!M234,WestNet!M234,Capex_to_Jun_2014!M234,Capex_from_Jul_2014!M234)","v":0.58232046677735438},{"$f":"SUM(ICB_at_2000!N234,Vines!N234,WestNet!N234,Capex_to_Jun_2014!N234,Capex_from_Jul_2014!N234)","v":0.58509662684450059},{"$f":"SUM(ICB_at_2000!O234,Vines!O234,WestNet!O234,Capex_to_Jun_2014!O234,Capex_from_Jul_2014!O234)","v":0.32001330863248956},{"$f":"SUM(ICB_at_2000!P234,Vines!P234,WestNet!P234,Capex_to_Jun_2014!P234,Capex_from_Jul_2014!P234)","v":0.65878452372758822},{"$f":"SUM(ICB_at_2000!Q234,Vines!Q234,WestNet!Q234,Capex_to_Jun_2014!Q234,Capex_from_Jul_2014!Q234)","v":0.6661125940619127},{"$f":"SUM(ICB_at_2000!R234,Vines!R234,WestNet!R234,Capex_to_Jun_2014!R234,Capex_from_Jul_2014!R234)","v":0.67254769966558825},{"$f":"SUM(ICB_at_2000!S234,Vines!S234,WestNet!S234,Capex_to_Jun_2014!S234,Capex_from_Jul_2014!S234)","v":0.68004038532401601},{"$f":"SUM(ICB_at_2000!T234,Vines!T234,WestNet!T234,Capex_to_Jun_2014!T234,Capex_from_Jul_2014!T234)","v":0.35562962336396142},{"$f":"SUM(ICB_at_2000!U234,Vines!U234,WestNet!U234,Capex_to_Jun_2014!U234,Capex_from_Jul_2014!U234)","v":0.36767797758160603},{"$f":"SUM(ICB_at_2000!V234,Vines!V234,WestNet!V234,Capex_to_Jun_2014!V234,Capex_from_Jul_2014!V234)","v":0.36767797758160597},{"$f":"SUM(ICB_at_2000!W234,Vines!W234,WestNet!W234,Capex_to_Jun_2014!W234,Capex_from_Jul_2014!W234)","v":0.81935094226652627},{"$f":"SUM(ICB_at_2000!X234,Vines!X234,WestNet!X234,Capex_to_Jun_2014!X234,Capex_from_Jul_2014!X234)","v":0.85717912273197072},{"$f":"SUM(ICB_at_2000!Y234,Vines!Y234,WestNet!Y234,Capex_to_Jun_2014!Y234,Capex_from_Jul_2014!Y234)","v":0.89409373466907438},{"$f":"SUM(ICB_at_2000!Z234,Vines!Z234,WestNet!Z234,Capex_to_Jun_2014!Z234,Capex_from_Jul_2014!Z234)","v":0.9318509279620909}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,{"$f":"SUM(ICB_at_2000!E235,Vines!E235,WestNet!E235,Capex_to_Jun_2014!E235,Capex_from_Jul_2014!E235)","v":0.13911175865367068},{"$f":"SUM(ICB_at_2000!F235,Vines!F235,WestNet!F235,Capex_to_Jun_2014!F235,Capex_from_Jul_2014!F235)","v":0.15061649370736091},{"$f":"SUM(ICB_at_2000!G235,Vines!G235,WestNet!G235,Capex_to_Jun_2014!G235,Capex_from_Jul_2014!G235)","v":0.150616497403111},{"$f":"SUM(ICB_at_2000!H235,Vines!H235,WestNet!H235,Capex_to_Jun_2014!H235,Capex_from_Jul_2014!H235)","v":0.15061650100872087},{"$f":"SUM(ICB_at_2000!I235,Vines!I235,WestNet!I235,Capex_to_Jun_2014!I235,Capex_from_Jul_2014!I235)","v":0.15061650452638897},{"$f":"SUM(ICB_at_2000!J235,Vines!J235,WestNet!J235,Capex_to_Jun_2014!J235,Capex_from_Jul_2014!J235)","v":0.12275093921648979},{"$f":"SUM(ICB_at_2000!K235,Vines!K235,WestNet!K235,Capex_to_Jun_2014!K235,Capex_from_Jul_2014!K235)","v":0.12299853204215462},{"$f":"SUM(ICB_at_2000!L235,Vines!L235,WestNet!L235,Capex_to_Jun_2014!L235,Capex_from_Jul_2014!L235)","v":0.1232415651551166},{"$f":"SUM(ICB_at_2000!M235,Vines!M235,WestNet!M235,Capex_to_Jun_2014!M235,Capex_from_Jul_2014!M235)","v":0.12346940861029665},{"$f":"SUM(ICB_at_2000!N235,Vines!N235,WestNet!N235,Capex_to_Jun_2014!N235,Capex_from_Jul_2014!N235)","v":0.12375016384381447},{"$f":"SUM(ICB_at_2000!O235,Vines!O235,WestNet!O235,Capex_to_Jun_2014!O235,Capex_from_Jul_2014!O235)","v":8.482006508823782E-2},{"$f":"SUM(ICB_at_2000!P235,Vines!P235,WestNet!P235,Capex_to_Jun_2014!P235,Capex_from_Jul_2014!P235)","v":0.22595471390738339},{"$f":"SUM(ICB_at_2000!Q235,Vines!Q235,WestNet!Q235,Capex_to_Jun_2014!Q235,Capex_from_Jul_2014!Q235)","v":0.23785756185246176},{"$f":"SUM(ICB_at_2000!R235,Vines!R235,WestNet!R235,Capex_to_Jun_2014!R235,Capex_from_Jul_2014!R235)","v":0.23785756185246176},{"$f":"SUM(ICB_at_2000!S235,Vines!S235,WestNet!S235,Capex_to_Jun_2014!S235,Capex_from_Jul_2014!S235)","v":0.23785756185246176},{"$f":"SUM(ICB_at_2000!T235,Vines!T235,WestNet!T235,Capex_to_Jun_2014!T235,Capex_from_Jul_2014!T235)","v":0.11301928124072105},{"$f":"SUM(ICB_at_2000!U235,Vines!U235,WestNet!U235,Capex_to_Jun_2014!U235,Capex_from_Jul_2014!U235)","v":0.11311922224072106},{"$f":"SUM(ICB_at_2000!V235,Vines!V235,WestNet!V235,Capex_to_Jun_2014!V235,Capex_from_Jul_2014!V235)","v":0.11311922224072106},{"$f":"SUM(ICB_at_2000!W235,Vines!W235,WestNet!W235,Capex_to_Jun_2014!W235,Capex_from_Jul_2014!W235)","v":0.22623844448144212},{"$f":"SUM(ICB_at_2000!X235,Vines!X235,WestNet!X235,Capex_to_Jun_2014!X235,Capex_from_Jul_2014!X235)","v":0.24043190735519249},{"$f":"SUM(ICB_at_2000!Y235,Vines!Y235,WestNet!Y235,Capex_to_Jun_2014!Y235,Capex_from_Jul_2014!Y235)","v":0.44534035059008148},{"$f":"SUM(ICB_at_2000!Z235,Vines!Z235,WestNet!Z235,Capex_to_Jun_2014!Z235,Capex_from_Jul_2014!Z235)","v":0.54872928234856833}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"SUM(ICB_at_2000!E236,Vines!E236,WestNet!E236,Capex_to_Jun_2014!E236,Capex_from_Jul_2014!E236)","v":0.11941211207593748},{"$f":"SUM(ICB_at_2000!F236,Vines!F236,WestNet!F236,Capex_to_Jun_2014!F236,Capex_from_Jul_2014!F236)","v":0.12331418084771369},{"$f":"SUM(ICB_at_2000!G236,Vines!G236,WestNet!G236,Capex_to_Jun_2014!G236,Capex_from_Jul_2014!G236)","v":0.12719721513767637},{"$f":"SUM(ICB_at_2000!H236,Vines!H236,WestNet!H236,Capex_to_Jun_2014!H236,Capex_from_Jul_2014!H236)","v":0.13106130779695629},{"$f":"SUM(ICB_at_2000!I236,Vines!I236,WestNet!I236,Capex_to_Jun_2014!I236,Capex_from_Jul_2014!I236)","v":0.13490655122375195},{"$f":"SUM(ICB_at_2000!J236,Vines!J236,WestNet!J236,Capex_to_Jun_2014!J236,Capex_from_Jul_2014!J236)","v":0.1176814918677031},{"$f":"SUM(ICB_at_2000!K236,Vines!K236,WestNet!K236,Capex_to_Jun_2014!K236,Capex_from_Jul_2014!K236)","v":0.11810045098344377},{"$f":"SUM(ICB_at_2000!L236,Vines!L236,WestNet!L236,Capex_to_Jun_2014!L236,Capex_from_Jul_2014!L236)","v":0.11851169447496597},{"$f":"SUM(ICB_at_2000!M236,Vines!M236,WestNet!M236,Capex_to_Jun_2014!M236,Capex_from_Jul_2014!M236)","v":0.11889723509898532},{"$f":"SUM(ICB_at_2000!N236,Vines!N236,WestNet!N236,Capex_to_Jun_2014!N236,Capex_from_Jul_2014!N236)","v":0.11937230930219922},{"$f":"SUM(ICB_at_2000!O236,Vines!O236,WestNet!O236,Capex_to_Jun_2014!O236,Capex_from_Jul_2014!O236)","v":1.86916309699462E-2},{"$f":"SUM(ICB_at_2000!P236,Vines!P236,WestNet!P236,Capex_to_Jun_2014!P236,Capex_from_Jul_2014!P236)","v":5.8072278226442724E-2},{"$f":"SUM(ICB_at_2000!Q236,Vines!Q236,WestNet!Q236,Capex_to_Jun_2014!Q236,Capex_from_Jul_2014!Q236)","v":0.11582055195359697},{"$f":"SUM(ICB_at_2000!R236,Vines!R236,WestNet!R236,Capex_to_Jun_2014!R236,Capex_from_Jul_2014!R236)","v":0.30365903863999472},{"$f":"SUM(ICB_at_2000!S236,Vines!S236,WestNet!S236,Capex_to_Jun_2014!S236,Capex_from_Jul_2014!S236)","v":0.30365903863999472},{"$f":"SUM(ICB_at_2000!T236,Vines!T236,WestNet!T236,Capex_to_Jun_2014!T236,Capex_from_Jul_2014!T236)","v":0.20760848232459803},{"$f":"SUM(ICB_at_2000!U236,Vines!U236,WestNet!U236,Capex_to_Jun_2014!U236,Capex_from_Jul_2014!U236)","v":0.25331352455795625},{"$f":"SUM(ICB_at_2000!V236,Vines!V236,WestNet!V236,Capex_to_Jun_2014!V236,Capex_from_Jul_2014!V236)","v":0.25331352455795625},{"$f":"SUM(ICB_at_2000!W236,Vines!W236,WestNet!W236,Capex_to_Jun_2014!W236,Capex_from_Jul_2014!W236)","v":0.75537704911591252},{"$f":"SUM(ICB_at_2000!X236,Vines!X236,WestNet!X236,Capex_to_Jun_2014!X236,Capex_from_Jul_2014!X236)","v":0.77095561563859083},{"$f":"SUM(ICB_at_2000!Y236,Vines!Y236,WestNet!Y236,Capex_to_Jun_2014!Y236,Capex_from_Jul_2014!Y236)","v":0.78146681319582634},{"$f":"SUM(ICB_at_2000!Z236,Vines!Z236,WestNet!Z236,Capex_to_Jun_2014!Z236,Capex_from_Jul_2014!Z236)","v":0.78194800040965107}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,{"$f":"SUM(ICB_at_2000!E237,Vines!E237,WestNet!E237,Capex_to_Jun_2014!E237,Capex_from_Jul_2014!E237)","v":7.688903950532783},{"$f":"SUM(ICB_at_2000!F237,Vines!F237,WestNet!F237,Capex_to_Jun_2014!F237,Capex_from_Jul_2014!F237)","v":8.1718348919803443},{"$f":"SUM(ICB_at_2000!G237,Vines!G237,WestNet!G237,Capex_to_Jun_2014!G237,Capex_from_Jul_2014!G237)","v":8.6309978692586267},{"$f":"SUM(ICB_at_2000!H237,Vines!H237,WestNet!H237,Capex_to_Jun_2014!H237,Capex_from_Jul_2014!H237)","v":9.0756123433296345},{"$f":"SUM(ICB_at_2000!I237,Vines!I237,WestNet!I237,Capex_to_Jun_2014!I237,Capex_from_Jul_2014!I237)","v":9.5021046211527747},{"$f":"SUM(ICB_at_2000!J237,Vines!J237,WestNet!J237,Capex_to_Jun_2014!J237,Capex_from_Jul_2014!J237)","v":13.347345784803862},{"$f":"SUM(ICB_at_2000!K237,Vines!K237,WestNet!K237,Capex_to_Jun_2014!K237,Capex_from_Jul_2014!K237)","v":14.371710633242623},{"$f":"SUM(ICB_at_2000!L237,Vines!L237,WestNet!L237,Capex_to_Jun_2014!L237,Capex_from_Jul_2014!L237)","v":15.357826741122535},{"$f":"SUM(ICB_at_2000!M237,Vines!M237,WestNet!M237,Capex_to_Jun_2014!M237,Capex_from_Jul_2014!M237)","v":16.127801699346879},{"$f":"SUM(ICB_at_2000!N237,Vines!N237,WestNet!N237,Capex_to_Jun_2014!N237,Capex_from_Jul_2014!N237)","v":17.03169170020449},{"$f":"SUM(ICB_at_2000!O237,Vines!O237,WestNet!O237,Capex_to_Jun_2014!O237,Capex_from_Jul_2014!O237)","v":4.1590029178655277},{"$f":"SUM(ICB_at_2000!P237,Vines!P237,WestNet!P237,Capex_to_Jun_2014!P237,Capex_from_Jul_2014!P237)","v":8.7274576698885298},{"$f":"SUM(ICB_at_2000!Q237,Vines!Q237,WestNet!Q237,Capex_to_Jun_2014!Q237,Capex_from_Jul_2014!Q237)","v":9.6943480661693471},{"$f":"SUM(ICB_at_2000!R237,Vines!R237,WestNet!R237,Capex_to_Jun_2014!R237,Capex_from_Jul_2014!R237)","v":10.792219618326309},{"$f":"SUM(ICB_at_2000!S237,Vines!S237,WestNet!S237,Capex_to_Jun_2014!S237,Capex_from_Jul_2014!S237)","v":11.88473752009987},{"$f":"SUM(ICB_at_2000!T237,Vines!T237,WestNet!T237,Capex_to_Jun_2014!T237,Capex_from_Jul_2014!T237)","v":6.1285178087979277},{"$f":"SUM(ICB_at_2000!U237,Vines!U237,WestNet!U237,Capex_to_Jun_2014!U237,Capex_from_Jul_2014!U237)","v":6.4603804798172959},{"$f":"SUM(ICB_at_2000!V237,Vines!V237,WestNet!V237,Capex_to_Jun_2014!V237,Capex_from_Jul_2014!V237)","v":6.4603804798172959},{"$f":"SUM(ICB_at_2000!W237,Vines!W237,WestNet!W237,Capex_to_Jun_2014!W237,Capex_from_Jul_2014!W237)","v":14.328520215389993},{"$f":"SUM(ICB_at_2000!X237,Vines!X237,WestNet!X237,Capex_to_Jun_2014!X237,Capex_from_Jul_2014!X237)","v":15.641755358831531},{"$f":"SUM(ICB_at_2000!Y237,Vines!Y237,WestNet!Y237,Capex_to_Jun_2014!Y237,Capex_from_Jul_2014!Y237)","v":16.981786946339547},{"$f":"SUM(ICB_at_2000!Z237,Vines!Z237,WestNet!Z237,Capex_to_Jun_2014!Z237,Capex_from_Jul_2014!Z237)","v":18.371895570511235}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000!E238,Vines!E238,WestNet!E238,Capex_to_Jun_2014!E238,Capex_from_Jul_2014!E238)","v":4.8740126997413347},{"$f":"SUM(ICB_at_2000!F238,Vines!F238,WestNet!F238,Capex_to_Jun_2014!F238,Capex_from_Jul_2014!F238)","v":5.5998318896021209},{"$f":"SUM(ICB_at_2000!G238,Vines!G238,WestNet!G238,Capex_to_Jun_2014!G238,Capex_from_Jul_2014!G238)","v":5.9023825792182798},{"$f":"SUM(ICB_at_2000!H238,Vines!H238,WestNet!H238,Capex_to_Jun_2014!H238,Capex_from_Jul_2014!H238)","v":6.2266647933125014},{"$f":"SUM(ICB_at_2000!I238,Vines!I238,WestNet!I238,Capex_to_Jun_2014!I238,Capex_from_Jul_2014!I238)","v":6.5388105796465767},{"$f":"SUM(ICB_at_2000!J238,Vines!J238,WestNet!J238,Capex_to_Jun_2014!J238,Capex_from_Jul_2014!J238)","v":0},{"$f":"SUM(ICB_at_2000!K238,Vines!K238,WestNet!K238,Capex_to_Jun_2014!K238,Capex_from_Jul_2014!K238)","v":4.8685580447781693E-16},{"$f":"SUM(ICB_at_2000!L238,Vines!L238,WestNet!L238,Capex_to_Jun_2014!L238,Capex_from_Jul_2014!L238)","v":0},{"$f":"SUM(ICB_at_2000!M238,Vines!M238,WestNet!M238,Capex_to_Jun_2014!M238,Capex_from_Jul_2014!M238)","v":0},{"$f":"SUM(ICB_at_2000!N238,Vines!N238,WestNet!N238,Capex_to_Jun_2014!N238,Capex_from_Jul_2014!N238)","v":0},{"$f":"SUM(ICB_at_2000!O238,Vines!O238,WestNet!O238,Capex_to_Jun_2014!O238,Capex_from_Jul_2014!O238)","v":0},{"$f":"SUM(ICB_at_2000!P238,Vines!P238,WestNet!P238,Capex_to_Jun_2014!P238,Capex_from_Jul_2014!P238)","v":0.65675730903625273},{"$f":"SUM(ICB_at_2000!Q238,Vines!Q238,WestNet!Q238,Capex_to_Jun_2014!Q238,Capex_from_Jul_2014!Q238)","v":0.72964056306582448},{"$f":"SUM(ICB_at_2000!R238,Vines!R238,WestNet!R238,Capex_to_Jun_2014!R238,Capex_from_Jul_2014!R238)","v":0.72964056306582448},{"$f":"SUM(ICB_at_2000!S238,Vines!S238,WestNet!S238,Capex_to_Jun_2014!S238,Capex_from_Jul_2014!S238)","v":0.72964056306582448},{"$f":"SUM(ICB_at_2000!T238,Vines!T238,WestNet!T238,Capex_to_Jun_2014!T238,Capex_from_Jul_2014!T238)","v":0.24889825356747286},{"$f":"SUM(ICB_at_2000!U238,Vines!U238,WestNet!U238,Capex_to_Jun_2014!U238,Capex_from_Jul_2014!U238)","v":0.25950943822649397},{"$f":"SUM(ICB_at_2000!V238,Vines!V238,WestNet!V238,Capex_to_Jun_2014!V238,Capex_from_Jul_2014!V238)","v":0.25950943822649392},{"$f":"SUM(ICB_at_2000!W238,Vines!W238,WestNet!W238,Capex_to_Jun_2014!W238,Capex_from_Jul_2014!W238)","v":0.66896235924718972},{"$f":"SUM(ICB_at_2000!X238,Vines!X238,WestNet!X238,Capex_to_Jun_2014!X238,Capex_from_Jul_2014!X238)","v":0.59471001885127417},{"$f":"SUM(ICB_at_2000!Y238,Vines!Y238,WestNet!Y238,Capex_to_Jun_2014!Y238,Capex_from_Jul_2014!Y238)","v":0.70954993146142542},{"$f":"SUM(ICB_at_2000!Z238,Vines!Z238,WestNet!Z238,Capex_to_Jun_2014!Z238,Capex_from_Jul_2014!Z238)","v":0.80645802839441472}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000!E239,Vines!E239,WestNet!E239,Capex_to_Jun_2014!E239,Capex_from_Jul_2014!E239)","v":0},{"$f":"SUM(ICB_at_2000!F239,Vines!F239,WestNet!F239,Capex_to_Jun_2014!F239,Capex_from_Jul_2014!F239)","v":0},{"$f":"SUM(ICB_at_2000!G239,Vines!G239,WestNet!G239,Capex_to_Jun_2014!G239,Capex_from_Jul_2014!G239)","v":0},{"$f":"SUM(ICB_at_2000!H239,Vines!H239,WestNet!H239,Capex_to_Jun_2014!H239,Capex_from_Jul_2014!H239)","v":0},{"$f":"SUM(ICB_at_2000!I239,Vines!I239,WestNet!I239,Capex_to_Jun_2014!I239,Capex_from_Jul_2014!I239)","v":0},{"$f":"SUM(ICB_at_2000!J239,Vines!J239,WestNet!J239,Capex_to_Jun_2014!J239,Capex_from_Jul_2014!J239)","v":0},{"$f":"SUM(ICB_at_2000!K239,Vines!K239,WestNet!K239,Capex_to_Jun_2014!K239,Capex_from_Jul_2014!K239)","v":0},{"$f":"SUM(ICB_at_2000!L239,Vines!L239,WestNet!L239,Capex_to_Jun_2014!L239,Capex_from_Jul_2014!L239)","v":0},{"$f":"SUM(ICB_at_2000!M239,Vines!M239,WestNet!M239,Capex_to_Jun_2014!M239,Capex_from_Jul_2014!M239)","v":0},{"$f":"SUM(ICB_at_2000!N239,Vines!N239,WestNet!N239,Capex_to_Jun_2014!N239,Capex_from_Jul_2014!N239)","v":0},{"$f":"SUM(ICB_at_2000!O239,Vines!O239,WestNet!O239,Capex_to_Jun_2014!O239,Capex_from_Jul_2014!O239)","v":0},{"$f":"SUM(ICB_at_2000!P239,Vines!P239,WestNet!P239,Capex_to_Jun_2014!P239,Capex_from_Jul_2014!P239)","v":0},{"$f":"SUM(ICB_at_2000!Q239,Vines!Q239,WestNet!Q239,Capex_to_Jun_2014!Q239,Capex_from_Jul_2014!Q239)","v":0},{"$f":"SUM(ICB_at_2000!R239,Vines!R239,WestNet!R239,Capex_to_Jun_2014!R239,Capex_from_Jul_2014!R239)","v":0},{"$f":"SUM(ICB_at_2000!S239,Vines!S239,WestNet!S239,Capex_to_Jun_2014!S239,Capex_from_Jul_2014!S239)","v":0},{"$f":"SUM(ICB_at_2000!T239,Vines!T239,WestNet!T239,Capex_to_Jun_2014!T239,Capex_from_Jul_2014!T239)","v":1.0495019261076204},{"$f":"SUM(ICB_at_2000!U239,Vines!U239,WestNet!U239,Capex_to_Jun_2014!U239,Capex_from_Jul_2014!U239)","v":1.3496880297858627},{"$f":"SUM(ICB_at_2000!V239,Vines!V239,WestNet!V239,Capex_to_Jun_2014!V239,Capex_from_Jul_2014!V239)","v":1.3496880297858627},{"$f":"SUM(ICB_at_2000!W239,Vines!W239,WestNet!W239,Capex_to_Jun_2014!W239,Capex_from_Jul_2014!W239)","v":2.8066539228366905},{"$f":"SUM(ICB_at_2000!X239,Vines!X239,WestNet!X239,Capex_to_Jun_2014!X239,Capex_from_Jul_2014!X239)","v":2.6983449725996644},{"$f":"SUM(ICB_at_2000!Y239,Vines!Y239,WestNet!Y239,Capex_to_Jun_2014!Y239,Capex_from_Jul_2014!Y239)","v":2.4204524095042252},{"$f":"SUM(ICB_at_2000!Z239,Vines!Z239,WestNet!Z239,Capex_to_Jun_2014!Z239,Capex_from_Jul_2014!Z239)","v":2.506119889011218}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,{"$f":"SUM(ICB_at_2000!E240,Vines!E240,WestNet!E240,Capex_to_Jun_2014!E240,Capex_from_Jul_2014!E240)","v":0},{"$f":"SUM(ICB_at_2000!F240,Vines!F240,WestNet!F240,Capex_to_Jun_2014!F240,Capex_from_Jul_2014!F240)","v":0},{"$f":"SUM(ICB_at_2000!G240,Vines!G240,WestNet!G240,Capex_to_Jun_2014!G240,Capex_from_Jul_2014!G240)","v":0},{"$f":"SUM(ICB_at_2000!H240,Vines!H240,WestNet!H240,Capex_to_Jun_2014!H240,Capex_from_Jul_2014!H240)","v":0},{"$f":"SUM(ICB_at_2000!I240,Vines!I240,WestNet!I240,Capex_to_Jun_2014!I240,Capex_from_Jul_2014!I240)","v":0},{"$f":"SUM(ICB_at_2000!J240,Vines!J240,WestNet!J240,Capex_to_Jun_2014!J240,Capex_from_Jul_2014!J240)","v":1.5452717589195013},{"$f":"SUM(ICB_at_2000!K240,Vines!K240,WestNet!K240,Capex_to_Jun_2014!K240,Capex_from_Jul_2014!K240)","v":2.4018669277954197},{"$f":"SUM(ICB_at_2000!L240,Vines!L240,WestNet!L240,Capex_to_Jun_2014!L240,Capex_from_Jul_2014!L240)","v":3.1431011167533827},{"$f":"SUM(ICB_at_2000!M240,Vines!M240,WestNet!M240,Capex_to_Jun_2014!M240,Capex_from_Jul_2014!M240)","v":3.765238322557678},{"$f":"SUM(ICB_at_2000!N240,Vines!N240,WestNet!N240,Capex_to_Jun_2014!N240,Capex_from_Jul_2014!N240)","v":4.6634085314714087},{"$f":"SUM(ICB_at_2000!O240,Vines!O240,WestNet!O240,Capex_to_Jun_2014!O240,Capex_from_Jul_2014!O240)","v":0.46449405636795188},{"$f":"SUM(ICB_at_2000!P240,Vines!P240,WestNet!P240,Capex_to_Jun_2014!P240,Capex_from_Jul_2014!P240)","v":1.6281721545347814},{"$f":"SUM(ICB_at_2000!Q240,Vines!Q240,WestNet!Q240,Capex_to_Jun_2014!Q240,Capex_from_Jul_2014!Q240)","v":2.6571209957622419},{"$f":"SUM(ICB_at_2000!R240,Vines!R240,WestNet!R240,Capex_to_Jun_2014!R240,Capex_from_Jul_2014!R240)","v":3.433454289533536},{"$f":"SUM(ICB_at_2000!S240,Vines!S240,WestNet!S240,Capex_to_Jun_2014!S240,Capex_from_Jul_2014!S240)","v":4.3040610901418681},{"$f":"SUM(ICB_at_2000!T240,Vines!T240,WestNet!T240,Capex_to_Jun_2014!T240,Capex_from_Jul_2014!T240)","v":0.96296021853157432},{"$f":"SUM(ICB_at_2000!U240,Vines!U240,WestNet!U240,Capex_to_Jun_2014!U240,Capex_from_Jul_2014!U240)","v":2.0307798115095808},{"$f":"SUM(ICB_at_2000!V240,Vines!V240,WestNet!V240,Capex_to_Jun_2014!V240,Capex_from_Jul_2014!V240)","v":2.0307798115095808},{"$f":"SUM(ICB_at_2000!W240,Vines!W240,WestNet!W240,Capex_to_Jun_2014!W240,Capex_from_Jul_2014!W240)","v":5.209700215901421},{"$f":"SUM(ICB_at_2000!X240,Vines!X240,WestNet!X240,Capex_to_Jun_2014!X240,Capex_from_Jul_2014!X240)","v":5.9693730798130442},{"$f":"SUM(ICB_at_2000!Y240,Vines!Y240,WestNet!Y240,Capex_to_Jun_2014!Y240,Capex_from_Jul_2014!Y240)","v":6.2102924534951001},{"$f":"SUM(ICB_at_2000!Z240,Vines!Z240,WestNet!Z240,Capex_to_Jun_2014!Z240,Capex_from_Jul_2014!Z240)","v":6.1023236147826472}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,{"$f":"SUM(ICB_at_2000!E241,Vines!E241,WestNet!E241,Capex_to_Jun_2014!E241,Capex_from_Jul_2014!E241)","v":0},{"$f":"SUM(ICB_at_2000!F241,Vines!F241,WestNet!F241,Capex_to_Jun_2014!F241,Capex_from_Jul_2014!F241)","v":0},{"$f":"SUM(ICB_at_2000!G241,Vines!G241,WestNet!G241,Capex_to_Jun_2014!G241,Capex_from_Jul_2014!G241)","v":0},{"$f":"SUM(ICB_at_2000!H241,Vines!H241,WestNet!H241,Capex_to_Jun_2014!H241,Capex_from_Jul_2014!H241)","v":0},{"$f":"SUM(ICB_at_2000!I241,Vines!I241,WestNet!I241,Capex_to_Jun_2014!I241,Capex_from_Jul_2014!I241)","v":0},{"$f":"SUM(ICB_at_2000!J241,Vines!J241,WestNet!J241,Capex_to_Jun_2014!J241,Capex_from_Jul_2014!J241)","v":3.1032027953879489},{"$f":"SUM(ICB_at_2000!K241,Vines!K241,WestNet!K241,Capex_to_Jun_2014!K241,Capex_from_Jul_2014!K241)","v":3.1032027953879489},{"$f":"SUM(ICB_at_2000!L241,Vines!L241,WestNet!L241,Capex_to_Jun_2014!L241,Capex_from_Jul_2014!L241)","v":3.1032027953879489},{"$f":"SUM(ICB_at_2000!M241,Vines!M241,WestNet!M241,Capex_to_Jun_2014!M241,Capex_from_Jul_2014!M241)","v":3.1032027953879489},{"$f":"SUM(ICB_at_2000!N241,Vines!N241,WestNet!N241,Capex_to_Jun_2014!N241,Capex_from_Jul_2014!N241)","v":3.103202795387948},{"$f":"SUM(ICB_at_2000!O241,Vines!O241,WestNet!O241,Capex_to_Jun_2014!O241,Capex_from_Jul_2014!O241)","v":2.282946912769385E-20},{"$f":"SUM(ICB_at_2000!P241,Vines!P241,WestNet!P241,Capex_to_Jun_2014!P241,Capex_from_Jul_2014!P241)","v":0},{"$f":"SUM(ICB_at_2000!Q241,Vines!Q241,WestNet!Q241,Capex_to_Jun_2014!Q241,Capex_from_Jul_2014!Q241)","v":0},{"$f":"SUM(ICB_at_2000!R241,Vines!R241,WestNet!R241,Capex_to_Jun_2014!R241,Capex_from_Jul_2014!R241)","v":0},{"$f":"SUM(ICB_at_2000!S241,Vines!S241,WestNet!S241,Capex_to_Jun_2014!S241,Capex_from_Jul_2014!S241)","v":0},{"$f":"SUM(ICB_at_2000!T241,Vines!T241,WestNet!T241,Capex_to_Jun_2014!T241,Capex_from_Jul_2014!T241)","v":1.2342540357375668E-15},{"$f":"SUM(ICB_at_2000!U241,Vines!U241,WestNet!U241,Capex_to_Jun_2014!U241,Capex_from_Jul_2014!U241)","v":0},{"$f":"SUM(ICB_at_2000!V241,Vines!V241,WestNet!V241,Capex_to_Jun_2014!V241,Capex_from_Jul_2014!V241)","v":0},{"$f":"SUM(ICB_at_2000!W241,Vines!W241,WestNet!W241,Capex_to_Jun_2014!W241,Capex_from_Jul_2014!W241)","v":0},{"$f":"SUM(ICB_at_2000!X241,Vines!X241,WestNet!X241,Capex_to_Jun_2014!X241,Capex_from_Jul_2014!X241)","v":0},{"$f":"SUM(ICB_at_2000!Y241,Vines!Y241,WestNet!Y241,Capex_to_Jun_2014!Y241,Capex_from_Jul_2014!Y241)","v":0},{"$f":"SUM(ICB_at_2000!Z241,Vines!Z241,WestNet!Z241,Capex_to_Jun_2014!Z241,Capex_from_Jul_2014!Z241)","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,{"$f":"SUM(ICB_at_2000!E242,Vines!E242,WestNet!E242,Capex_to_Jun_2014!E242,Capex_from_Jul_2014!E242)","v":0},{"$f":"SUM(ICB_at_2000!F242,Vines!F242,WestNet!F242,Capex_to_Jun_2014!F242,Capex_from_Jul_2014!F242)","v":0},{"$f":"SUM(ICB_at_2000!G242,Vines!G242,WestNet!G242,Capex_to_Jun_2014!G242,Capex_from_Jul_2014!G242)","v":0},{"$f":"SUM(ICB_at_2000!H242,Vines!H242,WestNet!H242,Capex_to_Jun_2014!H242,Capex_from_Jul_2014!H242)","v":0},{"$f":"SUM(ICB_at_2000!I242,Vines!I242,WestNet!I242,Capex_to_Jun_2014!I242,Capex_from_Jul_2014!I242)","v":0},{"$f":"SUM(ICB_at_2000!J242,Vines!J242,WestNet!J242,Capex_to_Jun_2014!J242,Capex_from_Jul_2014!J242)","v":0},{"$f":"SUM(ICB_at_2000!K242,Vines!K242,WestNet!K242,Capex_to_Jun_2014!K242,Capex_from_Jul_2014!K242)","v":0},{"$f":"SUM(ICB_at_2000!L242,Vines!L242,WestNet!L242,Capex_to_Jun_2014!L242,Capex_from_Jul_2014!L242)","v":0},{"$f":"SUM(ICB_at_2000!M242,Vines!M242,WestNet!M242,Capex_to_Jun_2014!M242,Capex_from_Jul_2014!M242)","v":0},{"$f":"SUM(ICB_at_2000!N242,Vines!N242,WestNet!N242,Capex_to_Jun_2014!N242,Capex_from_Jul_2014!N242)","v":0},{"$f":"SUM(ICB_at_2000!O242,Vines!O242,WestNet!O242,Capex_to_Jun_2014!O242,Capex_from_Jul_2014!O242)","v":0},{"$f":"SUM(ICB_at_2000!P242,Vines!P242,WestNet!P242,Capex_to_Jun_2014!P242,Capex_from_Jul_2014!P242)","v":0},{"$f":"SUM(ICB_at_2000!Q242,Vines!Q242,WestNet!Q242,Capex_to_Jun_2014!Q242,Capex_from_Jul_2014!Q242)","v":0},{"$f":"SUM(ICB_at_2000!R242,Vines!R242,WestNet!R242,Capex_to_Jun_2014!R242,Capex_from_Jul_2014!R242)","v":0},{"$f":"SUM(ICB_at_2000!S242,Vines!S242,WestNet!S242,Capex_to_Jun_2014!S242,Capex_from_Jul_2014!S242)","v":0},{"$f":"SUM(ICB_at_2000!T242,Vines!T242,WestNet!T242,Capex_to_Jun_2014!T242,Capex_from_Jul_2014!T242)","v":0},{"$f":"SUM(ICB_at_2000!U242,Vines!U242,WestNet!U242,Capex_to_Jun_2014!U242,Capex_from_Jul_2014!U242)","v":0},{"$f":"SUM(ICB_at_2000!V242,Vines!V242,WestNet!V242,Capex_to_Jun_2014!V242,Capex_from_Jul_2014!V242)","v":0},{"$f":"SUM(ICB_at_2000!W242,Vines!W242,WestNet!W242,Capex_to_Jun_2014!W242,Capex_from_Jul_2014!W242)","v":0},{"$f":"SUM(ICB_at_2000!X242,Vines!X242,WestNet!X242,Capex_to_Jun_2014!X242,Capex_from_Jul_2014!X242)","v":0},{"$f":"SUM(ICB_at_2000!Y242,Vines!Y242,WestNet!Y242,Capex_to_Jun_2014!Y242,Capex_from_Jul_2014!Y242)","v":0},{"$f":"SUM(ICB_at_2000!Z242,Vines!Z242,WestNet!Z242,Capex_to_Jun_2014!Z242,Capex_from_Jul_2014!Z242)","v":0}]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E229:E243)","v":26.202038657336232},{"$f":"SUM(F229:F243)","v":27.637010789487064},28.593701013991645,29.5196727952627,30.391246687175379,32.18660863328779,34.236391954251225,36.12833498944471,37.666231208739433,39.631898880066345,12.294370724967234,26.641081552216718,29.041845998235118,31.402640215917398,33.698725993166974,{"$f":"SUM(T229:T243)","v":17.150727348028344},{"$f":"SUM(U229:U243)","v":19.511467019459928},{"$f":"SUM(V229:V243)","v":19.511467019459928},{"$f":"SUM(W229:W243)","v":42.814128864472337},{"$f":"SUM(X229:X243)","v":45.757667912900743},{"$f":"SUM(Y229:Y243)","v":48.337868070944751},50.822563726334309]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  "}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM(ICB_at_2000!E247,Vines!E247,WestNet!E247,Capex_to_Jun_2014!E247,Capex_from_Jul_2014!E247)","v":0},{"$f":"SUM(ICB_at_2000!F247,Vines!F247,WestNet!F247,Capex_to_Jun_2014!F247,Capex_from_Jul_2014!F247)","v":0},{"$f":"SUM(ICB_at_2000!G247,Vines!G247,WestNet!G247,Capex_to_Jun_2014!G247,Capex_from_Jul_2014!G247)","v":0},{"$f":"SUM(ICB_at_2000!H247,Vines!H247,WestNet!H247,Capex_to_Jun_2014!H247,Capex_from_Jul_2014!H247)","v":0},{"$f":"SUM(ICB_at_2000!I247,Vines!I247,WestNet!I247,Capex_to_Jun_2014!I247,Capex_from_Jul_2014!I247)","v":0},{"$f":"SUM(ICB_at_2000!J247,Vines!J247,WestNet!J247,Capex_to_Jun_2014!J247,Capex_from_Jul_2014!J247)","v":0},{"$f":"SUM(ICB_at_2000!K247,Vines!K247,WestNet!K247,Capex_to_Jun_2014!K247,Capex_from_Jul_2014!K247)","v":0},{"$f":"SUM(ICB_at_2000!L247,Vines!L247,WestNet!L247,Capex_to_Jun_2014!L247,Capex_from_Jul_2014!L247)","v":0},{"$f":"SUM(ICB_at_2000!M247,Vines!M247,WestNet!M247,Capex_to_Jun_2014!M247,Capex_from_Jul_2014!M247)","v":0},{"$f":"SUM(ICB_at_2000!N247,Vines!N247,WestNet!N247,Capex_to_Jun_2014!N247,Capex_from_Jul_2014!N247)","v":0},{"$f":"SUM(ICB_at_2000!O247,Vines!O247,WestNet!O247,Capex_to_Jun_2014!O247,Capex_from_Jul_2014!O247)","v":0},{"$f":"SUM(ICB_at_2000!P247,Vines!P247,WestNet!P247,Capex_to_Jun_2014!P247,Capex_from_Jul_2014!P247)","v":0},{"$f":"SUM(ICB_at_2000!Q247,Vines!Q247,WestNet!Q247,Capex_to_Jun_2014!Q247,Capex_from_Jul_2014!Q247)","v":0},{"$f":"SUM(ICB_at_2000!R247,Vines!R247,WestNet!R247,Capex_to_Jun_2014!R247,Capex_from_Jul_2014!R247)","v":0},{"$f":"SUM(ICB_at_2000!S247,Vines!S247,WestNet!S247,Capex_to_Jun_2014!S247,Capex_from_Jul_2014!S247)","v":0},{"$f":"SUM(ICB_at_2000!T247,Vines!T247,WestNet!T247,Capex_to_Jun_2014!T247,Capex_from_Jul_2014!T247)","v":0},{"$f":"SUM(ICB_at_2000!U247,Vines!U247,WestNet!U247,Capex_to_Jun_2014!U247,Capex_from_Jul_2014!U247)","v":0},{"$f":"SUM(ICB_at_2000!V247,Vines!V247,WestNet!V247,Capex_to_Jun_2014!V247,Capex_from_Jul_2014!V247)","v":0},{"$f":"SUM(ICB_at_2000!W247,Vines!W247,WestNet!W247,Capex_to_Jun_2014!W247,Capex_from_Jul_2014!W247)","v":0},{"$f":"SUM(ICB_at_2000!X247,Vines!X247,WestNet!X247,Capex_to_Jun_2014!X247,Capex_from_Jul_2014!X247)","v":0},{"$f":"SUM(ICB_at_2000!Y247,Vines!Y247,WestNet!Y247,Capex_to_Jun_2014!Y247,Capex_from_Jul_2014!Y247)","v":0},{"$f":"SUM(ICB_at_2000!Z247,Vines!Z247,WestNet!Z247,Capex_to_Jun_2014!Z247,Capex_from_Jul_2014!Z247)","v":0}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM(ICB_at_2000!E248,Vines!E248,WestNet!E248,Capex_to_Jun_2014!E248,Capex_from_Jul_2014!E248)","v":0},{"$f":"SUM(ICB_at_2000!F248,Vines!F248,WestNet!F248,Capex_to_Jun_2014!F248,Capex_from_Jul_2014!F248)","v":0},{"$f":"SUM(ICB_at_2000!G248,Vines!G248,WestNet!G248,Capex_to_Jun_2014!G248,Capex_from_Jul_2014!G248)","v":0},{"$f":"SUM(ICB_at_2000!H248,Vines!H248,WestNet!H248,Capex_to_Jun_2014!H248,Capex_from_Jul_2014!H248)","v":0},{"$f":"SUM(ICB_at_2000!I248,Vines!I248,WestNet!I248,Capex_to_Jun_2014!I248,Capex_from_Jul_2014!I248)","v":0},{"$f":"SUM(ICB_at_2000!J248,Vines!J248,WestNet!J248,Capex_to_Jun_2014!J248,Capex_from_Jul_2014!J248)","v":0},{"$f":"SUM(ICB_at_2000!K248,Vines!K248,WestNet!K248,Capex_to_Jun_2014!K248,Capex_from_Jul_2014!K248)","v":0},{"$f":"SUM(ICB_at_2000!L248,Vines!L248,WestNet!L248,Capex_to_Jun_2014!L248,Capex_from_Jul_2014!L248)","v":0},{"$f":"SUM(ICB_at_2000!M248,Vines!M248,WestNet!M248,Capex_to_Jun_2014!M248,Capex_from_Jul_2014!M248)","v":0},{"$f":"SUM(ICB_at_2000!N248,Vines!N248,WestNet!N248,Capex_to_Jun_2014!N248,Capex_from_Jul_2014!N248)","v":0},{"$f":"SUM(ICB_at_2000!O248,Vines!O248,WestNet!O248,Capex_to_Jun_2014!O248,Capex_from_Jul_2014!O248)","v":0},{"$f":"SUM(ICB_at_2000!P248,Vines!P248,WestNet!P248,Capex_to_Jun_2014!P248,Capex_from_Jul_2014!P248)","v":0},{"$f":"SUM(ICB_at_2000!Q248,Vines!Q248,WestNet!Q248,Capex_to_Jun_2014!Q248,Capex_from_Jul_2014!Q248)","v":0},{"$f":"SUM(ICB_at_2000!R248,Vines!R248,WestNet!R248,Capex_to_Jun_2014!R248,Capex_from_Jul_2014!R248)","v":0},{"$f":"SUM(ICB_at_2000!S248,Vines!S248,WestNet!S248,Capex_to_Jun_2014!S248,Capex_from_Jul_2014!S248)","v":0},{"$f":"SUM(ICB_at_2000!T248,Vines!T248,WestNet!T248,Capex_to_Jun_2014!T248,Capex_from_Jul_2014!T248)","v":0},{"$f":"SUM(ICB_at_2000!U248,Vines!U248,WestNet!U248,Capex_to_Jun_2014!U248,Capex_from_Jul_2014!U248)","v":0},{"$f":"SUM(ICB_at_2000!V248,Vines!V248,WestNet!V248,Capex_to_Jun_2014!V248,Capex_from_Jul_2014!V248)","v":0},{"$f":"SUM(ICB_at_2000!W248,Vines!W248,WestNet!W248,Capex_to_Jun_2014!W248,Capex_from_Jul_2014!W248)","v":0},{"$f":"SUM(ICB_at_2000!X248,Vines!X248,WestNet!X248,Capex_to_Jun_2014!X248,Capex_from_Jul_2014!X248)","v":0},{"$f":"SUM(ICB_at_2000!Y248,Vines!Y248,WestNet!Y248,Capex_to_Jun_2014!Y248,Capex_from_Jul_2014!Y248)","v":0},{"$f":"SUM(ICB_at_2000!Z248,Vines!Z248,WestNet!Z248,Capex_to_Jun_2014!Z248,Capex_from_Jul_2014!Z248)","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000!E249,Vines!E249,WestNet!E249,Capex_to_Jun_2014!E249,Capex_from_Jul_2014!E249)","v":0},{"$f":"SUM(ICB_at_2000!F249,Vines!F249,WestNet!F249,Capex_to_Jun_2014!F249,Capex_from_Jul_2014!F249)","v":0},{"$f":"SUM(ICB_at_2000!G249,Vines!G249,WestNet!G249,Capex_to_Jun_2014!G249,Capex_from_Jul_2014!G249)","v":0},{"$f":"SUM(ICB_at_2000!H249,Vines!H249,WestNet!H249,Capex_to_Jun_2014!H249,Capex_from_Jul_2014!H249)","v":0},{"$f":"SUM(ICB_at_2000!I249,Vines!I249,WestNet!I249,Capex_to_Jun_2014!I249,Capex_from_Jul_2014!I249)","v":0},{"$f":"SUM(ICB_at_2000!J249,Vines!J249,WestNet!J249,Capex_to_Jun_2014!J249,Capex_from_Jul_2014!J249)","v":0},{"$f":"SUM(ICB_at_2000!K249,Vines!K249,WestNet!K249,Capex_to_Jun_2014!K249,Capex_from_Jul_2014!K249)","v":0},{"$f":"SUM(ICB_at_2000!L249,Vines!L249,WestNet!L249,Capex_to_Jun_2014!L249,Capex_from_Jul_2014!L249)","v":0},{"$f":"SUM(ICB_at_2000!M249,Vines!M249,WestNet!M249,Capex_to_Jun_2014!M249,Capex_from_Jul_2014!M249)","v":0},{"$f":"SUM(ICB_at_2000!N249,Vines!N249,WestNet!N249,Capex_to_Jun_2014!N249,Capex_from_Jul_2014!N249)","v":0},{"$f":"SUM(ICB_at_2000!O249,Vines!O249,WestNet!O249,Capex_to_Jun_2014!O249,Capex_from_Jul_2014!O249)","v":0},{"$f":"SUM(ICB_at_2000!P249,Vines!P249,WestNet!P249,Capex_to_Jun_2014!P249,Capex_from_Jul_2014!P249)","v":0},{"$f":"SUM(ICB_at_2000!Q249,Vines!Q249,WestNet!Q249,Capex_to_Jun_2014!Q249,Capex_from_Jul_2014!Q249)","v":0},{"$f":"SUM(ICB_at_2000!R249,Vines!R249,WestNet!R249,Capex_to_Jun_2014!R249,Capex_from_Jul_2014!R249)","v":0},{"$f":"SUM(ICB_at_2000!S249,Vines!S249,WestNet!S249,Capex_to_Jun_2014!S249,Capex_from_Jul_2014!S249)","v":0},{"$f":"SUM(ICB_at_2000!T249,Vines!T249,WestNet!T249,Capex_to_Jun_2014!T249,Capex_from_Jul_2014!T249)","v":0},{"$f":"SUM(ICB_at_2000!U249,Vines!U249,WestNet!U249,Capex_to_Jun_2014!U249,Capex_from_Jul_2014!U249)","v":0},{"$f":"SUM(ICB_at_2000!V249,Vines!V249,WestNet!V249,Capex_to_Jun_2014!V249,Capex_from_Jul_2014!V249)","v":0},{"$f":"SUM(ICB_at_2000!W249,Vines!W249,WestNet!W249,Capex_to_Jun_2014!W249,Capex_from_Jul_2014!W249)","v":0},{"$f":"SUM(ICB_at_2000!X249,Vines!X249,WestNet!X249,Capex_to_Jun_2014!X249,Capex_from_Jul_2014!X249)","v":0},{"$f":"SUM(ICB_at_2000!Y249,Vines!Y249,WestNet!Y249,Capex_to_Jun_2014!Y249,Capex_from_Jul_2014!Y249)","v":0},{"$f":"SUM(ICB_at_2000!Z249,Vines!Z249,WestNet!Z249,Capex_to_Jun_2014!Z249,Capex_from_Jul_2014!Z249)","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000!E250,Vines!E250,WestNet!E250,Capex_to_Jun_2014!E250,Capex_from_Jul_2014!E250)","v":0},{"$f":"SUM(ICB_at_2000!F250,Vines!F250,WestNet!F250,Capex_to_Jun_2014!F250,Capex_from_Jul_2014!F250)","v":0},{"$f":"SUM(ICB_at_2000!G250,Vines!G250,WestNet!G250,Capex_to_Jun_2014!G250,Capex_from_Jul_2014!G250)","v":0},{"$f":"SUM(ICB_at_2000!H250,Vines!H250,WestNet!H250,Capex_to_Jun_2014!H250,Capex_from_Jul_2014!H250)","v":0},{"$f":"SUM(ICB_at_2000!I250,Vines!I250,WestNet!I250,Capex_to_Jun_2014!I250,Capex_from_Jul_2014!I250)","v":0},{"$f":"SUM(ICB_at_2000!J250,Vines!J250,WestNet!J250,Capex_to_Jun_2014!J250,Capex_from_Jul_2014!J250)","v":0},{"$f":"SUM(ICB_at_2000!K250,Vines!K250,WestNet!K250,Capex_to_Jun_2014!K250,Capex_from_Jul_2014!K250)","v":0},{"$f":"SUM(ICB_at_2000!L250,Vines!L250,WestNet!L250,Capex_to_Jun_2014!L250,Capex_from_Jul_2014!L250)","v":0},{"$f":"SUM(ICB_at_2000!M250,Vines!M250,WestNet!M250,Capex_to_Jun_2014!M250,Capex_from_Jul_2014!M250)","v":0},{"$f":"SUM(ICB_at_2000!N250,Vines!N250,WestNet!N250,Capex_to_Jun_2014!N250,Capex_from_Jul_2014!N250)","v":0},{"$f":"SUM(ICB_at_2000!O250,Vines!O250,WestNet!O250,Capex_to_Jun_2014!O250,Capex_from_Jul_2014!O250)","v":0},{"$f":"SUM(ICB_at_2000!P250,Vines!P250,WestNet!P250,Capex_to_Jun_2014!P250,Capex_from_Jul_2014!P250)","v":0},{"$f":"SUM(ICB_at_2000!Q250,Vines!Q250,WestNet!Q250,Capex_to_Jun_2014!Q250,Capex_from_Jul_2014!Q250)","v":0},{"$f":"SUM(ICB_at_2000!R250,Vines!R250,WestNet!R250,Capex_to_Jun_2014!R250,Capex_from_Jul_2014!R250)","v":0},{"$f":"SUM(ICB_at_2000!S250,Vines!S250,WestNet!S250,Capex_to_Jun_2014!S250,Capex_from_Jul_2014!S250)","v":0},{"$f":"SUM(ICB_at_2000!T250,Vines!T250,WestNet!T250,Capex_to_Jun_2014!T250,Capex_from_Jul_2014!T250)","v":0},{"$f":"SUM(ICB_at_2000!U250,Vines!U250,WestNet!U250,Capex_to_Jun_2014!U250,Capex_from_Jul_2014!U250)","v":0},{"$f":"SUM(ICB_at_2000!V250,Vines!V250,WestNet!V250,Capex_to_Jun_2014!V250,Capex_from_Jul_2014!V250)","v":0},{"$f":"SUM(ICB_at_2000!W250,Vines!W250,WestNet!W250,Capex_to_Jun_2014!W250,Capex_from_Jul_2014!W250)","v":0},{"$f":"SUM(ICB_at_2000!X250,Vines!X250,WestNet!X250,Capex_to_Jun_2014!X250,Capex_from_Jul_2014!X250)","v":0},{"$f":"SUM(ICB_at_2000!Y250,Vines!Y250,WestNet!Y250,Capex_to_Jun_2014!Y250,Capex_from_Jul_2014!Y250)","v":0},{"$f":"SUM(ICB_at_2000!Z250,Vines!Z250,WestNet!Z250,Capex_to_Jun_2014!Z250,Capex_from_Jul_2014!Z250)","v":0}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000!E251,Vines!E251,WestNet!E251,Capex_to_Jun_2014!E251,Capex_from_Jul_2014!E251)","v":0},{"$f":"SUM(ICB_at_2000!F251,Vines!F251,WestNet!F251,Capex_to_Jun_2014!F251,Capex_from_Jul_2014!F251)","v":0},{"$f":"SUM(ICB_at_2000!G251,Vines!G251,WestNet!G251,Capex_to_Jun_2014!G251,Capex_from_Jul_2014!G251)","v":0},{"$f":"SUM(ICB_at_2000!H251,Vines!H251,WestNet!H251,Capex_to_Jun_2014!H251,Capex_from_Jul_2014!H251)","v":0},{"$f":"SUM(ICB_at_2000!I251,Vines!I251,WestNet!I251,Capex_to_Jun_2014!I251,Capex_from_Jul_2014!I251)","v":0},{"$f":"SUM(ICB_at_2000!J251,Vines!J251,WestNet!J251,Capex_to_Jun_2014!J251,Capex_from_Jul_2014!J251)","v":0},{"$f":"SUM(ICB_at_2000!K251,Vines!K251,WestNet!K251,Capex_to_Jun_2014!K251,Capex_from_Jul_2014!K251)","v":0},{"$f":"SUM(ICB_at_2000!L251,Vines!L251,WestNet!L251,Capex_to_Jun_2014!L251,Capex_from_Jul_2014!L251)","v":0},{"$f":"SUM(ICB_at_2000!M251,Vines!M251,WestNet!M251,Capex_to_Jun_2014!M251,Capex_from_Jul_2014!M251)","v":0},{"$f":"SUM(ICB_at_2000!N251,Vines!N251,WestNet!N251,Capex_to_Jun_2014!N251,Capex_from_Jul_2014!N251)","v":0},{"$f":"SUM(ICB_at_2000!O251,Vines!O251,WestNet!O251,Capex_to_Jun_2014!O251,Capex_from_Jul_2014!O251)","v":0},{"$f":"SUM(ICB_at_2000!P251,Vines!P251,WestNet!P251,Capex_to_Jun_2014!P251,Capex_from_Jul_2014!P251)","v":0},{"$f":"SUM(ICB_at_2000!Q251,Vines!Q251,WestNet!Q251,Capex_to_Jun_2014!Q251,Capex_from_Jul_2014!Q251)","v":0},{"$f":"SUM(ICB_at_2000!R251,Vines!R251,WestNet!R251,Capex_to_Jun_2014!R251,Capex_from_Jul_2014!R251)","v":0},{"$f":"SUM(ICB_at_2000!S251,Vines!S251,WestNet!S251,Capex_to_Jun_2014!S251,Capex_from_Jul_2014!S251)","v":0},{"$f":"SUM(ICB_at_2000!T251,Vines!T251,WestNet!T251,Capex_to_Jun_2014!T251,Capex_from_Jul_2014!T251)","v":0},{"$f":"SUM(ICB_at_2000!U251,Vines!U251,WestNet!U251,Capex_to_Jun_2014!U251,Capex_from_Jul_2014!U251)","v":0},{"$f":"SUM(ICB_at_2000!V251,Vines!V251,WestNet!V251,Capex_to_Jun_2014!V251,Capex_from_Jul_2014!V251)","v":0},{"$f":"SUM(ICB_at_2000!W251,Vines!W251,WestNet!W251,Capex_to_Jun_2014!W251,Capex_from_Jul_2014!W251)","v":0},{"$f":"SUM(ICB_at_2000!X251,Vines!X251,WestNet!X251,Capex_to_Jun_2014!X251,Capex_from_Jul_2014!X251)","v":0},{"$f":"SUM(ICB_at_2000!Y251,Vines!Y251,WestNet!Y251,Capex_to_Jun_2014!Y251,Capex_from_Jul_2014!Y251)","v":0},{"$f":"SUM(ICB_at_2000!Z251,Vines!Z251,WestNet!Z251,Capex_to_Jun_2014!Z251,Capex_from_Jul_2014!Z251)","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,{"$f":"SUM(ICB_at_2000!E252,Vines!E252,WestNet!E252,Capex_to_Jun_2014!E252,Capex_from_Jul_2014!E252)","v":0},{"$f":"SUM(ICB_at_2000!F252,Vines!F252,WestNet!F252,Capex_to_Jun_2014!F252,Capex_from_Jul_2014!F252)","v":0},{"$f":"SUM(ICB_at_2000!G252,Vines!G252,WestNet!G252,Capex_to_Jun_2014!G252,Capex_from_Jul_2014!G252)","v":0},{"$f":"SUM(ICB_at_2000!H252,Vines!H252,WestNet!H252,Capex_to_Jun_2014!H252,Capex_from_Jul_2014!H252)","v":0},{"$f":"SUM(ICB_at_2000!I252,Vines!I252,WestNet!I252,Capex_to_Jun_2014!I252,Capex_from_Jul_2014!I252)","v":0},{"$f":"SUM(ICB_at_2000!J252,Vines!J252,WestNet!J252,Capex_to_Jun_2014!J252,Capex_from_Jul_2014!J252)","v":0},{"$f":"SUM(ICB_at_2000!K252,Vines!K252,WestNet!K252,Capex_to_Jun_2014!K252,Capex_from_Jul_2014!K252)","v":0},{"$f":"SUM(ICB_at_2000!L252,Vines!L252,WestNet!L252,Capex_to_Jun_2014!L252,Capex_from_Jul_2014!L252)","v":0},{"$f":"SUM(ICB_at_2000!M252,Vines!M252,WestNet!M252,Capex_to_Jun_2014!M252,Capex_from_Jul_2014!M252)","v":0},{"$f":"SUM(ICB_at_2000!N252,Vines!N252,WestNet!N252,Capex_to_Jun_2014!N252,Capex_from_Jul_2014!N252)","v":0},{"$f":"SUM(ICB_at_2000!O252,Vines!O252,WestNet!O252,Capex_to_Jun_2014!O252,Capex_from_Jul_2014!O252)","v":0},{"$f":"SUM(ICB_at_2000!P252,Vines!P252,WestNet!P252,Capex_to_Jun_2014!P252,Capex_from_Jul_2014!P252)","v":0},{"$f":"SUM(ICB_at_2000!Q252,Vines!Q252,WestNet!Q252,Capex_to_Jun_2014!Q252,Capex_from_Jul_2014!Q252)","v":0},{"$f":"SUM(ICB_at_2000!R252,Vines!R252,WestNet!R252,Capex_to_Jun_2014!R252,Capex_from_Jul_2014!R252)","v":0},{"$f":"SUM(ICB_at_2000!S252,Vines!S252,WestNet!S252,Capex_to_Jun_2014!S252,Capex_from_Jul_2014!S252)","v":0},{"$f":"SUM(ICB_at_2000!T252,Vines!T252,WestNet!T252,Capex_to_Jun_2014!T252,Capex_from_Jul_2014!T252)","v":0},{"$f":"SUM(ICB_at_2000!U252,Vines!U252,WestNet!U252,Capex_to_Jun_2014!U252,Capex_from_Jul_2014!U252)","v":0},{"$f":"SUM(ICB_at_2000!V252,Vines!V252,WestNet!V252,Capex_to_Jun_2014!V252,Capex_from_Jul_2014!V252)","v":0},{"$f":"SUM(ICB_at_2000!W252,Vines!W252,WestNet!W252,Capex_to_Jun_2014!W252,Capex_from_Jul_2014!W252)","v":0},{"$f":"SUM(ICB_at_2000!X252,Vines!X252,WestNet!X252,Capex_to_Jun_2014!X252,Capex_from_Jul_2014!X252)","v":0},{"$f":"SUM(ICB_at_2000!Y252,Vines!Y252,WestNet!Y252,Capex_to_Jun_2014!Y252,Capex_from_Jul_2014!Y252)","v":0},{"$f":"SUM(ICB_at_2000!Z252,Vines!Z252,WestNet!Z252,Capex_to_Jun_2014!Z252,Capex_from_Jul_2014!Z252)","v":0}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,{"$f":"SUM(ICB_at_2000!E253,Vines!E253,WestNet!E253,Capex_to_Jun_2014!E253,Capex_from_Jul_2014!E253)","v":0},{"$f":"SUM(ICB_at_2000!F253,Vines!F253,WestNet!F253,Capex_to_Jun_2014!F253,Capex_from_Jul_2014!F253)","v":0},{"$f":"SUM(ICB_at_2000!G253,Vines!G253,WestNet!G253,Capex_to_Jun_2014!G253,Capex_from_Jul_2014!G253)","v":0},{"$f":"SUM(ICB_at_2000!H253,Vines!H253,WestNet!H253,Capex_to_Jun_2014!H253,Capex_from_Jul_2014!H253)","v":0},{"$f":"SUM(ICB_at_2000!I253,Vines!I253,WestNet!I253,Capex_to_Jun_2014!I253,Capex_from_Jul_2014!I253)","v":0},{"$f":"SUM(ICB_at_2000!J253,Vines!J253,WestNet!J253,Capex_to_Jun_2014!J253,Capex_from_Jul_2014!J253)","v":0},{"$f":"SUM(ICB_at_2000!K253,Vines!K253,WestNet!K253,Capex_to_Jun_2014!K253,Capex_from_Jul_2014!K253)","v":0},{"$f":"SUM(ICB_at_2000!L253,Vines!L253,WestNet!L253,Capex_to_Jun_2014!L253,Capex_from_Jul_2014!L253)","v":0},{"$f":"SUM(ICB_at_2000!M253,Vines!M253,WestNet!M253,Capex_to_Jun_2014!M253,Capex_from_Jul_2014!M253)","v":0},{"$f":"SUM(ICB_at_2000!N253,Vines!N253,WestNet!N253,Capex_to_Jun_2014!N253,Capex_from_Jul_2014!N253)","v":0},{"$f":"SUM(ICB_at_2000!O253,Vines!O253,WestNet!O253,Capex_to_Jun_2014!O253,Capex_from_Jul_2014!O253)","v":0},{"$f":"SUM(ICB_at_2000!P253,Vines!P253,WestNet!P253,Capex_to_Jun_2014!P253,Capex_from_Jul_2014!P253)","v":0},{"$f":"SUM(ICB_at_2000!Q253,Vines!Q253,WestNet!Q253,Capex_to_Jun_2014!Q253,Capex_from_Jul_2014!Q253)","v":0},{"$f":"SUM(ICB_at_2000!R253,Vines!R253,WestNet!R253,Capex_to_Jun_2014!R253,Capex_from_Jul_2014!R253)","v":0},{"$f":"SUM(ICB_at_2000!S253,Vines!S253,WestNet!S253,Capex_to_Jun_2014!S253,Capex_from_Jul_2014!S253)","v":0},{"$f":"SUM(ICB_at_2000!T253,Vines!T253,WestNet!T253,Capex_to_Jun_2014!T253,Capex_from_Jul_2014!T253)","v":0},{"$f":"SUM(ICB_at_2000!U253,Vines!U253,WestNet!U253,Capex_to_Jun_2014!U253,Capex_from_Jul_2014!U253)","v":0},{"$f":"SUM(ICB_at_2000!V253,Vines!V253,WestNet!V253,Capex_to_Jun_2014!V253,Capex_from_Jul_2014!V253)","v":0},{"$f":"SUM(ICB_at_2000!W253,Vines!W253,WestNet!W253,Capex_to_Jun_2014!W253,Capex_from_Jul_2014!W253)","v":0},{"$f":"SUM(ICB_at_2000!X253,Vines!X253,WestNet!X253,Capex_to_Jun_2014!X253,Capex_from_Jul_2014!X253)","v":0},{"$f":"SUM(ICB_at_2000!Y253,Vines!Y253,WestNet!Y253,Capex_to_Jun_2014!Y253,Capex_from_Jul_2014!Y253)","v":0},{"$f":"SUM(ICB_at_2000!Z253,Vines!Z253,WestNet!Z253,Capex_to_Jun_2014!Z253,Capex_from_Jul_2014!Z253)","v":0}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"SUM(ICB_at_2000!E254,Vines!E254,WestNet!E254,Capex_to_Jun_2014!E254,Capex_from_Jul_2014!E254)","v":0},{"$f":"SUM(ICB_at_2000!F254,Vines!F254,WestNet!F254,Capex_to_Jun_2014!F254,Capex_from_Jul_2014!F254)","v":0},{"$f":"SUM(ICB_at_2000!G254,Vines!G254,WestNet!G254,Capex_to_Jun_2014!G254,Capex_from_Jul_2014!G254)","v":0},{"$f":"SUM(ICB_at_2000!H254,Vines!H254,WestNet!H254,Capex_to_Jun_2014!H254,Capex_from_Jul_2014!H254)","v":0},{"$f":"SUM(ICB_at_2000!I254,Vines!I254,WestNet!I254,Capex_to_Jun_2014!I254,Capex_from_Jul_2014!I254)","v":0},{"$f":"SUM(ICB_at_2000!J254,Vines!J254,WestNet!J254,Capex_to_Jun_2014!J254,Capex_from_Jul_2014!J254)","v":0},{"$f":"SUM(ICB_at_2000!K254,Vines!K254,WestNet!K254,Capex_to_Jun_2014!K254,Capex_from_Jul_2014!K254)","v":0},{"$f":"SUM(ICB_at_2000!L254,Vines!L254,WestNet!L254,Capex_to_Jun_2014!L254,Capex_from_Jul_2014!L254)","v":0},{"$f":"SUM(ICB_at_2000!M254,Vines!M254,WestNet!M254,Capex_to_Jun_2014!M254,Capex_from_Jul_2014!M254)","v":0},{"$f":"SUM(ICB_at_2000!N254,Vines!N254,WestNet!N254,Capex_to_Jun_2014!N254,Capex_from_Jul_2014!N254)","v":0},{"$f":"SUM(ICB_at_2000!O254,Vines!O254,WestNet!O254,Capex_to_Jun_2014!O254,Capex_from_Jul_2014!O254)","v":0},{"$f":"SUM(ICB_at_2000!P254,Vines!P254,WestNet!P254,Capex_to_Jun_2014!P254,Capex_from_Jul_2014!P254)","v":0},{"$f":"SUM(ICB_at_2000!Q254,Vines!Q254,WestNet!Q254,Capex_to_Jun_2014!Q254,Capex_from_Jul_2014!Q254)","v":0},{"$f":"SUM(ICB_at_2000!R254,Vines!R254,WestNet!R254,Capex_to_Jun_2014!R254,Capex_from_Jul_2014!R254)","v":0},{"$f":"SUM(ICB_at_2000!S254,Vines!S254,WestNet!S254,Capex_to_Jun_2014!S254,Capex_from_Jul_2014!S254)","v":0},{"$f":"SUM(ICB_at_2000!T254,Vines!T254,WestNet!T254,Capex_to_Jun_2014!T254,Capex_from_Jul_2014!T254)","v":0},{"$f":"SUM(ICB_at_2000!U254,Vines!U254,WestNet!U254,Capex_to_Jun_2014!U254,Capex_from_Jul_2014!U254)","v":0},{"$f":"SUM(ICB_at_2000!V254,Vines!V254,WestNet!V254,Capex_to_Jun_2014!V254,Capex_from_Jul_2014!V254)","v":0},{"$f":"SUM(ICB_at_2000!W254,Vines!W254,WestNet!W254,Capex_to_Jun_2014!W254,Capex_from_Jul_2014!W254)","v":0},{"$f":"SUM(ICB_at_2000!X254,Vines!X254,WestNet!X254,Capex_to_Jun_2014!X254,Capex_from_Jul_2014!X254)","v":0},{"$f":"SUM(ICB_at_2000!Y254,Vines!Y254,WestNet!Y254,Capex_to_Jun_2014!Y254,Capex_from_Jul_2014!Y254)","v":0},{"$f":"SUM(ICB_at_2000!Z254,Vines!Z254,WestNet!Z254,Capex_to_Jun_2014!Z254,Capex_from_Jul_2014!Z254)","v":0}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,{"$f":"SUM(ICB_at_2000!E255,Vines!E255,WestNet!E255,Capex_to_Jun_2014!E255,Capex_from_Jul_2014!E255)","v":0},{"$f":"SUM(ICB_at_2000!F255,Vines!F255,WestNet!F255,Capex_to_Jun_2014!F255,Capex_from_Jul_2014!F255)","v":0},{"$f":"SUM(ICB_at_2000!G255,Vines!G255,WestNet!G255,Capex_to_Jun_2014!G255,Capex_from_Jul_2014!G255)","v":0},{"$f":"SUM(ICB_at_2000!H255,Vines!H255,WestNet!H255,Capex_to_Jun_2014!H255,Capex_from_Jul_2014!H255)","v":0},{"$f":"SUM(ICB_at_2000!I255,Vines!I255,WestNet!I255,Capex_to_Jun_2014!I255,Capex_from_Jul_2014!I255)","v":0},{"$f":"SUM(ICB_at_2000!J255,Vines!J255,WestNet!J255,Capex_to_Jun_2014!J255,Capex_from_Jul_2014!J255)","v":0},{"$f":"SUM(ICB_at_2000!K255,Vines!K255,WestNet!K255,Capex_to_Jun_2014!K255,Capex_from_Jul_2014!K255)","v":0},{"$f":"SUM(ICB_at_2000!L255,Vines!L255,WestNet!L255,Capex_to_Jun_2014!L255,Capex_from_Jul_2014!L255)","v":0},{"$f":"SUM(ICB_at_2000!M255,Vines!M255,WestNet!M255,Capex_to_Jun_2014!M255,Capex_from_Jul_2014!M255)","v":0},{"$f":"SUM(ICB_at_2000!N255,Vines!N255,WestNet!N255,Capex_to_Jun_2014!N255,Capex_from_Jul_2014!N255)","v":0},{"$f":"SUM(ICB_at_2000!O255,Vines!O255,WestNet!O255,Capex_to_Jun_2014!O255,Capex_from_Jul_2014!O255)","v":0},{"$f":"SUM(ICB_at_2000!P255,Vines!P255,WestNet!P255,Capex_to_Jun_2014!P255,Capex_from_Jul_2014!P255)","v":0},{"$f":"SUM(ICB_at_2000!Q255,Vines!Q255,WestNet!Q255,Capex_to_Jun_2014!Q255,Capex_from_Jul_2014!Q255)","v":0},{"$f":"SUM(ICB_at_2000!R255,Vines!R255,WestNet!R255,Capex_to_Jun_2014!R255,Capex_from_Jul_2014!R255)","v":0},{"$f":"SUM(ICB_at_2000!S255,Vines!S255,WestNet!S255,Capex_to_Jun_2014!S255,Capex_from_Jul_2014!S255)","v":0},{"$f":"SUM(ICB_at_2000!T255,Vines!T255,WestNet!T255,Capex_to_Jun_2014!T255,Capex_from_Jul_2014!T255)","v":0},{"$f":"SUM(ICB_at_2000!U255,Vines!U255,WestNet!U255,Capex_to_Jun_2014!U255,Capex_from_Jul_2014!U255)","v":0},{"$f":"SUM(ICB_at_2000!V255,Vines!V255,WestNet!V255,Capex_to_Jun_2014!V255,Capex_from_Jul_2014!V255)","v":0},{"$f":"SUM(ICB_at_2000!W255,Vines!W255,WestNet!W255,Capex_to_Jun_2014!W255,Capex_from_Jul_2014!W255)","v":0},{"$f":"SUM(ICB_at_2000!X255,Vines!X255,WestNet!X255,Capex_to_Jun_2014!X255,Capex_from_Jul_2014!X255)","v":0},{"$f":"SUM(ICB_at_2000!Y255,Vines!Y255,WestNet!Y255,Capex_to_Jun_2014!Y255,Capex_from_Jul_2014!Y255)","v":0},{"$f":"SUM(ICB_at_2000!Z255,Vines!Z255,WestNet!Z255,Capex_to_Jun_2014!Z255,Capex_from_Jul_2014!Z255)","v":0}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000!E256,Vines!E256,WestNet!E256,Capex_to_Jun_2014!E256,Capex_from_Jul_2014!E256)","v":0},{"$f":"SUM(ICB_at_2000!F256,Vines!F256,WestNet!F256,Capex_to_Jun_2014!F256,Capex_from_Jul_2014!F256)","v":0},{"$f":"SUM(ICB_at_2000!G256,Vines!G256,WestNet!G256,Capex_to_Jun_2014!G256,Capex_from_Jul_2014!G256)","v":0},{"$f":"SUM(ICB_at_2000!H256,Vines!H256,WestNet!H256,Capex_to_Jun_2014!H256,Capex_from_Jul_2014!H256)","v":0},{"$f":"SUM(ICB_at_2000!I256,Vines!I256,WestNet!I256,Capex_to_Jun_2014!I256,Capex_from_Jul_2014!I256)","v":0},{"$f":"SUM(ICB_at_2000!J256,Vines!J256,WestNet!J256,Capex_to_Jun_2014!J256,Capex_from_Jul_2014!J256)","v":0},{"$f":"SUM(ICB_at_2000!K256,Vines!K256,WestNet!K256,Capex_to_Jun_2014!K256,Capex_from_Jul_2014!K256)","v":0},{"$f":"SUM(ICB_at_2000!L256,Vines!L256,WestNet!L256,Capex_to_Jun_2014!L256,Capex_from_Jul_2014!L256)","v":0},{"$f":"SUM(ICB_at_2000!M256,Vines!M256,WestNet!M256,Capex_to_Jun_2014!M256,Capex_from_Jul_2014!M256)","v":0},{"$f":"SUM(ICB_at_2000!N256,Vines!N256,WestNet!N256,Capex_to_Jun_2014!N256,Capex_from_Jul_2014!N256)","v":0},{"$f":"SUM(ICB_at_2000!O256,Vines!O256,WestNet!O256,Capex_to_Jun_2014!O256,Capex_from_Jul_2014!O256)","v":0},{"$f":"SUM(ICB_at_2000!P256,Vines!P256,WestNet!P256,Capex_to_Jun_2014!P256,Capex_from_Jul_2014!P256)","v":0},{"$f":"SUM(ICB_at_2000!Q256,Vines!Q256,WestNet!Q256,Capex_to_Jun_2014!Q256,Capex_from_Jul_2014!Q256)","v":0},{"$f":"SUM(ICB_at_2000!R256,Vines!R256,WestNet!R256,Capex_to_Jun_2014!R256,Capex_from_Jul_2014!R256)","v":0},{"$f":"SUM(ICB_at_2000!S256,Vines!S256,WestNet!S256,Capex_to_Jun_2014!S256,Capex_from_Jul_2014!S256)","v":0},{"$f":"SUM(ICB_at_2000!T256,Vines!T256,WestNet!T256,Capex_to_Jun_2014!T256,Capex_from_Jul_2014!T256)","v":0},{"$f":"SUM(ICB_at_2000!U256,Vines!U256,WestNet!U256,Capex_to_Jun_2014!U256,Capex_from_Jul_2014!U256)","v":0},{"$f":"SUM(ICB_at_2000!V256,Vines!V256,WestNet!V256,Capex_to_Jun_2014!V256,Capex_from_Jul_2014!V256)","v":0},{"$f":"SUM(ICB_at_2000!W256,Vines!W256,WestNet!W256,Capex_to_Jun_2014!W256,Capex_from_Jul_2014!W256)","v":0},{"$f":"SUM(ICB_at_2000!X256,Vines!X256,WestNet!X256,Capex_to_Jun_2014!X256,Capex_from_Jul_2014!X256)","v":0},{"$f":"SUM(ICB_at_2000!Y256,Vines!Y256,WestNet!Y256,Capex_to_Jun_2014!Y256,Capex_from_Jul_2014!Y256)","v":0},{"$f":"SUM(ICB_at_2000!Z256,Vines!Z256,WestNet!Z256,Capex_to_Jun_2014!Z256,Capex_from_Jul_2014!Z256)","v":0}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000!E257,Vines!E257,WestNet!E257,Capex_to_Jun_2014!E257,Capex_from_Jul_2014!E257)","v":0},{"$f":"SUM(ICB_at_2000!F257,Vines!F257,WestNet!F257,Capex_to_Jun_2014!F257,Capex_from_Jul_2014!F257)","v":0},{"$f":"SUM(ICB_at_2000!G257,Vines!G257,WestNet!G257,Capex_to_Jun_2014!G257,Capex_from_Jul_2014!G257)","v":0},{"$f":"SUM(ICB_at_2000!H257,Vines!H257,WestNet!H257,Capex_to_Jun_2014!H257,Capex_from_Jul_2014!H257)","v":0},{"$f":"SUM(ICB_at_2000!I257,Vines!I257,WestNet!I257,Capex_to_Jun_2014!I257,Capex_from_Jul_2014!I257)","v":0},{"$f":"SUM(ICB_at_2000!J257,Vines!J257,WestNet!J257,Capex_to_Jun_2014!J257,Capex_from_Jul_2014!J257)","v":0},{"$f":"SUM(ICB_at_2000!K257,Vines!K257,WestNet!K257,Capex_to_Jun_2014!K257,Capex_from_Jul_2014!K257)","v":0},{"$f":"SUM(ICB_at_2000!L257,Vines!L257,WestNet!L257,Capex_to_Jun_2014!L257,Capex_from_Jul_2014!L257)","v":0},{"$f":"SUM(ICB_at_2000!M257,Vines!M257,WestNet!M257,Capex_to_Jun_2014!M257,Capex_from_Jul_2014!M257)","v":0},{"$f":"SUM(ICB_at_2000!N257,Vines!N257,WestNet!N257,Capex_to_Jun_2014!N257,Capex_from_Jul_2014!N257)","v":0},{"$f":"SUM(ICB_at_2000!O257,Vines!O257,WestNet!O257,Capex_to_Jun_2014!O257,Capex_from_Jul_2014!O257)","v":0},{"$f":"SUM(ICB_at_2000!P257,Vines!P257,WestNet!P257,Capex_to_Jun_2014!P257,Capex_from_Jul_2014!P257)","v":0},{"$f":"SUM(ICB_at_2000!Q257,Vines!Q257,WestNet!Q257,Capex_to_Jun_2014!Q257,Capex_from_Jul_2014!Q257)","v":0},{"$f":"SUM(ICB_at_2000!R257,Vines!R257,WestNet!R257,Capex_to_Jun_2014!R257,Capex_from_Jul_2014!R257)","v":0},{"$f":"SUM(ICB_at_2000!S257,Vines!S257,WestNet!S257,Capex_to_Jun_2014!S257,Capex_from_Jul_2014!S257)","v":0},{"$f":"SUM(ICB_at_2000!T257,Vines!T257,WestNet!T257,Capex_to_Jun_2014!T257,Capex_from_Jul_2014!T257)","v":0},{"$f":"SUM(ICB_at_2000!U257,Vines!U257,WestNet!U257,Capex_to_Jun_2014!U257,Capex_from_Jul_2014!U257)","v":0},{"$f":"SUM(ICB_at_2000!V257,Vines!V257,WestNet!V257,Capex_to_Jun_2014!V257,Capex_from_Jul_2014!V257)","v":0},{"$f":"SUM(ICB_at_2000!W257,Vines!W257,WestNet!W257,Capex_to_Jun_2014!W257,Capex_from_Jul_2014!W257)","v":0},{"$f":"SUM(ICB_at_2000!X257,Vines!X257,WestNet!X257,Capex_to_Jun_2014!X257,Capex_from_Jul_2014!X257)","v":0},{"$f":"SUM(ICB_at_2000!Y257,Vines!Y257,WestNet!Y257,Capex_to_Jun_2014!Y257,Capex_from_Jul_2014!Y257)","v":0},{"$f":"SUM(ICB_at_2000!Z257,Vines!Z257,WestNet!Z257,Capex_to_Jun_2014!Z257,Capex_from_Jul_2014!Z257)","v":0}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,{"$f":"SUM(ICB_at_2000!E258,Vines!E258,WestNet!E258,Capex_to_Jun_2014!E258,Capex_from_Jul_2014!E258)","v":0},{"$f":"SUM(ICB_at_2000!F258,Vines!F258,WestNet!F258,Capex_to_Jun_2014!F258,Capex_from_Jul_2014!F258)","v":0},{"$f":"SUM(ICB_at_2000!G258,Vines!G258,WestNet!G258,Capex_to_Jun_2014!G258,Capex_from_Jul_2014!G258)","v":0},{"$f":"SUM(ICB_at_2000!H258,Vines!H258,WestNet!H258,Capex_to_Jun_2014!H258,Capex_from_Jul_2014!H258)","v":0},{"$f":"SUM(ICB_at_2000!I258,Vines!I258,WestNet!I258,Capex_to_Jun_2014!I258,Capex_from_Jul_2014!I258)","v":0},{"$f":"SUM(ICB_at_2000!J258,Vines!J258,WestNet!J258,Capex_to_Jun_2014!J258,Capex_from_Jul_2014!J258)","v":0},{"$f":"SUM(ICB_at_2000!K258,Vines!K258,WestNet!K258,Capex_to_Jun_2014!K258,Capex_from_Jul_2014!K258)","v":0},{"$f":"SUM(ICB_at_2000!L258,Vines!L258,WestNet!L258,Capex_to_Jun_2014!L258,Capex_from_Jul_2014!L258)","v":0},{"$f":"SUM(ICB_at_2000!M258,Vines!M258,WestNet!M258,Capex_to_Jun_2014!M258,Capex_from_Jul_2014!M258)","v":0},{"$f":"SUM(ICB_at_2000!N258,Vines!N258,WestNet!N258,Capex_to_Jun_2014!N258,Capex_from_Jul_2014!N258)","v":0},{"$f":"SUM(ICB_at_2000!O258,Vines!O258,WestNet!O258,Capex_to_Jun_2014!O258,Capex_from_Jul_2014!O258)","v":0},{"$f":"SUM(ICB_at_2000!P258,Vines!P258,WestNet!P258,Capex_to_Jun_2014!P258,Capex_from_Jul_2014!P258)","v":0},{"$f":"SUM(ICB_at_2000!Q258,Vines!Q258,WestNet!Q258,Capex_to_Jun_2014!Q258,Capex_from_Jul_2014!Q258)","v":0},{"$f":"SUM(ICB_at_2000!R258,Vines!R258,WestNet!R258,Capex_to_Jun_2014!R258,Capex_from_Jul_2014!R258)","v":0},{"$f":"SUM(ICB_at_2000!S258,Vines!S258,WestNet!S258,Capex_to_Jun_2014!S258,Capex_from_Jul_2014!S258)","v":0},{"$f":"SUM(ICB_at_2000!T258,Vines!T258,WestNet!T258,Capex_to_Jun_2014!T258,Capex_from_Jul_2014!T258)","v":0},{"$f":"SUM(ICB_at_2000!U258,Vines!U258,WestNet!U258,Capex_to_Jun_2014!U258,Capex_from_Jul_2014!U258)","v":0},{"$f":"SUM(ICB_at_2000!V258,Vines!V258,WestNet!V258,Capex_to_Jun_2014!V258,Capex_from_Jul_2014!V258)","v":0},{"$f":"SUM(ICB_at_2000!W258,Vines!W258,WestNet!W258,Capex_to_Jun_2014!W258,Capex_from_Jul_2014!W258)","v":0},{"$f":"SUM(ICB_at_2000!X258,Vines!X258,WestNet!X258,Capex_to_Jun_2014!X258,Capex_from_Jul_2014!X258)","v":0},{"$f":"SUM(ICB_at_2000!Y258,Vines!Y258,WestNet!Y258,Capex_to_Jun_2014!Y258,Capex_from_Jul_2014!Y258)","v":0},{"$f":"SUM(ICB_at_2000!Z258,Vines!Z258,WestNet!Z258,Capex_to_Jun_2014!Z258,Capex_from_Jul_2014!Z258)","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,{"$f":"SUM(ICB_at_2000!E259,Vines!E259,WestNet!E259,Capex_to_Jun_2014!E259,Capex_from_Jul_2014!E259)","v":0},{"$f":"SUM(ICB_at_2000!F259,Vines!F259,WestNet!F259,Capex_to_Jun_2014!F259,Capex_from_Jul_2014!F259)","v":0},{"$f":"SUM(ICB_at_2000!G259,Vines!G259,WestNet!G259,Capex_to_Jun_2014!G259,Capex_from_Jul_2014!G259)","v":0},{"$f":"SUM(ICB_at_2000!H259,Vines!H259,WestNet!H259,Capex_to_Jun_2014!H259,Capex_from_Jul_2014!H259)","v":0},{"$f":"SUM(ICB_at_2000!I259,Vines!I259,WestNet!I259,Capex_to_Jun_2014!I259,Capex_from_Jul_2014!I259)","v":0},{"$f":"SUM(ICB_at_2000!J259,Vines!J259,WestNet!J259,Capex_to_Jun_2014!J259,Capex_from_Jul_2014!J259)","v":0},{"$f":"SUM(ICB_at_2000!K259,Vines!K259,WestNet!K259,Capex_to_Jun_2014!K259,Capex_from_Jul_2014!K259)","v":0},{"$f":"SUM(ICB_at_2000!L259,Vines!L259,WestNet!L259,Capex_to_Jun_2014!L259,Capex_from_Jul_2014!L259)","v":0},{"$f":"SUM(ICB_at_2000!M259,Vines!M259,WestNet!M259,Capex_to_Jun_2014!M259,Capex_from_Jul_2014!M259)","v":0},{"$f":"SUM(ICB_at_2000!N259,Vines!N259,WestNet!N259,Capex_to_Jun_2014!N259,Capex_from_Jul_2014!N259)","v":0},{"$f":"SUM(ICB_at_2000!O259,Vines!O259,WestNet!O259,Capex_to_Jun_2014!O259,Capex_from_Jul_2014!O259)","v":0},{"$f":"SUM(ICB_at_2000!P259,Vines!P259,WestNet!P259,Capex_to_Jun_2014!P259,Capex_from_Jul_2014!P259)","v":0},{"$f":"SUM(ICB_at_2000!Q259,Vines!Q259,WestNet!Q259,Capex_to_Jun_2014!Q259,Capex_from_Jul_2014!Q259)","v":0},{"$f":"SUM(ICB_at_2000!R259,Vines!R259,WestNet!R259,Capex_to_Jun_2014!R259,Capex_from_Jul_2014!R259)","v":0},{"$f":"SUM(ICB_at_2000!S259,Vines!S259,WestNet!S259,Capex_to_Jun_2014!S259,Capex_from_Jul_2014!S259)","v":0},{"$f":"SUM(ICB_at_2000!T259,Vines!T259,WestNet!T259,Capex_to_Jun_2014!T259,Capex_from_Jul_2014!T259)","v":0},{"$f":"SUM(ICB_at_2000!U259,Vines!U259,WestNet!U259,Capex_to_Jun_2014!U259,Capex_from_Jul_2014!U259)","v":0},{"$f":"SUM(ICB_at_2000!V259,Vines!V259,WestNet!V259,Capex_to_Jun_2014!V259,Capex_from_Jul_2014!V259)","v":0},{"$f":"SUM(ICB_at_2000!W259,Vines!W259,WestNet!W259,Capex_to_Jun_2014!W259,Capex_from_Jul_2014!W259)","v":0},{"$f":"SUM(ICB_at_2000!X259,Vines!X259,WestNet!X259,Capex_to_Jun_2014!X259,Capex_from_Jul_2014!X259)","v":0},{"$f":"SUM(ICB_at_2000!Y259,Vines!Y259,WestNet!Y259,Capex_to_Jun_2014!Y259,Capex_from_Jul_2014!Y259)","v":0},{"$f":"SUM(ICB_at_2000!Z259,Vines!Z259,WestNet!Z259,Capex_to_Jun_2014!Z259,Capex_from_Jul_2014!Z259)","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,{"$f":"SUM(ICB_at_2000!E260,Vines!E260,WestNet!E260,Capex_to_Jun_2014!E260,Capex_from_Jul_2014!E260)","v":0},{"$f":"SUM(ICB_at_2000!F260,Vines!F260,WestNet!F260,Capex_to_Jun_2014!F260,Capex_from_Jul_2014!F260)","v":0},{"$f":"SUM(ICB_at_2000!G260,Vines!G260,WestNet!G260,Capex_to_Jun_2014!G260,Capex_from_Jul_2014!G260)","v":0},{"$f":"SUM(ICB_at_2000!H260,Vines!H260,WestNet!H260,Capex_to_Jun_2014!H260,Capex_from_Jul_2014!H260)","v":0},{"$f":"SUM(ICB_at_2000!I260,Vines!I260,WestNet!I260,Capex_to_Jun_2014!I260,Capex_from_Jul_2014!I260)","v":0},{"$f":"SUM(ICB_at_2000!J260,Vines!J260,WestNet!J260,Capex_to_Jun_2014!J260,Capex_from_Jul_2014!J260)","v":0},{"$f":"SUM(ICB_at_2000!K260,Vines!K260,WestNet!K260,Capex_to_Jun_2014!K260,Capex_from_Jul_2014!K260)","v":0},{"$f":"SUM(ICB_at_2000!L260,Vines!L260,WestNet!L260,Capex_to_Jun_2014!L260,Capex_from_Jul_2014!L260)","v":0},{"$f":"SUM(ICB_at_2000!M260,Vines!M260,WestNet!M260,Capex_to_Jun_2014!M260,Capex_from_Jul_2014!M260)","v":0},{"$f":"SUM(ICB_at_2000!N260,Vines!N260,WestNet!N260,Capex_to_Jun_2014!N260,Capex_from_Jul_2014!N260)","v":0},{"$f":"SUM(ICB_at_2000!O260,Vines!O260,WestNet!O260,Capex_to_Jun_2014!O260,Capex_from_Jul_2014!O260)","v":0},{"$f":"SUM(ICB_at_2000!P260,Vines!P260,WestNet!P260,Capex_to_Jun_2014!P260,Capex_from_Jul_2014!P260)","v":0},{"$f":"SUM(ICB_at_2000!Q260,Vines!Q260,WestNet!Q260,Capex_to_Jun_2014!Q260,Capex_from_Jul_2014!Q260)","v":0},{"$f":"SUM(ICB_at_2000!R260,Vines!R260,WestNet!R260,Capex_to_Jun_2014!R260,Capex_from_Jul_2014!R260)","v":0},{"$f":"SUM(ICB_at_2000!S260,Vines!S260,WestNet!S260,Capex_to_Jun_2014!S260,Capex_from_Jul_2014!S260)","v":0},{"$f":"SUM(ICB_at_2000!T260,Vines!T260,WestNet!T260,Capex_to_Jun_2014!T260,Capex_from_Jul_2014!T260)","v":0},{"$f":"SUM(ICB_at_2000!U260,Vines!U260,WestNet!U260,Capex_to_Jun_2014!U260,Capex_from_Jul_2014!U260)","v":0},{"$f":"SUM(ICB_at_2000!V260,Vines!V260,WestNet!V260,Capex_to_Jun_2014!V260,Capex_from_Jul_2014!V260)","v":0},{"$f":"SUM(ICB_at_2000!W260,Vines!W260,WestNet!W260,Capex_to_Jun_2014!W260,Capex_from_Jul_2014!W260)","v":0},{"$f":"SUM(ICB_at_2000!X260,Vines!X260,WestNet!X260,Capex_to_Jun_2014!X260,Capex_from_Jul_2014!X260)","v":0},{"$f":"SUM(ICB_at_2000!Y260,Vines!Y260,WestNet!Y260,Capex_to_Jun_2014!Y260,Capex_from_Jul_2014!Y260)","v":0},{"$f":"SUM(ICB_at_2000!Z260,Vines!Z260,WestNet!Z260,Capex_to_Jun_2014!Z260,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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM(ICB_at_2000!E265,Vines!E265,WestNet!E265,Capex_to_Jun_2014!E265,Capex_from_Jul_2014!E265)","v":0},{"$f":"SUM(ICB_at_2000!F265,Vines!F265,WestNet!F265,Capex_to_Jun_2014!F265,Capex_from_Jul_2014!F265)","v":0},{"$f":"SUM(ICB_at_2000!G265,Vines!G265,WestNet!G265,Capex_to_Jun_2014!G265,Capex_from_Jul_2014!G265)","v":0},{"$f":"SUM(ICB_at_2000!H265,Vines!H265,WestNet!H265,Capex_to_Jun_2014!H265,Capex_from_Jul_2014!H265)","v":0},{"$f":"SUM(ICB_at_2000!I265,Vines!I265,WestNet!I265,Capex_to_Jun_2014!I265,Capex_from_Jul_2014!I265)","v":0},{"$f":"SUM(ICB_at_2000!J265,Vines!J265,WestNet!J265,Capex_to_Jun_2014!J265,Capex_from_Jul_2014!J265)","v":0},{"$f":"SUM(ICB_at_2000!K265,Vines!K265,WestNet!K265,Capex_to_Jun_2014!K265,Capex_from_Jul_2014!K265)","v":0},{"$f":"SUM(ICB_at_2000!L265,Vines!L265,WestNet!L265,Capex_to_Jun_2014!L265,Capex_from_Jul_2014!L265)","v":0},{"$f":"SUM(ICB_at_2000!M265,Vines!M265,WestNet!M265,Capex_to_Jun_2014!M265,Capex_from_Jul_2014!M265)","v":0},{"$f":"SUM(ICB_at_2000!N265,Vines!N265,WestNet!N265,Capex_to_Jun_2014!N265,Capex_from_Jul_2014!N265)","v":0},{"$f":"SUM(ICB_at_2000!O265,Vines!O265,WestNet!O265,Capex_to_Jun_2014!O265,Capex_from_Jul_2014!O265)","v":0},{"$f":"SUM(ICB_at_2000!P265,Vines!P265,WestNet!P265,Capex_to_Jun_2014!P265,Capex_from_Jul_2014!P265)","v":0},{"$f":"SUM(ICB_at_2000!Q265,Vines!Q265,WestNet!Q265,Capex_to_Jun_2014!Q265,Capex_from_Jul_2014!Q265)","v":0},{"$f":"SUM(ICB_at_2000!R265,Vines!R265,WestNet!R265,Capex_to_Jun_2014!R265,Capex_from_Jul_2014!R265)","v":0},{"$f":"SUM(ICB_at_2000!S265,Vines!S265,WestNet!S265,Capex_to_Jun_2014!S265,Capex_from_Jul_2014!S265)","v":0},{"$f":"SUM(ICB_at_2000!T265,Vines!T265,WestNet!T265,Capex_to_Jun_2014!T265,Capex_from_Jul_2014!T265)","v":0},{"$f":"SUM(ICB_at_2000!U265,Vines!U265,WestNet!U265,Capex_to_Jun_2014!U265,Capex_from_Jul_2014!U265)","v":0},{"$f":"SUM(ICB_at_2000!V265,Vines!V265,WestNet!V265,Capex_to_Jun_2014!V265,Capex_from_Jul_2014!V265)","v":0},{"$f":"SUM(ICB_at_2000!W265,Vines!W265,WestNet!W265,Capex_to_Jun_2014!W265,Capex_from_Jul_2014!W265)","v":0},{"$f":"SUM(ICB_at_2000!X265,Vines!X265,WestNet!X265,Capex_to_Jun_2014!X265,Capex_from_Jul_2014!X265)","v":0},{"$f":"SUM(ICB_at_2000!Y265,Vines!Y265,WestNet!Y265,Capex_to_Jun_2014!Y265,Capex_from_Jul_2014!Y265)","v":0},{"$f":"SUM(ICB_at_2000!Z265,Vines!Z265,WestNet!Z265,Capex_to_Jun_2014!Z265,Capex_from_Jul_2014!Z265)","v":0}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM(ICB_at_2000!E266,Vines!E266,WestNet!E266,Capex_to_Jun_2014!E266,Capex_from_Jul_2014!E266)","v":0},{"$f":"SUM(ICB_at_2000!F266,Vines!F266,WestNet!F266,Capex_to_Jun_2014!F266,Capex_from_Jul_2014!F266)","v":0},{"$f":"SUM(ICB_at_2000!G266,Vines!G266,WestNet!G266,Capex_to_Jun_2014!G266,Capex_from_Jul_2014!G266)","v":0},{"$f":"SUM(ICB_at_2000!H266,Vines!H266,WestNet!H266,Capex_to_Jun_2014!H266,Capex_from_Jul_2014!H266)","v":0},{"$f":"SUM(ICB_at_2000!I266,Vines!I266,WestNet!I266,Capex_to_Jun_2014!I266,Capex_from_Jul_2014!I266)","v":0},{"$f":"SUM(ICB_at_2000!J266,Vines!J266,WestNet!J266,Capex_to_Jun_2014!J266,Capex_from_Jul_2014!J266)","v":0},{"$f":"SUM(ICB_at_2000!K266,Vines!K266,WestNet!K266,Capex_to_Jun_2014!K266,Capex_from_Jul_2014!K266)","v":0},{"$f":"SUM(ICB_at_2000!L266,Vines!L266,WestNet!L266,Capex_to_Jun_2014!L266,Capex_from_Jul_2014!L266)","v":0},{"$f":"SUM(ICB_at_2000!M266,Vines!M266,WestNet!M266,Capex_to_Jun_2014!M266,Capex_from_Jul_2014!M266)","v":0},{"$f":"SUM(ICB_at_2000!N266,Vines!N266,WestNet!N266,Capex_to_Jun_2014!N266,Capex_from_Jul_2014!N266)","v":0},{"$f":"SUM(ICB_at_2000!O266,Vines!O266,WestNet!O266,Capex_to_Jun_2014!O266,Capex_from_Jul_2014!O266)","v":0},{"$f":"SUM(ICB_at_2000!P266,Vines!P266,WestNet!P266,Capex_to_Jun_2014!P266,Capex_from_Jul_2014!P266)","v":0},{"$f":"SUM(ICB_at_2000!Q266,Vines!Q266,WestNet!Q266,Capex_to_Jun_2014!Q266,Capex_from_Jul_2014!Q266)","v":0},{"$f":"SUM(ICB_at_2000!R266,Vines!R266,WestNet!R266,Capex_to_Jun_2014!R266,Capex_from_Jul_2014!R266)","v":0},{"$f":"SUM(ICB_at_2000!S266,Vines!S266,WestNet!S266,Capex_to_Jun_2014!S266,Capex_from_Jul_2014!S266)","v":0},{"$f":"SUM(ICB_at_2000!T266,Vines!T266,WestNet!T266,Capex_to_Jun_2014!T266,Capex_from_Jul_2014!T266)","v":0},{"$f":"SUM(ICB_at_2000!U266,Vines!U266,WestNet!U266,Capex_to_Jun_2014!U266,Capex_from_Jul_2014!U266)","v":0},{"$f":"SUM(ICB_at_2000!V266,Vines!V266,WestNet!V266,Capex_to_Jun_2014!V266,Capex_from_Jul_2014!V266)","v":0},{"$f":"SUM(ICB_at_2000!W266,Vines!W266,WestNet!W266,Capex_to_Jun_2014!W266,Capex_from_Jul_2014!W266)","v":0},{"$f":"SUM(ICB_at_2000!X266,Vines!X266,WestNet!X266,Capex_to_Jun_2014!X266,Capex_from_Jul_2014!X266)","v":0},{"$f":"SUM(ICB_at_2000!Y266,Vines!Y266,WestNet!Y266,Capex_to_Jun_2014!Y266,Capex_from_Jul_2014!Y266)","v":0},{"$f":"SUM(ICB_at_2000!Z266,Vines!Z266,WestNet!Z266,Capex_to_Jun_2014!Z266,Capex_from_Jul_2014!Z266)","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000!E267,Vines!E267,WestNet!E267,Capex_to_Jun_2014!E267,Capex_from_Jul_2014!E267)","v":0},{"$f":"SUM(ICB_at_2000!F267,Vines!F267,WestNet!F267,Capex_to_Jun_2014!F267,Capex_from_Jul_2014!F267)","v":0},{"$f":"SUM(ICB_at_2000!G267,Vines!G267,WestNet!G267,Capex_to_Jun_2014!G267,Capex_from_Jul_2014!G267)","v":0},{"$f":"SUM(ICB_at_2000!H267,Vines!H267,WestNet!H267,Capex_to_Jun_2014!H267,Capex_from_Jul_2014!H267)","v":0},{"$f":"SUM(ICB_at_2000!I267,Vines!I267,WestNet!I267,Capex_to_Jun_2014!I267,Capex_from_Jul_2014!I267)","v":0},{"$f":"SUM(ICB_at_2000!J267,Vines!J267,WestNet!J267,Capex_to_Jun_2014!J267,Capex_from_Jul_2014!J267)","v":0},{"$f":"SUM(ICB_at_2000!K267,Vines!K267,WestNet!K267,Capex_to_Jun_2014!K267,Capex_from_Jul_2014!K267)","v":0},{"$f":"SUM(ICB_at_2000!L267,Vines!L267,WestNet!L267,Capex_to_Jun_2014!L267,Capex_from_Jul_2014!L267)","v":0},{"$f":"SUM(ICB_at_2000!M267,Vines!M267,WestNet!M267,Capex_to_Jun_2014!M267,Capex_from_Jul_2014!M267)","v":0},{"$f":"SUM(ICB_at_2000!N267,Vines!N267,WestNet!N267,Capex_to_Jun_2014!N267,Capex_from_Jul_2014!N267)","v":0},{"$f":"SUM(ICB_at_2000!O267,Vines!O267,WestNet!O267,Capex_to_Jun_2014!O267,Capex_from_Jul_2014!O267)","v":0},{"$f":"SUM(ICB_at_2000!P267,Vines!P267,WestNet!P267,Capex_to_Jun_2014!P267,Capex_from_Jul_2014!P267)","v":0},{"$f":"SUM(ICB_at_2000!Q267,Vines!Q267,WestNet!Q267,Capex_to_Jun_2014!Q267,Capex_from_Jul_2014!Q267)","v":0},{"$f":"SUM(ICB_at_2000!R267,Vines!R267,WestNet!R267,Capex_to_Jun_2014!R267,Capex_from_Jul_2014!R267)","v":0},{"$f":"SUM(ICB_at_2000!S267,Vines!S267,WestNet!S267,Capex_to_Jun_2014!S267,Capex_from_Jul_2014!S267)","v":0},{"$f":"SUM(ICB_at_2000!T267,Vines!T267,WestNet!T267,Capex_to_Jun_2014!T267,Capex_from_Jul_2014!T267)","v":0},{"$f":"SUM(ICB_at_2000!U267,Vines!U267,WestNet!U267,Capex_to_Jun_2014!U267,Capex_from_Jul_2014!U267)","v":0},{"$f":"SUM(ICB_at_2000!V267,Vines!V267,WestNet!V267,Capex_to_Jun_2014!V267,Capex_from_Jul_2014!V267)","v":0},{"$f":"SUM(ICB_at_2000!W267,Vines!W267,WestNet!W267,Capex_to_Jun_2014!W267,Capex_from_Jul_2014!W267)","v":0},{"$f":"SUM(ICB_at_2000!X267,Vines!X267,WestNet!X267,Capex_to_Jun_2014!X267,Capex_from_Jul_2014!X267)","v":0},{"$f":"SUM(ICB_at_2000!Y267,Vines!Y267,WestNet!Y267,Capex_to_Jun_2014!Y267,Capex_from_Jul_2014!Y267)","v":0},{"$f":"SUM(ICB_at_2000!Z267,Vines!Z267,WestNet!Z267,Capex_to_Jun_2014!Z267,Capex_from_Jul_2014!Z267)","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000!E268,Vines!E268,WestNet!E268,Capex_to_Jun_2014!E268,Capex_from_Jul_2014!E268)","v":0},{"$f":"SUM(ICB_at_2000!F268,Vines!F268,WestNet!F268,Capex_to_Jun_2014!F268,Capex_from_Jul_2014!F268)","v":0},{"$f":"SUM(ICB_at_2000!G268,Vines!G268,WestNet!G268,Capex_to_Jun_2014!G268,Capex_from_Jul_2014!G268)","v":0},{"$f":"SUM(ICB_at_2000!H268,Vines!H268,WestNet!H268,Capex_to_Jun_2014!H268,Capex_from_Jul_2014!H268)","v":0},{"$f":"SUM(ICB_at_2000!I268,Vines!I268,WestNet!I268,Capex_to_Jun_2014!I268,Capex_from_Jul_2014!I268)","v":0},{"$f":"SUM(ICB_at_2000!J268,Vines!J268,WestNet!J268,Capex_to_Jun_2014!J268,Capex_from_Jul_2014!J268)","v":0},{"$f":"SUM(ICB_at_2000!K268,Vines!K268,WestNet!K268,Capex_to_Jun_2014!K268,Capex_from_Jul_2014!K268)","v":0},{"$f":"SUM(ICB_at_2000!L268,Vines!L268,WestNet!L268,Capex_to_Jun_2014!L268,Capex_from_Jul_2014!L268)","v":0},{"$f":"SUM(ICB_at_2000!M268,Vines!M268,WestNet!M268,Capex_to_Jun_2014!M268,Capex_from_Jul_2014!M268)","v":0},{"$f":"SUM(ICB_at_2000!N268,Vines!N268,WestNet!N268,Capex_to_Jun_2014!N268,Capex_from_Jul_2014!N268)","v":0},{"$f":"SUM(ICB_at_2000!O268,Vines!O268,WestNet!O268,Capex_to_Jun_2014!O268,Capex_from_Jul_2014!O268)","v":0},{"$f":"SUM(ICB_at_2000!P268,Vines!P268,WestNet!P268,Capex_to_Jun_2014!P268,Capex_from_Jul_2014!P268)","v":0},{"$f":"SUM(ICB_at_2000!Q268,Vines!Q268,WestNet!Q268,Capex_to_Jun_2014!Q268,Capex_from_Jul_2014!Q268)","v":0},{"$f":"SUM(ICB_at_2000!R268,Vines!R268,WestNet!R268,Capex_to_Jun_2014!R268,Capex_from_Jul_2014!R268)","v":0},{"$f":"SUM(ICB_at_2000!S268,Vines!S268,WestNet!S268,Capex_to_Jun_2014!S268,Capex_from_Jul_2014!S268)","v":0},{"$f":"SUM(ICB_at_2000!T268,Vines!T268,WestNet!T268,Capex_to_Jun_2014!T268,Capex_from_Jul_2014!T268)","v":0},{"$f":"SUM(ICB_at_2000!U268,Vines!U268,WestNet!U268,Capex_to_Jun_2014!U268,Capex_from_Jul_2014!U268)","v":0},{"$f":"SUM(ICB_at_2000!V268,Vines!V268,WestNet!V268,Capex_to_Jun_2014!V268,Capex_from_Jul_2014!V268)","v":0},{"$f":"SUM(ICB_at_2000!W268,Vines!W268,WestNet!W268,Capex_to_Jun_2014!W268,Capex_from_Jul_2014!W268)","v":0},{"$f":"SUM(ICB_at_2000!X268,Vines!X268,WestNet!X268,Capex_to_Jun_2014!X268,Capex_from_Jul_2014!X268)","v":0},{"$f":"SUM(ICB_at_2000!Y268,Vines!Y268,WestNet!Y268,Capex_to_Jun_2014!Y268,Capex_from_Jul_2014!Y268)","v":0},{"$f":"SUM(ICB_at_2000!Z268,Vines!Z268,WestNet!Z268,Capex_to_Jun_2014!Z268,Capex_from_Jul_2014!Z268)","v":0}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000!E269,Vines!E269,WestNet!E269,Capex_to_Jun_2014!E269,Capex_from_Jul_2014!E269)","v":0},{"$f":"SUM(ICB_at_2000!F269,Vines!F269,WestNet!F269,Capex_to_Jun_2014!F269,Capex_from_Jul_2014!F269)","v":0},{"$f":"SUM(ICB_at_2000!G269,Vines!G269,WestNet!G269,Capex_to_Jun_2014!G269,Capex_from_Jul_2014!G269)","v":0},{"$f":"SUM(ICB_at_2000!H269,Vines!H269,WestNet!H269,Capex_to_Jun_2014!H269,Capex_from_Jul_2014!H269)","v":0},{"$f":"SUM(ICB_at_2000!I269,Vines!I269,WestNet!I269,Capex_to_Jun_2014!I269,Capex_from_Jul_2014!I269)","v":0},{"$f":"SUM(ICB_at_2000!J269,Vines!J269,WestNet!J269,Capex_to_Jun_2014!J269,Capex_from_Jul_2014!J269)","v":0},{"$f":"SUM(ICB_at_2000!K269,Vines!K269,WestNet!K269,Capex_to_Jun_2014!K269,Capex_from_Jul_2014!K269)","v":0},{"$f":"SUM(ICB_at_2000!L269,Vines!L269,WestNet!L269,Capex_to_Jun_2014!L269,Capex_from_Jul_2014!L269)","v":0},{"$f":"SUM(ICB_at_2000!M269,Vines!M269,WestNet!M269,Capex_to_Jun_2014!M269,Capex_from_Jul_2014!M269)","v":0},{"$f":"SUM(ICB_at_2000!N269,Vines!N269,WestNet!N269,Capex_to_Jun_2014!N269,Capex_from_Jul_2014!N269)","v":0},{"$f":"SUM(ICB_at_2000!O269,Vines!O269,WestNet!O269,Capex_to_Jun_2014!O269,Capex_from_Jul_2014!O269)","v":0},{"$f":"SUM(ICB_at_2000!P269,Vines!P269,WestNet!P269,Capex_to_Jun_2014!P269,Capex_from_Jul_2014!P269)","v":0},{"$f":"SUM(ICB_at_2000!Q269,Vines!Q269,WestNet!Q269,Capex_to_Jun_2014!Q269,Capex_from_Jul_2014!Q269)","v":0},{"$f":"SUM(ICB_at_2000!R269,Vines!R269,WestNet!R269,Capex_to_Jun_2014!R269,Capex_from_Jul_2014!R269)","v":0},{"$f":"SUM(ICB_at_2000!S269,Vines!S269,WestNet!S269,Capex_to_Jun_2014!S269,Capex_from_Jul_2014!S269)","v":0},{"$f":"SUM(ICB_at_2000!T269,Vines!T269,WestNet!T269,Capex_to_Jun_2014!T269,Capex_from_Jul_2014!T269)","v":0},{"$f":"SUM(ICB_at_2000!U269,Vines!U269,WestNet!U269,Capex_to_Jun_2014!U269,Capex_from_Jul_2014!U269)","v":0},{"$f":"SUM(ICB_at_2000!V269,Vines!V269,WestNet!V269,Capex_to_Jun_2014!V269,Capex_from_Jul_2014!V269)","v":0},{"$f":"SUM(ICB_at_2000!W269,Vines!W269,WestNet!W269,Capex_to_Jun_2014!W269,Capex_from_Jul_2014!W269)","v":0},{"$f":"SUM(ICB_at_2000!X269,Vines!X269,WestNet!X269,Capex_to_Jun_2014!X269,Capex_from_Jul_2014!X269)","v":0},{"$f":"SUM(ICB_at_2000!Y269,Vines!Y269,WestNet!Y269,Capex_to_Jun_2014!Y269,Capex_from_Jul_2014!Y269)","v":0},{"$f":"SUM(ICB_at_2000!Z269,Vines!Z269,WestNet!Z269,Capex_to_Jun_2014!Z269,Capex_from_Jul_2014!Z269)","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,{"$f":"SUM(ICB_at_2000!E270,Vines!E270,WestNet!E270,Capex_to_Jun_2014!E270,Capex_from_Jul_2014!E270)","v":0},{"$f":"SUM(ICB_at_2000!F270,Vines!F270,WestNet!F270,Capex_to_Jun_2014!F270,Capex_from_Jul_2014!F270)","v":0},{"$f":"SUM(ICB_at_2000!G270,Vines!G270,WestNet!G270,Capex_to_Jun_2014!G270,Capex_from_Jul_2014!G270)","v":0},{"$f":"SUM(ICB_at_2000!H270,Vines!H270,WestNet!H270,Capex_to_Jun_2014!H270,Capex_from_Jul_2014!H270)","v":0},{"$f":"SUM(ICB_at_2000!I270,Vines!I270,WestNet!I270,Capex_to_Jun_2014!I270,Capex_from_Jul_2014!I270)","v":0},{"$f":"SUM(ICB_at_2000!J270,Vines!J270,WestNet!J270,Capex_to_Jun_2014!J270,Capex_from_Jul_2014!J270)","v":0},{"$f":"SUM(ICB_at_2000!K270,Vines!K270,WestNet!K270,Capex_to_Jun_2014!K270,Capex_from_Jul_2014!K270)","v":0},{"$f":"SUM(ICB_at_2000!L270,Vines!L270,WestNet!L270,Capex_to_Jun_2014!L270,Capex_from_Jul_2014!L270)","v":0},{"$f":"SUM(ICB_at_2000!M270,Vines!M270,WestNet!M270,Capex_to_Jun_2014!M270,Capex_from_Jul_2014!M270)","v":0},{"$f":"SUM(ICB_at_2000!N270,Vines!N270,WestNet!N270,Capex_to_Jun_2014!N270,Capex_from_Jul_2014!N270)","v":0},{"$f":"SUM(ICB_at_2000!O270,Vines!O270,WestNet!O270,Capex_to_Jun_2014!O270,Capex_from_Jul_2014!O270)","v":0},{"$f":"SUM(ICB_at_2000!P270,Vines!P270,WestNet!P270,Capex_to_Jun_2014!P270,Capex_from_Jul_2014!P270)","v":0},{"$f":"SUM(ICB_at_2000!Q270,Vines!Q270,WestNet!Q270,Capex_to_Jun_2014!Q270,Capex_from_Jul_2014!Q270)","v":0},{"$f":"SUM(ICB_at_2000!R270,Vines!R270,WestNet!R270,Capex_to_Jun_2014!R270,Capex_from_Jul_2014!R270)","v":0},{"$f":"SUM(ICB_at_2000!S270,Vines!S270,WestNet!S270,Capex_to_Jun_2014!S270,Capex_from_Jul_2014!S270)","v":0},{"$f":"SUM(ICB_at_2000!T270,Vines!T270,WestNet!T270,Capex_to_Jun_2014!T270,Capex_from_Jul_2014!T270)","v":0},{"$f":"SUM(ICB_at_2000!U270,Vines!U270,WestNet!U270,Capex_to_Jun_2014!U270,Capex_from_Jul_2014!U270)","v":0},{"$f":"SUM(ICB_at_2000!V270,Vines!V270,WestNet!V270,Capex_to_Jun_2014!V270,Capex_from_Jul_2014!V270)","v":0},{"$f":"SUM(ICB_at_2000!W270,Vines!W270,WestNet!W270,Capex_to_Jun_2014!W270,Capex_from_Jul_2014!W270)","v":0},{"$f":"SUM(ICB_at_2000!X270,Vines!X270,WestNet!X270,Capex_to_Jun_2014!X270,Capex_from_Jul_2014!X270)","v":0},{"$f":"SUM(ICB_at_2000!Y270,Vines!Y270,WestNet!Y270,Capex_to_Jun_2014!Y270,Capex_from_Jul_2014!Y270)","v":0},{"$f":"SUM(ICB_at_2000!Z270,Vines!Z270,WestNet!Z270,Capex_to_Jun_2014!Z270,Capex_from_Jul_2014!Z270)","v":0}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,{"$f":"SUM(ICB_at_2000!E271,Vines!E271,WestNet!E271,Capex_to_Jun_2014!E271,Capex_from_Jul_2014!E271)","v":0},{"$f":"SUM(ICB_at_2000!F271,Vines!F271,WestNet!F271,Capex_to_Jun_2014!F271,Capex_from_Jul_2014!F271)","v":0},{"$f":"SUM(ICB_at_2000!G271,Vines!G271,WestNet!G271,Capex_to_Jun_2014!G271,Capex_from_Jul_2014!G271)","v":0},{"$f":"SUM(ICB_at_2000!H271,Vines!H271,WestNet!H271,Capex_to_Jun_2014!H271,Capex_from_Jul_2014!H271)","v":0},{"$f":"SUM(ICB_at_2000!I271,Vines!I271,WestNet!I271,Capex_to_Jun_2014!I271,Capex_from_Jul_2014!I271)","v":0},{"$f":"SUM(ICB_at_2000!J271,Vines!J271,WestNet!J271,Capex_to_Jun_2014!J271,Capex_from_Jul_2014!J271)","v":0},{"$f":"SUM(ICB_at_2000!K271,Vines!K271,WestNet!K271,Capex_to_Jun_2014!K271,Capex_from_Jul_2014!K271)","v":0},{"$f":"SUM(ICB_at_2000!L271,Vines!L271,WestNet!L271,Capex_to_Jun_2014!L271,Capex_from_Jul_2014!L271)","v":0},{"$f":"SUM(ICB_at_2000!M271,Vines!M271,WestNet!M271,Capex_to_Jun_2014!M271,Capex_from_Jul_2014!M271)","v":0},{"$f":"SUM(ICB_at_2000!N271,Vines!N271,WestNet!N271,Capex_to_Jun_2014!N271,Capex_from_Jul_2014!N271)","v":0},{"$f":"SUM(ICB_at_2000!O271,Vines!O271,WestNet!O271,Capex_to_Jun_2014!O271,Capex_from_Jul_2014!O271)","v":0},{"$f":"SUM(ICB_at_2000!P271,Vines!P271,WestNet!P271,Capex_to_Jun_2014!P271,Capex_from_Jul_2014!P271)","v":0},{"$f":"SUM(ICB_at_2000!Q271,Vines!Q271,WestNet!Q271,Capex_to_Jun_2014!Q271,Capex_from_Jul_2014!Q271)","v":0},{"$f":"SUM(ICB_at_2000!R271,Vines!R271,WestNet!R271,Capex_to_Jun_2014!R271,Capex_from_Jul_2014!R271)","v":0},{"$f":"SUM(ICB_at_2000!S271,Vines!S271,WestNet!S271,Capex_to_Jun_2014!S271,Capex_from_Jul_2014!S271)","v":0},{"$f":"SUM(ICB_at_2000!T271,Vines!T271,WestNet!T271,Capex_to_Jun_2014!T271,Capex_from_Jul_2014!T271)","v":0},{"$f":"SUM(ICB_at_2000!U271,Vines!U271,WestNet!U271,Capex_to_Jun_2014!U271,Capex_from_Jul_2014!U271)","v":0},{"$f":"SUM(ICB_at_2000!V271,Vines!V271,WestNet!V271,Capex_to_Jun_2014!V271,Capex_from_Jul_2014!V271)","v":0},{"$f":"SUM(ICB_at_2000!W271,Vines!W271,WestNet!W271,Capex_to_Jun_2014!W271,Capex_from_Jul_2014!W271)","v":0},{"$f":"SUM(ICB_at_2000!X271,Vines!X271,WestNet!X271,Capex_to_Jun_2014!X271,Capex_from_Jul_2014!X271)","v":0},{"$f":"SUM(ICB_at_2000!Y271,Vines!Y271,WestNet!Y271,Capex_to_Jun_2014!Y271,Capex_from_Jul_2014!Y271)","v":0},{"$f":"SUM(ICB_at_2000!Z271,Vines!Z271,WestNet!Z271,Capex_to_Jun_2014!Z271,Capex_from_Jul_2014!Z271)","v":0}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"SUM(ICB_at_2000!E272,Vines!E272,WestNet!E272,Capex_to_Jun_2014!E272,Capex_from_Jul_2014!E272)","v":0},{"$f":"SUM(ICB_at_2000!F272,Vines!F272,WestNet!F272,Capex_to_Jun_2014!F272,Capex_from_Jul_2014!F272)","v":0},{"$f":"SUM(ICB_at_2000!G272,Vines!G272,WestNet!G272,Capex_to_Jun_2014!G272,Capex_from_Jul_2014!G272)","v":0},{"$f":"SUM(ICB_at_2000!H272,Vines!H272,WestNet!H272,Capex_to_Jun_2014!H272,Capex_from_Jul_2014!H272)","v":0},{"$f":"SUM(ICB_at_2000!I272,Vines!I272,WestNet!I272,Capex_to_Jun_2014!I272,Capex_from_Jul_2014!I272)","v":0},{"$f":"SUM(ICB_at_2000!J272,Vines!J272,WestNet!J272,Capex_to_Jun_2014!J272,Capex_from_Jul_2014!J272)","v":0},{"$f":"SUM(ICB_at_2000!K272,Vines!K272,WestNet!K272,Capex_to_Jun_2014!K272,Capex_from_Jul_2014!K272)","v":0},{"$f":"SUM(ICB_at_2000!L272,Vines!L272,WestNet!L272,Capex_to_Jun_2014!L272,Capex_from_Jul_2014!L272)","v":0},{"$f":"SUM(ICB_at_2000!M272,Vines!M272,WestNet!M272,Capex_to_Jun_2014!M272,Capex_from_Jul_2014!M272)","v":0},{"$f":"SUM(ICB_at_2000!N272,Vines!N272,WestNet!N272,Capex_to_Jun_2014!N272,Capex_from_Jul_2014!N272)","v":1.1543183448303449},{"$f":"SUM(ICB_at_2000!O272,Vines!O272,WestNet!O272,Capex_to_Jun_2014!O272,Capex_from_Jul_2014!O272)","v":0},{"$f":"SUM(ICB_at_2000!P272,Vines!P272,WestNet!P272,Capex_to_Jun_2014!P272,Capex_from_Jul_2014!P272)","v":0},{"$f":"SUM(ICB_at_2000!Q272,Vines!Q272,WestNet!Q272,Capex_to_Jun_2014!Q272,Capex_from_Jul_2014!Q272)","v":0},{"$f":"SUM(ICB_at_2000!R272,Vines!R272,WestNet!R272,Capex_to_Jun_2014!R272,Capex_from_Jul_2014!R272)","v":0},{"$f":"SUM(ICB_at_2000!S272,Vines!S272,WestNet!S272,Capex_to_Jun_2014!S272,Capex_from_Jul_2014!S272)","v":0},{"$f":"SUM(ICB_at_2000!T272,Vines!T272,WestNet!T272,Capex_to_Jun_2014!T272,Capex_from_Jul_2014!T272)","v":0},{"$f":"SUM(ICB_at_2000!U272,Vines!U272,WestNet!U272,Capex_to_Jun_2014!U272,Capex_from_Jul_2014!U272)","v":0},{"$f":"SUM(ICB_at_2000!V272,Vines!V272,WestNet!V272,Capex_to_Jun_2014!V272,Capex_from_Jul_2014!V272)","v":0},{"$f":"SUM(ICB_at_2000!W272,Vines!W272,WestNet!W272,Capex_to_Jun_2014!W272,Capex_from_Jul_2014!W272)","v":0},{"$f":"SUM(ICB_at_2000!X272,Vines!X272,WestNet!X272,Capex_to_Jun_2014!X272,Capex_from_Jul_2014!X272)","v":0},{"$f":"SUM(ICB_at_2000!Y272,Vines!Y272,WestNet!Y272,Capex_to_Jun_2014!Y272,Capex_from_Jul_2014!Y272)","v":0},{"$f":"SUM(ICB_at_2000!Z272,Vines!Z272,WestNet!Z272,Capex_to_Jun_2014!Z272,Capex_from_Jul_2014!Z272)","v":0}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,{"$f":"SUM(ICB_at_2000!E273,Vines!E273,WestNet!E273,Capex_to_Jun_2014!E273,Capex_from_Jul_2014!E273)","v":0},{"$f":"SUM(ICB_at_2000!F273,Vines!F273,WestNet!F273,Capex_to_Jun_2014!F273,Capex_from_Jul_2014!F273)","v":0},{"$f":"SUM(ICB_at_2000!G273,Vines!G273,WestNet!G273,Capex_to_Jun_2014!G273,Capex_from_Jul_2014!G273)","v":0},{"$f":"SUM(ICB_at_2000!H273,Vines!H273,WestNet!H273,Capex_to_Jun_2014!H273,Capex_from_Jul_2014!H273)","v":0},{"$f":"SUM(ICB_at_2000!I273,Vines!I273,WestNet!I273,Capex_to_Jun_2014!I273,Capex_from_Jul_2014!I273)","v":0},{"$f":"SUM(ICB_at_2000!J273,Vines!J273,WestNet!J273,Capex_to_Jun_2014!J273,Capex_from_Jul_2014!J273)","v":0},{"$f":"SUM(ICB_at_2000!K273,Vines!K273,WestNet!K273,Capex_to_Jun_2014!K273,Capex_from_Jul_2014!K273)","v":0},{"$f":"SUM(ICB_at_2000!L273,Vines!L273,WestNet!L273,Capex_to_Jun_2014!L273,Capex_from_Jul_2014!L273)","v":0},{"$f":"SUM(ICB_at_2000!M273,Vines!M273,WestNet!M273,Capex_to_Jun_2014!M273,Capex_from_Jul_2014!M273)","v":0},{"$f":"SUM(ICB_at_2000!N273,Vines!N273,WestNet!N273,Capex_to_Jun_2014!N273,Capex_from_Jul_2014!N273)","v":0},{"$f":"SUM(ICB_at_2000!O273,Vines!O273,WestNet!O273,Capex_to_Jun_2014!O273,Capex_from_Jul_2014!O273)","v":0},{"$f":"SUM(ICB_at_2000!P273,Vines!P273,WestNet!P273,Capex_to_Jun_2014!P273,Capex_from_Jul_2014!P273)","v":0},{"$f":"SUM(ICB_at_2000!Q273,Vines!Q273,WestNet!Q273,Capex_to_Jun_2014!Q273,Capex_from_Jul_2014!Q273)","v":0},{"$f":"SUM(ICB_at_2000!R273,Vines!R273,WestNet!R273,Capex_to_Jun_2014!R273,Capex_from_Jul_2014!R273)","v":0},{"$f":"SUM(ICB_at_2000!S273,Vines!S273,WestNet!S273,Capex_to_Jun_2014!S273,Capex_from_Jul_2014!S273)","v":0},{"$f":"SUM(ICB_at_2000!T273,Vines!T273,WestNet!T273,Capex_to_Jun_2014!T273,Capex_from_Jul_2014!T273)","v":0},{"$f":"SUM(ICB_at_2000!U273,Vines!U273,WestNet!U273,Capex_to_Jun_2014!U273,Capex_from_Jul_2014!U273)","v":0},{"$f":"SUM(ICB_at_2000!V273,Vines!V273,WestNet!V273,Capex_to_Jun_2014!V273,Capex_from_Jul_2014!V273)","v":0},{"$f":"SUM(ICB_at_2000!W273,Vines!W273,WestNet!W273,Capex_to_Jun_2014!W273,Capex_from_Jul_2014!W273)","v":0},{"$f":"SUM(ICB_at_2000!X273,Vines!X273,WestNet!X273,Capex_to_Jun_2014!X273,Capex_from_Jul_2014!X273)","v":0},{"$f":"SUM(ICB_at_2000!Y273,Vines!Y273,WestNet!Y273,Capex_to_Jun_2014!Y273,Capex_from_Jul_2014!Y273)","v":0},{"$f":"SUM(ICB_at_2000!Z273,Vines!Z273,WestNet!Z273,Capex_to_Jun_2014!Z273,Capex_from_Jul_2014!Z273)","v":0}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000!E274,Vines!E274,WestNet!E274,Capex_to_Jun_2014!E274,Capex_from_Jul_2014!E274)","v":0},{"$f":"SUM(ICB_at_2000!F274,Vines!F274,WestNet!F274,Capex_to_Jun_2014!F274,Capex_from_Jul_2014!F274)","v":0},{"$f":"SUM(ICB_at_2000!G274,Vines!G274,WestNet!G274,Capex_to_Jun_2014!G274,Capex_from_Jul_2014!G274)","v":0},{"$f":"SUM(ICB_at_2000!H274,Vines!H274,WestNet!H274,Capex_to_Jun_2014!H274,Capex_from_Jul_2014!H274)","v":0},{"$f":"SUM(ICB_at_2000!I274,Vines!I274,WestNet!I274,Capex_to_Jun_2014!I274,Capex_from_Jul_2014!I274)","v":0},{"$f":"SUM(ICB_at_2000!J274,Vines!J274,WestNet!J274,Capex_to_Jun_2014!J274,Capex_from_Jul_2014!J274)","v":0},{"$f":"SUM(ICB_at_2000!K274,Vines!K274,WestNet!K274,Capex_to_Jun_2014!K274,Capex_from_Jul_2014!K274)","v":0},{"$f":"SUM(ICB_at_2000!L274,Vines!L274,WestNet!L274,Capex_to_Jun_2014!L274,Capex_from_Jul_2014!L274)","v":0},{"$f":"SUM(ICB_at_2000!M274,Vines!M274,WestNet!M274,Capex_to_Jun_2014!M274,Capex_from_Jul_2014!M274)","v":0},{"$f":"SUM(ICB_at_2000!N274,Vines!N274,WestNet!N274,Capex_to_Jun_2014!N274,Capex_from_Jul_2014!N274)","v":0},{"$f":"SUM(ICB_at_2000!O274,Vines!O274,WestNet!O274,Capex_to_Jun_2014!O274,Capex_from_Jul_2014!O274)","v":0},{"$f":"SUM(ICB_at_2000!P274,Vines!P274,WestNet!P274,Capex_to_Jun_2014!P274,Capex_from_Jul_2014!P274)","v":0},{"$f":"SUM(ICB_at_2000!Q274,Vines!Q274,WestNet!Q274,Capex_to_Jun_2014!Q274,Capex_from_Jul_2014!Q274)","v":0},{"$f":"SUM(ICB_at_2000!R274,Vines!R274,WestNet!R274,Capex_to_Jun_2014!R274,Capex_from_Jul_2014!R274)","v":0},{"$f":"SUM(ICB_at_2000!S274,Vines!S274,WestNet!S274,Capex_to_Jun_2014!S274,Capex_from_Jul_2014!S274)","v":0},{"$f":"SUM(ICB_at_2000!T274,Vines!T274,WestNet!T274,Capex_to_Jun_2014!T274,Capex_from_Jul_2014!T274)","v":0},{"$f":"SUM(ICB_at_2000!U274,Vines!U274,WestNet!U274,Capex_to_Jun_2014!U274,Capex_from_Jul_2014!U274)","v":0},{"$f":"SUM(ICB_at_2000!V274,Vines!V274,WestNet!V274,Capex_to_Jun_2014!V274,Capex_from_Jul_2014!V274)","v":0},{"$f":"SUM(ICB_at_2000!W274,Vines!W274,WestNet!W274,Capex_to_Jun_2014!W274,Capex_from_Jul_2014!W274)","v":0},{"$f":"SUM(ICB_at_2000!X274,Vines!X274,WestNet!X274,Capex_to_Jun_2014!X274,Capex_from_Jul_2014!X274)","v":0},{"$f":"SUM(ICB_at_2000!Y274,Vines!Y274,WestNet!Y274,Capex_to_Jun_2014!Y274,Capex_from_Jul_2014!Y274)","v":0},{"$f":"SUM(ICB_at_2000!Z274,Vines!Z274,WestNet!Z274,Capex_to_Jun_2014!Z274,Capex_from_Jul_2014!Z274)","v":0}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000!E275,Vines!E275,WestNet!E275,Capex_to_Jun_2014!E275,Capex_from_Jul_2014!E275)","v":0},{"$f":"SUM(ICB_at_2000!F275,Vines!F275,WestNet!F275,Capex_to_Jun_2014!F275,Capex_from_Jul_2014!F275)","v":0},{"$f":"SUM(ICB_at_2000!G275,Vines!G275,WestNet!G275,Capex_to_Jun_2014!G275,Capex_from_Jul_2014!G275)","v":0},{"$f":"SUM(ICB_at_2000!H275,Vines!H275,WestNet!H275,Capex_to_Jun_2014!H275,Capex_from_Jul_2014!H275)","v":0},{"$f":"SUM(ICB_at_2000!I275,Vines!I275,WestNet!I275,Capex_to_Jun_2014!I275,Capex_from_Jul_2014!I275)","v":0},{"$f":"SUM(ICB_at_2000!J275,Vines!J275,WestNet!J275,Capex_to_Jun_2014!J275,Capex_from_Jul_2014!J275)","v":0},{"$f":"SUM(ICB_at_2000!K275,Vines!K275,WestNet!K275,Capex_to_Jun_2014!K275,Capex_from_Jul_2014!K275)","v":0},{"$f":"SUM(ICB_at_2000!L275,Vines!L275,WestNet!L275,Capex_to_Jun_2014!L275,Capex_from_Jul_2014!L275)","v":0},{"$f":"SUM(ICB_at_2000!M275,Vines!M275,WestNet!M275,Capex_to_Jun_2014!M275,Capex_from_Jul_2014!M275)","v":0},{"$f":"SUM(ICB_at_2000!N275,Vines!N275,WestNet!N275,Capex_to_Jun_2014!N275,Capex_from_Jul_2014!N275)","v":0},{"$f":"SUM(ICB_at_2000!O275,Vines!O275,WestNet!O275,Capex_to_Jun_2014!O275,Capex_from_Jul_2014!O275)","v":0},{"$f":"SUM(ICB_at_2000!P275,Vines!P275,WestNet!P275,Capex_to_Jun_2014!P275,Capex_from_Jul_2014!P275)","v":0},{"$f":"SUM(ICB_at_2000!Q275,Vines!Q275,WestNet!Q275,Capex_to_Jun_2014!Q275,Capex_from_Jul_2014!Q275)","v":0},{"$f":"SUM(ICB_at_2000!R275,Vines!R275,WestNet!R275,Capex_to_Jun_2014!R275,Capex_from_Jul_2014!R275)","v":0},{"$f":"SUM(ICB_at_2000!S275,Vines!S275,WestNet!S275,Capex_to_Jun_2014!S275,Capex_from_Jul_2014!S275)","v":0},{"$f":"SUM(ICB_at_2000!T275,Vines!T275,WestNet!T275,Capex_to_Jun_2014!T275,Capex_from_Jul_2014!T275)","v":0},{"$f":"SUM(ICB_at_2000!U275,Vines!U275,WestNet!U275,Capex_to_Jun_2014!U275,Capex_from_Jul_2014!U275)","v":0},{"$f":"SUM(ICB_at_2000!V275,Vines!V275,WestNet!V275,Capex_to_Jun_2014!V275,Capex_from_Jul_2014!V275)","v":0},{"$f":"SUM(ICB_at_2000!W275,Vines!W275,WestNet!W275,Capex_to_Jun_2014!W275,Capex_from_Jul_2014!W275)","v":0},{"$f":"SUM(ICB_at_2000!X275,Vines!X275,WestNet!X275,Capex_to_Jun_2014!X275,Capex_from_Jul_2014!X275)","v":0},{"$f":"SUM(ICB_at_2000!Y275,Vines!Y275,WestNet!Y275,Capex_to_Jun_2014!Y275,Capex_from_Jul_2014!Y275)","v":0},{"$f":"SUM(ICB_at_2000!Z275,Vines!Z275,WestNet!Z275,Capex_to_Jun_2014!Z275,Capex_from_Jul_2014!Z275)","v":0}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,{"$f":"SUM(ICB_at_2000!E276,Vines!E276,WestNet!E276,Capex_to_Jun_2014!E276,Capex_from_Jul_2014!E276)","v":0},{"$f":"SUM(ICB_at_2000!F276,Vines!F276,WestNet!F276,Capex_to_Jun_2014!F276,Capex_from_Jul_2014!F276)","v":0},{"$f":"SUM(ICB_at_2000!G276,Vines!G276,WestNet!G276,Capex_to_Jun_2014!G276,Capex_from_Jul_2014!G276)","v":0},{"$f":"SUM(ICB_at_2000!H276,Vines!H276,WestNet!H276,Capex_to_Jun_2014!H276,Capex_from_Jul_2014!H276)","v":0},{"$f":"SUM(ICB_at_2000!I276,Vines!I276,WestNet!I276,Capex_to_Jun_2014!I276,Capex_from_Jul_2014!I276)","v":0},{"$f":"SUM(ICB_at_2000!J276,Vines!J276,WestNet!J276,Capex_to_Jun_2014!J276,Capex_from_Jul_2014!J276)","v":0},{"$f":"SUM(ICB_at_2000!K276,Vines!K276,WestNet!K276,Capex_to_Jun_2014!K276,Capex_from_Jul_2014!K276)","v":0},{"$f":"SUM(ICB_at_2000!L276,Vines!L276,WestNet!L276,Capex_to_Jun_2014!L276,Capex_from_Jul_2014!L276)","v":0},{"$f":"SUM(ICB_at_2000!M276,Vines!M276,WestNet!M276,Capex_to_Jun_2014!M276,Capex_from_Jul_2014!M276)","v":0},{"$f":"SUM(ICB_at_2000!N276,Vines!N276,WestNet!N276,Capex_to_Jun_2014!N276,Capex_from_Jul_2014!N276)","v":0},{"$f":"SUM(ICB_at_2000!O276,Vines!O276,WestNet!O276,Capex_to_Jun_2014!O276,Capex_from_Jul_2014!O276)","v":0},{"$f":"SUM(ICB_at_2000!P276,Vines!P276,WestNet!P276,Capex_to_Jun_2014!P276,Capex_from_Jul_2014!P276)","v":0},{"$f":"SUM(ICB_at_2000!Q276,Vines!Q276,WestNet!Q276,Capex_to_Jun_2014!Q276,Capex_from_Jul_2014!Q276)","v":0},{"$f":"SUM(ICB_at_2000!R276,Vines!R276,WestNet!R276,Capex_to_Jun_2014!R276,Capex_from_Jul_2014!R276)","v":0},{"$f":"SUM(ICB_at_2000!S276,Vines!S276,WestNet!S276,Capex_to_Jun_2014!S276,Capex_from_Jul_2014!S276)","v":0},{"$f":"SUM(ICB_at_2000!T276,Vines!T276,WestNet!T276,Capex_to_Jun_2014!T276,Capex_from_Jul_2014!T276)","v":0},{"$f":"SUM(ICB_at_2000!U276,Vines!U276,WestNet!U276,Capex_to_Jun_2014!U276,Capex_from_Jul_2014!U276)","v":0},{"$f":"SUM(ICB_at_2000!V276,Vines!V276,WestNet!V276,Capex_to_Jun_2014!V276,Capex_from_Jul_2014!V276)","v":0},{"$f":"SUM(ICB_at_2000!W276,Vines!W276,WestNet!W276,Capex_to_Jun_2014!W276,Capex_from_Jul_2014!W276)","v":0},{"$f":"SUM(ICB_at_2000!X276,Vines!X276,WestNet!X276,Capex_to_Jun_2014!X276,Capex_from_Jul_2014!X276)","v":0},{"$f":"SUM(ICB_at_2000!Y276,Vines!Y276,WestNet!Y276,Capex_to_Jun_2014!Y276,Capex_from_Jul_2014!Y276)","v":0},{"$f":"SUM(ICB_at_2000!Z276,Vines!Z276,WestNet!Z276,Capex_to_Jun_2014!Z276,Capex_from_Jul_2014!Z276)","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,{"$f":"SUM(ICB_at_2000!E277,Vines!E277,WestNet!E277,Capex_to_Jun_2014!E277,Capex_from_Jul_2014!E277)","v":0},{"$f":"SUM(ICB_at_2000!F277,Vines!F277,WestNet!F277,Capex_to_Jun_2014!F277,Capex_from_Jul_2014!F277)","v":0},{"$f":"SUM(ICB_at_2000!G277,Vines!G277,WestNet!G277,Capex_to_Jun_2014!G277,Capex_from_Jul_2014!G277)","v":0},{"$f":"SUM(ICB_at_2000!H277,Vines!H277,WestNet!H277,Capex_to_Jun_2014!H277,Capex_from_Jul_2014!H277)","v":0},{"$f":"SUM(ICB_at_2000!I277,Vines!I277,WestNet!I277,Capex_to_Jun_2014!I277,Capex_from_Jul_2014!I277)","v":0},{"$f":"SUM(ICB_at_2000!J277,Vines!J277,WestNet!J277,Capex_to_Jun_2014!J277,Capex_from_Jul_2014!J277)","v":0},{"$f":"SUM(ICB_at_2000!K277,Vines!K277,WestNet!K277,Capex_to_Jun_2014!K277,Capex_from_Jul_2014!K277)","v":0},{"$f":"SUM(ICB_at_2000!L277,Vines!L277,WestNet!L277,Capex_to_Jun_2014!L277,Capex_from_Jul_2014!L277)","v":0},{"$f":"SUM(ICB_at_2000!M277,Vines!M277,WestNet!M277,Capex_to_Jun_2014!M277,Capex_from_Jul_2014!M277)","v":0},{"$f":"SUM(ICB_at_2000!N277,Vines!N277,WestNet!N277,Capex_to_Jun_2014!N277,Capex_from_Jul_2014!N277)","v":0},{"$f":"SUM(ICB_at_2000!O277,Vines!O277,WestNet!O277,Capex_to_Jun_2014!O277,Capex_from_Jul_2014!O277)","v":0},{"$f":"SUM(ICB_at_2000!P277,Vines!P277,WestNet!P277,Capex_to_Jun_2014!P277,Capex_from_Jul_2014!P277)","v":0},{"$f":"SUM(ICB_at_2000!Q277,Vines!Q277,WestNet!Q277,Capex_to_Jun_2014!Q277,Capex_from_Jul_2014!Q277)","v":0},{"$f":"SUM(ICB_at_2000!R277,Vines!R277,WestNet!R277,Capex_to_Jun_2014!R277,Capex_from_Jul_2014!R277)","v":0},{"$f":"SUM(ICB_at_2000!S277,Vines!S277,WestNet!S277,Capex_to_Jun_2014!S277,Capex_from_Jul_2014!S277)","v":0},{"$f":"SUM(ICB_at_2000!T277,Vines!T277,WestNet!T277,Capex_to_Jun_2014!T277,Capex_from_Jul_2014!T277)","v":0},{"$f":"SUM(ICB_at_2000!U277,Vines!U277,WestNet!U277,Capex_to_Jun_2014!U277,Capex_from_Jul_2014!U277)","v":0},{"$f":"SUM(ICB_at_2000!V277,Vines!V277,WestNet!V277,Capex_to_Jun_2014!V277,Capex_from_Jul_2014!V277)","v":0},{"$f":"SUM(ICB_at_2000!W277,Vines!W277,WestNet!W277,Capex_to_Jun_2014!W277,Capex_from_Jul_2014!W277)","v":0},{"$f":"SUM(ICB_at_2000!X277,Vines!X277,WestNet!X277,Capex_to_Jun_2014!X277,Capex_from_Jul_2014!X277)","v":0},{"$f":"SUM(ICB_at_2000!Y277,Vines!Y277,WestNet!Y277,Capex_to_Jun_2014!Y277,Capex_from_Jul_2014!Y277)","v":0},{"$f":"SUM(ICB_at_2000!Z277,Vines!Z277,WestNet!Z277,Capex_to_Jun_2014!Z277,Capex_from_Jul_2014!Z277)","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,{"$f":"SUM(ICB_at_2000!E278,Vines!E278,WestNet!E278,Capex_to_Jun_2014!E278,Capex_from_Jul_2014!E278)","v":0},{"$f":"SUM(ICB_at_2000!F278,Vines!F278,WestNet!F278,Capex_to_Jun_2014!F278,Capex_from_Jul_2014!F278)","v":0},{"$f":"SUM(ICB_at_2000!G278,Vines!G278,WestNet!G278,Capex_to_Jun_2014!G278,Capex_from_Jul_2014!G278)","v":0},{"$f":"SUM(ICB_at_2000!H278,Vines!H278,WestNet!H278,Capex_to_Jun_2014!H278,Capex_from_Jul_2014!H278)","v":0},{"$f":"SUM(ICB_at_2000!I278,Vines!I278,WestNet!I278,Capex_to_Jun_2014!I278,Capex_from_Jul_2014!I278)","v":0},{"$f":"SUM(ICB_at_2000!J278,Vines!J278,WestNet!J278,Capex_to_Jun_2014!J278,Capex_from_Jul_2014!J278)","v":0},{"$f":"SUM(ICB_at_2000!K278,Vines!K278,WestNet!K278,Capex_to_Jun_2014!K278,Capex_from_Jul_2014!K278)","v":0},{"$f":"SUM(ICB_at_2000!L278,Vines!L278,WestNet!L278,Capex_to_Jun_2014!L278,Capex_from_Jul_2014!L278)","v":0},{"$f":"SUM(ICB_at_2000!M278,Vines!M278,WestNet!M278,Capex_to_Jun_2014!M278,Capex_from_Jul_2014!M278)","v":0},{"$f":"SUM(ICB_at_2000!N278,Vines!N278,WestNet!N278,Capex_to_Jun_2014!N278,Capex_from_Jul_2014!N278)","v":3.7975079520906152},{"$f":"SUM(ICB_at_2000!O278,Vines!O278,WestNet!O278,Capex_to_Jun_2014!O278,Capex_from_Jul_2014!O278)","v":0},{"$f":"SUM(ICB_at_2000!P278,Vines!P278,WestNet!P278,Capex_to_Jun_2014!P278,Capex_from_Jul_2014!P278)","v":0},{"$f":"SUM(ICB_at_2000!Q278,Vines!Q278,WestNet!Q278,Capex_to_Jun_2014!Q278,Capex_from_Jul_2014!Q278)","v":0},{"$f":"SUM(ICB_at_2000!R278,Vines!R278,WestNet!R278,Capex_to_Jun_2014!R278,Capex_from_Jul_2014!R278)","v":0},{"$f":"SUM(ICB_at_2000!S278,Vines!S278,WestNet!S278,Capex_to_Jun_2014!S278,Capex_from_Jul_2014!S278)","v":0},{"$f":"SUM(ICB_at_2000!T278,Vines!T278,WestNet!T278,Capex_to_Jun_2014!T278,Capex_from_Jul_2014!T278)","v":0},{"$f":"SUM(ICB_at_2000!U278,Vines!U278,WestNet!U278,Capex_to_Jun_2014!U278,Capex_from_Jul_2014!U278)","v":0},{"$f":"SUM(ICB_at_2000!V278,Vines!V278,WestNet!V278,Capex_to_Jun_2014!V278,Capex_from_Jul_2014!V278)","v":0},{"$f":"SUM(ICB_at_2000!W278,Vines!W278,WestNet!W278,Capex_to_Jun_2014!W278,Capex_from_Jul_2014!W278)","v":0},{"$f":"SUM(ICB_at_2000!X278,Vines!X278,WestNet!X278,Capex_to_Jun_2014!X278,Capex_from_Jul_2014!X278)","v":0},{"$f":"SUM(ICB_at_2000!Y278,Vines!Y278,WestNet!Y278,Capex_to_Jun_2014!Y278,Capex_from_Jul_2014!Y278)","v":0},{"$f":"SUM(ICB_at_2000!Z278,Vines!Z278,WestNet!Z278,Capex_to_Jun_2014!Z278,Capex_from_Jul_2014!Z278)","v":0}]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E265:E279)","v":0},{"$f":"SUM(F265:F279)","v":0},0,0,0,0,0,0,0,4.9518262969209603,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: "}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM(ICB_at_2000!E283,Vines!E283,WestNet!E283,Capex_to_Jun_2014!E283,Capex_from_Jul_2014!E283)","v":0},{"$f":"SUM(ICB_at_2000!F283,Vines!F283,WestNet!F283,Capex_to_Jun_2014!F283,Capex_from_Jul_2014!F283)","v":0},{"$f":"SUM(ICB_at_2000!G283,Vines!G283,WestNet!G283,Capex_to_Jun_2014!G283,Capex_from_Jul_2014!G283)","v":0},{"$f":"SUM(ICB_at_2000!H283,Vines!H283,WestNet!H283,Capex_to_Jun_2014!H283,Capex_from_Jul_2014!H283)","v":0},{"$f":"SUM(ICB_at_2000!I283,Vines!I283,WestNet!I283,Capex_to_Jun_2014!I283,Capex_from_Jul_2014!I283)","v":0},{"$f":"SUM(ICB_at_2000!J283,Vines!J283,WestNet!J283,Capex_to_Jun_2014!J283,Capex_from_Jul_2014!J283)","v":0},{"$f":"SUM(ICB_at_2000!K283,Vines!K283,WestNet!K283,Capex_to_Jun_2014!K283,Capex_from_Jul_2014!K283)","v":0},{"$f":"SUM(ICB_at_2000!L283,Vines!L283,WestNet!L283,Capex_to_Jun_2014!L283,Capex_from_Jul_2014!L283)","v":0},{"$f":"SUM(ICB_at_2000!M283,Vines!M283,WestNet!M283,Capex_to_Jun_2014!M283,Capex_from_Jul_2014!M283)","v":0},{"$f":"SUM(ICB_at_2000!N283,Vines!N283,WestNet!N283,Capex_to_Jun_2014!N283,Capex_from_Jul_2014!N283)","v":-0.20810249126475255},{"$f":"SUM(ICB_at_2000!O283,Vines!O283,WestNet!O283,Capex_to_Jun_2014!O283,Capex_from_Jul_2014!O283)","v":0},{"$f":"SUM(ICB_at_2000!P283,Vines!P283,WestNet!P283,Capex_to_Jun_2014!P283,Capex_from_Jul_2014!P283)","v":0},{"$f":"SUM(ICB_at_2000!Q283,Vines!Q283,WestNet!Q283,Capex_to_Jun_2014!Q283,Capex_from_Jul_2014!Q283)","v":0},{"$f":"SUM(ICB_at_2000!R283,Vines!R283,WestNet!R283,Capex_to_Jun_2014!R283,Capex_from_Jul_2014!R283)","v":0},{"$f":"SUM(ICB_at_2000!S283,Vines!S283,WestNet!S283,Capex_to_Jun_2014!S283,Capex_from_Jul_2014!S283)","v":0},{"$f":"SUM(ICB_at_2000!T283,Vines!T283,WestNet!T283,Capex_to_Jun_2014!T283,Capex_from_Jul_2014!T283)","v":0},{"$f":"SUM(ICB_at_2000!U283,Vines!U283,WestNet!U283,Capex_to_Jun_2014!U283,Capex_from_Jul_2014!U283)","v":0},{"$f":"SUM(ICB_at_2000!V283,Vines!V283,WestNet!V283,Capex_to_Jun_2014!V283,Capex_from_Jul_2014!V283)","v":0},{"$f":"SUM(ICB_at_2000!W283,Vines!W283,WestNet!W283,Capex_to_Jun_2014!W283,Capex_from_Jul_2014!W283)","v":0},{"$f":"SUM(ICB_at_2000!X283,Vines!X283,WestNet!X283,Capex_to_Jun_2014!X283,Capex_from_Jul_2014!X283)","v":0},{"$f":"SUM(ICB_at_2000!Y283,Vines!Y283,WestNet!Y283,Capex_to_Jun_2014!Y283,Capex_from_Jul_2014!Y283)","v":0},{"$f":"SUM(ICB_at_2000!Z283,Vines!Z283,WestNet!Z283,Capex_to_Jun_2014!Z283,Capex_from_Jul_2014!Z283)","v":0}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM(ICB_at_2000!E284,Vines!E284,WestNet!E284,Capex_to_Jun_2014!E284,Capex_from_Jul_2014!E284)","v":0},{"$f":"SUM(ICB_at_2000!F284,Vines!F284,WestNet!F284,Capex_to_Jun_2014!F284,Capex_from_Jul_2014!F284)","v":0},{"$f":"SUM(ICB_at_2000!G284,Vines!G284,WestNet!G284,Capex_to_Jun_2014!G284,Capex_from_Jul_2014!G284)","v":0},{"$f":"SUM(ICB_at_2000!H284,Vines!H284,WestNet!H284,Capex_to_Jun_2014!H284,Capex_from_Jul_2014!H284)","v":0},{"$f":"SUM(ICB_at_2000!I284,Vines!I284,WestNet!I284,Capex_to_Jun_2014!I284,Capex_from_Jul_2014!I284)","v":0},{"$f":"SUM(ICB_at_2000!J284,Vines!J284,WestNet!J284,Capex_to_Jun_2014!J284,Capex_from_Jul_2014!J284)","v":0},{"$f":"SUM(ICB_at_2000!K284,Vines!K284,WestNet!K284,Capex_to_Jun_2014!K284,Capex_from_Jul_2014!K284)","v":0},{"$f":"SUM(ICB_at_2000!L284,Vines!L284,WestNet!L284,Capex_to_Jun_2014!L284,Capex_from_Jul_2014!L284)","v":0},{"$f":"SUM(ICB_at_2000!M284,Vines!M284,WestNet!M284,Capex_to_Jun_2014!M284,Capex_from_Jul_2014!M284)","v":0},{"$f":"SUM(ICB_at_2000!N284,Vines!N284,WestNet!N284,Capex_to_Jun_2014!N284,Capex_from_Jul_2014!N284)","v":0},{"$f":"SUM(ICB_at_2000!O284,Vines!O284,WestNet!O284,Capex_to_Jun_2014!O284,Capex_from_Jul_2014!O284)","v":0},{"$f":"SUM(ICB_at_2000!P284,Vines!P284,WestNet!P284,Capex_to_Jun_2014!P284,Capex_from_Jul_2014!P284)","v":0},{"$f":"SUM(ICB_at_2000!Q284,Vines!Q284,WestNet!Q284,Capex_to_Jun_2014!Q284,Capex_from_Jul_2014!Q284)","v":0},{"$f":"SUM(ICB_at_2000!R284,Vines!R284,WestNet!R284,Capex_to_Jun_2014!R284,Capex_from_Jul_2014!R284)","v":0},{"$f":"SUM(ICB_at_2000!S284,Vines!S284,WestNet!S284,Capex_to_Jun_2014!S284,Capex_from_Jul_2014!S284)","v":0},{"$f":"SUM(ICB_at_2000!T284,Vines!T284,WestNet!T284,Capex_to_Jun_2014!T284,Capex_from_Jul_2014!T284)","v":0},{"$f":"SUM(ICB_at_2000!U284,Vines!U284,WestNet!U284,Capex_to_Jun_2014!U284,Capex_from_Jul_2014!U284)","v":0},{"$f":"SUM(ICB_at_2000!V284,Vines!V284,WestNet!V284,Capex_to_Jun_2014!V284,Capex_from_Jul_2014!V284)","v":0},{"$f":"SUM(ICB_at_2000!W284,Vines!W284,WestNet!W284,Capex_to_Jun_2014!W284,Capex_from_Jul_2014!W284)","v":0},{"$f":"SUM(ICB_at_2000!X284,Vines!X284,WestNet!X284,Capex_to_Jun_2014!X284,Capex_from_Jul_2014!X284)","v":0},{"$f":"SUM(ICB_at_2000!Y284,Vines!Y284,WestNet!Y284,Capex_to_Jun_2014!Y284,Capex_from_Jul_2014!Y284)","v":0},{"$f":"SUM(ICB_at_2000!Z284,Vines!Z284,WestNet!Z284,Capex_to_Jun_2014!Z284,Capex_from_Jul_2014!Z284)","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000!E285,Vines!E285,WestNet!E285,Capex_to_Jun_2014!E285,Capex_from_Jul_2014!E285)","v":0},{"$f":"SUM(ICB_at_2000!F285,Vines!F285,WestNet!F285,Capex_to_Jun_2014!F285,Capex_from_Jul_2014!F285)","v":0},{"$f":"SUM(ICB_at_2000!G285,Vines!G285,WestNet!G285,Capex_to_Jun_2014!G285,Capex_from_Jul_2014!G285)","v":0},{"$f":"SUM(ICB_at_2000!H285,Vines!H285,WestNet!H285,Capex_to_Jun_2014!H285,Capex_from_Jul_2014!H285)","v":0},{"$f":"SUM(ICB_at_2000!I285,Vines!I285,WestNet!I285,Capex_to_Jun_2014!I285,Capex_from_Jul_2014!I285)","v":0},{"$f":"SUM(ICB_at_2000!J285,Vines!J285,WestNet!J285,Capex_to_Jun_2014!J285,Capex_from_Jul_2014!J285)","v":0},{"$f":"SUM(ICB_at_2000!K285,Vines!K285,WestNet!K285,Capex_to_Jun_2014!K285,Capex_from_Jul_2014!K285)","v":0},{"$f":"SUM(ICB_at_2000!L285,Vines!L285,WestNet!L285,Capex_to_Jun_2014!L285,Capex_from_Jul_2014!L285)","v":0},{"$f":"SUM(ICB_at_2000!M285,Vines!M285,WestNet!M285,Capex_to_Jun_2014!M285,Capex_from_Jul_2014!M285)","v":0},{"$f":"SUM(ICB_at_2000!N285,Vines!N285,WestNet!N285,Capex_to_Jun_2014!N285,Capex_from_Jul_2014!N285)","v":-1.1169912818324641},{"$f":"SUM(ICB_at_2000!O285,Vines!O285,WestNet!O285,Capex_to_Jun_2014!O285,Capex_from_Jul_2014!O285)","v":0},{"$f":"SUM(ICB_at_2000!P285,Vines!P285,WestNet!P285,Capex_to_Jun_2014!P285,Capex_from_Jul_2014!P285)","v":0},{"$f":"SUM(ICB_at_2000!Q285,Vines!Q285,WestNet!Q285,Capex_to_Jun_2014!Q285,Capex_from_Jul_2014!Q285)","v":0},{"$f":"SUM(ICB_at_2000!R285,Vines!R285,WestNet!R285,Capex_to_Jun_2014!R285,Capex_from_Jul_2014!R285)","v":0},{"$f":"SUM(ICB_at_2000!S285,Vines!S285,WestNet!S285,Capex_to_Jun_2014!S285,Capex_from_Jul_2014!S285)","v":0},{"$f":"SUM(ICB_at_2000!T285,Vines!T285,WestNet!T285,Capex_to_Jun_2014!T285,Capex_from_Jul_2014!T285)","v":0},{"$f":"SUM(ICB_at_2000!U285,Vines!U285,WestNet!U285,Capex_to_Jun_2014!U285,Capex_from_Jul_2014!U285)","v":0},{"$f":"SUM(ICB_at_2000!V285,Vines!V285,WestNet!V285,Capex_to_Jun_2014!V285,Capex_from_Jul_2014!V285)","v":0},{"$f":"SUM(ICB_at_2000!W285,Vines!W285,WestNet!W285,Capex_to_Jun_2014!W285,Capex_from_Jul_2014!W285)","v":0},{"$f":"SUM(ICB_at_2000!X285,Vines!X285,WestNet!X285,Capex_to_Jun_2014!X285,Capex_from_Jul_2014!X285)","v":0},{"$f":"SUM(ICB_at_2000!Y285,Vines!Y285,WestNet!Y285,Capex_to_Jun_2014!Y285,Capex_from_Jul_2014!Y285)","v":0},{"$f":"SUM(ICB_at_2000!Z285,Vines!Z285,WestNet!Z285,Capex_to_Jun_2014!Z285,Capex_from_Jul_2014!Z285)","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000!E286,Vines!E286,WestNet!E286,Capex_to_Jun_2014!E286,Capex_from_Jul_2014!E286)","v":0},{"$f":"SUM(ICB_at_2000!F286,Vines!F286,WestNet!F286,Capex_to_Jun_2014!F286,Capex_from_Jul_2014!F286)","v":0},{"$f":"SUM(ICB_at_2000!G286,Vines!G286,WestNet!G286,Capex_to_Jun_2014!G286,Capex_from_Jul_2014!G286)","v":0},{"$f":"SUM(ICB_at_2000!H286,Vines!H286,WestNet!H286,Capex_to_Jun_2014!H286,Capex_from_Jul_2014!H286)","v":0},{"$f":"SUM(ICB_at_2000!I286,Vines!I286,WestNet!I286,Capex_to_Jun_2014!I286,Capex_from_Jul_2014!I286)","v":0},{"$f":"SUM(ICB_at_2000!J286,Vines!J286,WestNet!J286,Capex_to_Jun_2014!J286,Capex_from_Jul_2014!J286)","v":0},{"$f":"SUM(ICB_at_2000!K286,Vines!K286,WestNet!K286,Capex_to_Jun_2014!K286,Capex_from_Jul_2014!K286)","v":0},{"$f":"SUM(ICB_at_2000!L286,Vines!L286,WestNet!L286,Capex_to_Jun_2014!L286,Capex_from_Jul_2014!L286)","v":0},{"$f":"SUM(ICB_at_2000!M286,Vines!M286,WestNet!M286,Capex_to_Jun_2014!M286,Capex_from_Jul_2014!M286)","v":0},{"$f":"SUM(ICB_at_2000!N286,Vines!N286,WestNet!N286,Capex_to_Jun_2014!N286,Capex_from_Jul_2014!N286)","v":-3.086235375790009E-4},{"$f":"SUM(ICB_at_2000!O286,Vines!O286,WestNet!O286,Capex_to_Jun_2014!O286,Capex_from_Jul_2014!O286)","v":0},{"$f":"SUM(ICB_at_2000!P286,Vines!P286,WestNet!P286,Capex_to_Jun_2014!P286,Capex_from_Jul_2014!P286)","v":0},{"$f":"SUM(ICB_at_2000!Q286,Vines!Q286,WestNet!Q286,Capex_to_Jun_2014!Q286,Capex_from_Jul_2014!Q286)","v":0},{"$f":"SUM(ICB_at_2000!R286,Vines!R286,WestNet!R286,Capex_to_Jun_2014!R286,Capex_from_Jul_2014!R286)","v":0},{"$f":"SUM(ICB_at_2000!S286,Vines!S286,WestNet!S286,Capex_to_Jun_2014!S286,Capex_from_Jul_2014!S286)","v":0},{"$f":"SUM(ICB_at_2000!T286,Vines!T286,WestNet!T286,Capex_to_Jun_2014!T286,Capex_from_Jul_2014!T286)","v":0},{"$f":"SUM(ICB_at_2000!U286,Vines!U286,WestNet!U286,Capex_to_Jun_2014!U286,Capex_from_Jul_2014!U286)","v":0},{"$f":"SUM(ICB_at_2000!V286,Vines!V286,WestNet!V286,Capex_to_Jun_2014!V286,Capex_from_Jul_2014!V286)","v":0},{"$f":"SUM(ICB_at_2000!W286,Vines!W286,WestNet!W286,Capex_to_Jun_2014!W286,Capex_from_Jul_2014!W286)","v":0},{"$f":"SUM(ICB_at_2000!X286,Vines!X286,WestNet!X286,Capex_to_Jun_2014!X286,Capex_from_Jul_2014!X286)","v":0},{"$f":"SUM(ICB_at_2000!Y286,Vines!Y286,WestNet!Y286,Capex_to_Jun_2014!Y286,Capex_from_Jul_2014!Y286)","v":0},{"$f":"SUM(ICB_at_2000!Z286,Vines!Z286,WestNet!Z286,Capex_to_Jun_2014!Z286,Capex_from_Jul_2014!Z286)","v":0}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000!E287,Vines!E287,WestNet!E287,Capex_to_Jun_2014!E287,Capex_from_Jul_2014!E287)","v":0},{"$f":"SUM(ICB_at_2000!F287,Vines!F287,WestNet!F287,Capex_to_Jun_2014!F287,Capex_from_Jul_2014!F287)","v":0},{"$f":"SUM(ICB_at_2000!G287,Vines!G287,WestNet!G287,Capex_to_Jun_2014!G287,Capex_from_Jul_2014!G287)","v":0},{"$f":"SUM(ICB_at_2000!H287,Vines!H287,WestNet!H287,Capex_to_Jun_2014!H287,Capex_from_Jul_2014!H287)","v":0},{"$f":"SUM(ICB_at_2000!I287,Vines!I287,WestNet!I287,Capex_to_Jun_2014!I287,Capex_from_Jul_2014!I287)","v":1.1102230246251565E-16},{"$f":"SUM(ICB_at_2000!J287,Vines!J287,WestNet!J287,Capex_to_Jun_2014!J287,Capex_from_Jul_2014!J287)","v":0},{"$f":"SUM(ICB_at_2000!K287,Vines!K287,WestNet!K287,Capex_to_Jun_2014!K287,Capex_from_Jul_2014!K287)","v":0},{"$f":"SUM(ICB_at_2000!L287,Vines!L287,WestNet!L287,Capex_to_Jun_2014!L287,Capex_from_Jul_2014!L287)","v":0},{"$f":"SUM(ICB_at_2000!M287,Vines!M287,WestNet!M287,Capex_to_Jun_2014!M287,Capex_from_Jul_2014!M287)","v":0},{"$f":"SUM(ICB_at_2000!N287,Vines!N287,WestNet!N287,Capex_to_Jun_2014!N287,Capex_from_Jul_2014!N287)","v":0},{"$f":"SUM(ICB_at_2000!O287,Vines!O287,WestNet!O287,Capex_to_Jun_2014!O287,Capex_from_Jul_2014!O287)","v":0},{"$f":"SUM(ICB_at_2000!P287,Vines!P287,WestNet!P287,Capex_to_Jun_2014!P287,Capex_from_Jul_2014!P287)","v":0},{"$f":"SUM(ICB_at_2000!Q287,Vines!Q287,WestNet!Q287,Capex_to_Jun_2014!Q287,Capex_from_Jul_2014!Q287)","v":0},{"$f":"SUM(ICB_at_2000!R287,Vines!R287,WestNet!R287,Capex_to_Jun_2014!R287,Capex_from_Jul_2014!R287)","v":0},{"$f":"SUM(ICB_at_2000!S287,Vines!S287,WestNet!S287,Capex_to_Jun_2014!S287,Capex_from_Jul_2014!S287)","v":0},{"$f":"SUM(ICB_at_2000!T287,Vines!T287,WestNet!T287,Capex_to_Jun_2014!T287,Capex_from_Jul_2014!T287)","v":0},{"$f":"SUM(ICB_at_2000!U287,Vines!U287,WestNet!U287,Capex_to_Jun_2014!U287,Capex_from_Jul_2014!U287)","v":0},{"$f":"SUM(ICB_at_2000!V287,Vines!V287,WestNet!V287,Capex_to_Jun_2014!V287,Capex_from_Jul_2014!V287)","v":0},{"$f":"SUM(ICB_at_2000!W287,Vines!W287,WestNet!W287,Capex_to_Jun_2014!W287,Capex_from_Jul_2014!W287)","v":0},{"$f":"SUM(ICB_at_2000!X287,Vines!X287,WestNet!X287,Capex_to_Jun_2014!X287,Capex_from_Jul_2014!X287)","v":0},{"$f":"SUM(ICB_at_2000!Y287,Vines!Y287,WestNet!Y287,Capex_to_Jun_2014!Y287,Capex_from_Jul_2014!Y287)","v":0},{"$f":"SUM(ICB_at_2000!Z287,Vines!Z287,WestNet!Z287,Capex_to_Jun_2014!Z287,Capex_from_Jul_2014!Z287)","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,{"$f":"SUM(ICB_at_2000!E288,Vines!E288,WestNet!E288,Capex_to_Jun_2014!E288,Capex_from_Jul_2014!E288)","v":0},{"$f":"SUM(ICB_at_2000!F288,Vines!F288,WestNet!F288,Capex_to_Jun_2014!F288,Capex_from_Jul_2014!F288)","v":0},{"$f":"SUM(ICB_at_2000!G288,Vines!G288,WestNet!G288,Capex_to_Jun_2014!G288,Capex_from_Jul_2014!G288)","v":0},{"$f":"SUM(ICB_at_2000!H288,Vines!H288,WestNet!H288,Capex_to_Jun_2014!H288,Capex_from_Jul_2014!H288)","v":0},{"$f":"SUM(ICB_at_2000!I288,Vines!I288,WestNet!I288,Capex_to_Jun_2014!I288,Capex_from_Jul_2014!I288)","v":0},{"$f":"SUM(ICB_at_2000!J288,Vines!J288,WestNet!J288,Capex_to_Jun_2014!J288,Capex_from_Jul_2014!J288)","v":0},{"$f":"SUM(ICB_at_2000!K288,Vines!K288,WestNet!K288,Capex_to_Jun_2014!K288,Capex_from_Jul_2014!K288)","v":0},{"$f":"SUM(ICB_at_2000!L288,Vines!L288,WestNet!L288,Capex_to_Jun_2014!L288,Capex_from_Jul_2014!L288)","v":0},{"$f":"SUM(ICB_at_2000!M288,Vines!M288,WestNet!M288,Capex_to_Jun_2014!M288,Capex_from_Jul_2014!M288)","v":0},{"$f":"SUM(ICB_at_2000!N288,Vines!N288,WestNet!N288,Capex_to_Jun_2014!N288,Capex_from_Jul_2014!N288)","v":-4.0779828779955535E-2},{"$f":"SUM(ICB_at_2000!O288,Vines!O288,WestNet!O288,Capex_to_Jun_2014!O288,Capex_from_Jul_2014!O288)","v":0},{"$f":"SUM(ICB_at_2000!P288,Vines!P288,WestNet!P288,Capex_to_Jun_2014!P288,Capex_from_Jul_2014!P288)","v":0},{"$f":"SUM(ICB_at_2000!Q288,Vines!Q288,WestNet!Q288,Capex_to_Jun_2014!Q288,Capex_from_Jul_2014!Q288)","v":0},{"$f":"SUM(ICB_at_2000!R288,Vines!R288,WestNet!R288,Capex_to_Jun_2014!R288,Capex_from_Jul_2014!R288)","v":0},{"$f":"SUM(ICB_at_2000!S288,Vines!S288,WestNet!S288,Capex_to_Jun_2014!S288,Capex_from_Jul_2014!S288)","v":0},{"$f":"SUM(ICB_at_2000!T288,Vines!T288,WestNet!T288,Capex_to_Jun_2014!T288,Capex_from_Jul_2014!T288)","v":0},{"$f":"SUM(ICB_at_2000!U288,Vines!U288,WestNet!U288,Capex_to_Jun_2014!U288,Capex_from_Jul_2014!U288)","v":0},{"$f":"SUM(ICB_at_2000!V288,Vines!V288,WestNet!V288,Capex_to_Jun_2014!V288,Capex_from_Jul_2014!V288)","v":0},{"$f":"SUM(ICB_at_2000!W288,Vines!W288,WestNet!W288,Capex_to_Jun_2014!W288,Capex_from_Jul_2014!W288)","v":0},{"$f":"SUM(ICB_at_2000!X288,Vines!X288,WestNet!X288,Capex_to_Jun_2014!X288,Capex_from_Jul_2014!X288)","v":0},{"$f":"SUM(ICB_at_2000!Y288,Vines!Y288,WestNet!Y288,Capex_to_Jun_2014!Y288,Capex_from_Jul_2014!Y288)","v":0},{"$f":"SUM(ICB_at_2000!Z288,Vines!Z288,WestNet!Z288,Capex_to_Jun_2014!Z288,Capex_from_Jul_2014!Z288)","v":0}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,{"$f":"SUM(ICB_at_2000!E289,Vines!E289,WestNet!E289,Capex_to_Jun_2014!E289,Capex_from_Jul_2014!E289)","v":0},{"$f":"SUM(ICB_at_2000!F289,Vines!F289,WestNet!F289,Capex_to_Jun_2014!F289,Capex_from_Jul_2014!F289)","v":0},{"$f":"SUM(ICB_at_2000!G289,Vines!G289,WestNet!G289,Capex_to_Jun_2014!G289,Capex_from_Jul_2014!G289)","v":0},{"$f":"SUM(ICB_at_2000!H289,Vines!H289,WestNet!H289,Capex_to_Jun_2014!H289,Capex_from_Jul_2014!H289)","v":0},{"$f":"SUM(ICB_at_2000!I289,Vines!I289,WestNet!I289,Capex_to_Jun_2014!I289,Capex_from_Jul_2014!I289)","v":6.9388939039072284E-18},{"$f":"SUM(ICB_at_2000!J289,Vines!J289,WestNet!J289,Capex_to_Jun_2014!J289,Capex_from_Jul_2014!J289)","v":0},{"$f":"SUM(ICB_at_2000!K289,Vines!K289,WestNet!K289,Capex_to_Jun_2014!K289,Capex_from_Jul_2014!K289)","v":0},{"$f":"SUM(ICB_at_2000!L289,Vines!L289,WestNet!L289,Capex_to_Jun_2014!L289,Capex_from_Jul_2014!L289)","v":0},{"$f":"SUM(ICB_at_2000!M289,Vines!M289,WestNet!M289,Capex_to_Jun_2014!M289,Capex_from_Jul_2014!M289)","v":0},{"$f":"SUM(ICB_at_2000!N289,Vines!N289,WestNet!N289,Capex_to_Jun_2014!N289,Capex_from_Jul_2014!N289)","v":-2.1751575519053448E-3},{"$f":"SUM(ICB_at_2000!O289,Vines!O289,WestNet!O289,Capex_to_Jun_2014!O289,Capex_from_Jul_2014!O289)","v":0},{"$f":"SUM(ICB_at_2000!P289,Vines!P289,WestNet!P289,Capex_to_Jun_2014!P289,Capex_from_Jul_2014!P289)","v":0},{"$f":"SUM(ICB_at_2000!Q289,Vines!Q289,WestNet!Q289,Capex_to_Jun_2014!Q289,Capex_from_Jul_2014!Q289)","v":0},{"$f":"SUM(ICB_at_2000!R289,Vines!R289,WestNet!R289,Capex_to_Jun_2014!R289,Capex_from_Jul_2014!R289)","v":0},{"$f":"SUM(ICB_at_2000!S289,Vines!S289,WestNet!S289,Capex_to_Jun_2014!S289,Capex_from_Jul_2014!S289)","v":0},{"$f":"SUM(ICB_at_2000!T289,Vines!T289,WestNet!T289,Capex_to_Jun_2014!T289,Capex_from_Jul_2014!T289)","v":0},{"$f":"SUM(ICB_at_2000!U289,Vines!U289,WestNet!U289,Capex_to_Jun_2014!U289,Capex_from_Jul_2014!U289)","v":0},{"$f":"SUM(ICB_at_2000!V289,Vines!V289,WestNet!V289,Capex_to_Jun_2014!V289,Capex_from_Jul_2014!V289)","v":0},{"$f":"SUM(ICB_at_2000!W289,Vines!W289,WestNet!W289,Capex_to_Jun_2014!W289,Capex_from_Jul_2014!W289)","v":0},{"$f":"SUM(ICB_at_2000!X289,Vines!X289,WestNet!X289,Capex_to_Jun_2014!X289,Capex_from_Jul_2014!X289)","v":0},{"$f":"SUM(ICB_at_2000!Y289,Vines!Y289,WestNet!Y289,Capex_to_Jun_2014!Y289,Capex_from_Jul_2014!Y289)","v":0},{"$f":"SUM(ICB_at_2000!Z289,Vines!Z289,WestNet!Z289,Capex_to_Jun_2014!Z289,Capex_from_Jul_2014!Z289)","v":0}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"SUM(ICB_at_2000!E290,Vines!E290,WestNet!E290,Capex_to_Jun_2014!E290,Capex_from_Jul_2014!E290)","v":0},{"$f":"SUM(ICB_at_2000!F290,Vines!F290,WestNet!F290,Capex_to_Jun_2014!F290,Capex_from_Jul_2014!F290)","v":0},{"$f":"SUM(ICB_at_2000!G290,Vines!G290,WestNet!G290,Capex_to_Jun_2014!G290,Capex_from_Jul_2014!G290)","v":0},{"$f":"SUM(ICB_at_2000!H290,Vines!H290,WestNet!H290,Capex_to_Jun_2014!H290,Capex_from_Jul_2014!H290)","v":0},{"$f":"SUM(ICB_at_2000!I290,Vines!I290,WestNet!I290,Capex_to_Jun_2014!I290,Capex_from_Jul_2014!I290)","v":0},{"$f":"SUM(ICB_at_2000!J290,Vines!J290,WestNet!J290,Capex_to_Jun_2014!J290,Capex_from_Jul_2014!J290)","v":0},{"$f":"SUM(ICB_at_2000!K290,Vines!K290,WestNet!K290,Capex_to_Jun_2014!K290,Capex_from_Jul_2014!K290)","v":0},{"$f":"SUM(ICB_at_2000!L290,Vines!L290,WestNet!L290,Capex_to_Jun_2014!L290,Capex_from_Jul_2014!L290)","v":0},{"$f":"SUM(ICB_at_2000!M290,Vines!M290,WestNet!M290,Capex_to_Jun_2014!M290,Capex_from_Jul_2014!M290)","v":0},{"$f":"SUM(ICB_at_2000!N290,Vines!N290,WestNet!N290,Capex_to_Jun_2014!N290,Capex_from_Jul_2014!N290)","v":-3.5911141344304176E-2},{"$f":"SUM(ICB_at_2000!O290,Vines!O290,WestNet!O290,Capex_to_Jun_2014!O290,Capex_from_Jul_2014!O290)","v":0},{"$f":"SUM(ICB_at_2000!P290,Vines!P290,WestNet!P290,Capex_to_Jun_2014!P290,Capex_from_Jul_2014!P290)","v":0},{"$f":"SUM(ICB_at_2000!Q290,Vines!Q290,WestNet!Q290,Capex_to_Jun_2014!Q290,Capex_from_Jul_2014!Q290)","v":0},{"$f":"SUM(ICB_at_2000!R290,Vines!R290,WestNet!R290,Capex_to_Jun_2014!R290,Capex_from_Jul_2014!R290)","v":0},{"$f":"SUM(ICB_at_2000!S290,Vines!S290,WestNet!S290,Capex_to_Jun_2014!S290,Capex_from_Jul_2014!S290)","v":0},{"$f":"SUM(ICB_at_2000!T290,Vines!T290,WestNet!T290,Capex_to_Jun_2014!T290,Capex_from_Jul_2014!T290)","v":0},{"$f":"SUM(ICB_at_2000!U290,Vines!U290,WestNet!U290,Capex_to_Jun_2014!U290,Capex_from_Jul_2014!U290)","v":0},{"$f":"SUM(ICB_at_2000!V290,Vines!V290,WestNet!V290,Capex_to_Jun_2014!V290,Capex_from_Jul_2014!V290)","v":0},{"$f":"SUM(ICB_at_2000!W290,Vines!W290,WestNet!W290,Capex_to_Jun_2014!W290,Capex_from_Jul_2014!W290)","v":0},{"$f":"SUM(ICB_at_2000!X290,Vines!X290,WestNet!X290,Capex_to_Jun_2014!X290,Capex_from_Jul_2014!X290)","v":0},{"$f":"SUM(ICB_at_2000!Y290,Vines!Y290,WestNet!Y290,Capex_to_Jun_2014!Y290,Capex_from_Jul_2014!Y290)","v":0},{"$f":"SUM(ICB_at_2000!Z290,Vines!Z290,WestNet!Z290,Capex_to_Jun_2014!Z290,Capex_from_Jul_2014!Z290)","v":0}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,{"$f":"SUM(ICB_at_2000!E291,Vines!E291,WestNet!E291,Capex_to_Jun_2014!E291,Capex_from_Jul_2014!E291)","v":0},{"$f":"SUM(ICB_at_2000!F291,Vines!F291,WestNet!F291,Capex_to_Jun_2014!F291,Capex_from_Jul_2014!F291)","v":0},{"$f":"SUM(ICB_at_2000!G291,Vines!G291,WestNet!G291,Capex_to_Jun_2014!G291,Capex_from_Jul_2014!G291)","v":0},{"$f":"SUM(ICB_at_2000!H291,Vines!H291,WestNet!H291,Capex_to_Jun_2014!H291,Capex_from_Jul_2014!H291)","v":0},{"$f":"SUM(ICB_at_2000!I291,Vines!I291,WestNet!I291,Capex_to_Jun_2014!I291,Capex_from_Jul_2014!I291)","v":0},{"$f":"SUM(ICB_at_2000!J291,Vines!J291,WestNet!J291,Capex_to_Jun_2014!J291,Capex_from_Jul_2014!J291)","v":0},{"$f":"SUM(ICB_at_2000!K291,Vines!K291,WestNet!K291,Capex_to_Jun_2014!K291,Capex_from_Jul_2014!K291)","v":0},{"$f":"SUM(ICB_at_2000!L291,Vines!L291,WestNet!L291,Capex_to_Jun_2014!L291,Capex_from_Jul_2014!L291)","v":0},{"$f":"SUM(ICB_at_2000!M291,Vines!M291,WestNet!M291,Capex_to_Jun_2014!M291,Capex_from_Jul_2014!M291)","v":0},{"$f":"SUM(ICB_at_2000!N291,Vines!N291,WestNet!N291,Capex_to_Jun_2014!N291,Capex_from_Jul_2014!N291)","v":0},{"$f":"SUM(ICB_at_2000!O291,Vines!O291,WestNet!O291,Capex_to_Jun_2014!O291,Capex_from_Jul_2014!O291)","v":0},{"$f":"SUM(ICB_at_2000!P291,Vines!P291,WestNet!P291,Capex_to_Jun_2014!P291,Capex_from_Jul_2014!P291)","v":0},{"$f":"SUM(ICB_at_2000!Q291,Vines!Q291,WestNet!Q291,Capex_to_Jun_2014!Q291,Capex_from_Jul_2014!Q291)","v":0},{"$f":"SUM(ICB_at_2000!R291,Vines!R291,WestNet!R291,Capex_to_Jun_2014!R291,Capex_from_Jul_2014!R291)","v":0},{"$f":"SUM(ICB_at_2000!S291,Vines!S291,WestNet!S291,Capex_to_Jun_2014!S291,Capex_from_Jul_2014!S291)","v":0},{"$f":"SUM(ICB_at_2000!T291,Vines!T291,WestNet!T291,Capex_to_Jun_2014!T291,Capex_from_Jul_2014!T291)","v":0},{"$f":"SUM(ICB_at_2000!U291,Vines!U291,WestNet!U291,Capex_to_Jun_2014!U291,Capex_from_Jul_2014!U291)","v":0},{"$f":"SUM(ICB_at_2000!V291,Vines!V291,WestNet!V291,Capex_to_Jun_2014!V291,Capex_from_Jul_2014!V291)","v":0},{"$f":"SUM(ICB_at_2000!W291,Vines!W291,WestNet!W291,Capex_to_Jun_2014!W291,Capex_from_Jul_2014!W291)","v":0},{"$f":"SUM(ICB_at_2000!X291,Vines!X291,WestNet!X291,Capex_to_Jun_2014!X291,Capex_from_Jul_2014!X291)","v":0},{"$f":"SUM(ICB_at_2000!Y291,Vines!Y291,WestNet!Y291,Capex_to_Jun_2014!Y291,Capex_from_Jul_2014!Y291)","v":0},{"$f":"SUM(ICB_at_2000!Z291,Vines!Z291,WestNet!Z291,Capex_to_Jun_2014!Z291,Capex_from_Jul_2014!Z291)","v":0}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000!E292,Vines!E292,WestNet!E292,Capex_to_Jun_2014!E292,Capex_from_Jul_2014!E292)","v":0},{"$f":"SUM(ICB_at_2000!F292,Vines!F292,WestNet!F292,Capex_to_Jun_2014!F292,Capex_from_Jul_2014!F292)","v":0},{"$f":"SUM(ICB_at_2000!G292,Vines!G292,WestNet!G292,Capex_to_Jun_2014!G292,Capex_from_Jul_2014!G292)","v":0},{"$f":"SUM(ICB_at_2000!H292,Vines!H292,WestNet!H292,Capex_to_Jun_2014!H292,Capex_from_Jul_2014!H292)","v":0},{"$f":"SUM(ICB_at_2000!I292,Vines!I292,WestNet!I292,Capex_to_Jun_2014!I292,Capex_from_Jul_2014!I292)","v":8.8817841970012523E-16},{"$f":"SUM(ICB_at_2000!J292,Vines!J292,WestNet!J292,Capex_to_Jun_2014!J292,Capex_from_Jul_2014!J292)","v":0},{"$f":"SUM(ICB_at_2000!K292,Vines!K292,WestNet!K292,Capex_to_Jun_2014!K292,Capex_from_Jul_2014!K292)","v":0},{"$f":"SUM(ICB_at_2000!L292,Vines!L292,WestNet!L292,Capex_to_Jun_2014!L292,Capex_from_Jul_2014!L292)","v":0},{"$f":"SUM(ICB_at_2000!M292,Vines!M292,WestNet!M292,Capex_to_Jun_2014!M292,Capex_from_Jul_2014!M292)","v":0},{"$f":"SUM(ICB_at_2000!N292,Vines!N292,WestNet!N292,Capex_to_Jun_2014!N292,Capex_from_Jul_2014!N292)","v":-3.7552783508669836},{"$f":"SUM(ICB_at_2000!O292,Vines!O292,WestNet!O292,Capex_to_Jun_2014!O292,Capex_from_Jul_2014!O292)","v":0},{"$f":"SUM(ICB_at_2000!P292,Vines!P292,WestNet!P292,Capex_to_Jun_2014!P292,Capex_from_Jul_2014!P292)","v":0},{"$f":"SUM(ICB_at_2000!Q292,Vines!Q292,WestNet!Q292,Capex_to_Jun_2014!Q292,Capex_from_Jul_2014!Q292)","v":0},{"$f":"SUM(ICB_at_2000!R292,Vines!R292,WestNet!R292,Capex_to_Jun_2014!R292,Capex_from_Jul_2014!R292)","v":0},{"$f":"SUM(ICB_at_2000!S292,Vines!S292,WestNet!S292,Capex_to_Jun_2014!S292,Capex_from_Jul_2014!S292)","v":0},{"$f":"SUM(ICB_at_2000!T292,Vines!T292,WestNet!T292,Capex_to_Jun_2014!T292,Capex_from_Jul_2014!T292)","v":0},{"$f":"SUM(ICB_at_2000!U292,Vines!U292,WestNet!U292,Capex_to_Jun_2014!U292,Capex_from_Jul_2014!U292)","v":0},{"$f":"SUM(ICB_at_2000!V292,Vines!V292,WestNet!V292,Capex_to_Jun_2014!V292,Capex_from_Jul_2014!V292)","v":0},{"$f":"SUM(ICB_at_2000!W292,Vines!W292,WestNet!W292,Capex_to_Jun_2014!W292,Capex_from_Jul_2014!W292)","v":0},{"$f":"SUM(ICB_at_2000!X292,Vines!X292,WestNet!X292,Capex_to_Jun_2014!X292,Capex_from_Jul_2014!X292)","v":0},{"$f":"SUM(ICB_at_2000!Y292,Vines!Y292,WestNet!Y292,Capex_to_Jun_2014!Y292,Capex_from_Jul_2014!Y292)","v":0},{"$f":"SUM(ICB_at_2000!Z292,Vines!Z292,WestNet!Z292,Capex_to_Jun_2014!Z292,Capex_from_Jul_2014!Z292)","v":0}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000!E293,Vines!E293,WestNet!E293,Capex_to_Jun_2014!E293,Capex_from_Jul_2014!E293)","v":0},{"$f":"SUM(ICB_at_2000!F293,Vines!F293,WestNet!F293,Capex_to_Jun_2014!F293,Capex_from_Jul_2014!F293)","v":0},{"$f":"SUM(ICB_at_2000!G293,Vines!G293,WestNet!G293,Capex_to_Jun_2014!G293,Capex_from_Jul_2014!G293)","v":0},{"$f":"SUM(ICB_at_2000!H293,Vines!H293,WestNet!H293,Capex_to_Jun_2014!H293,Capex_from_Jul_2014!H293)","v":0},{"$f":"SUM(ICB_at_2000!I293,Vines!I293,WestNet!I293,Capex_to_Jun_2014!I293,Capex_from_Jul_2014!I293)","v":0},{"$f":"SUM(ICB_at_2000!J293,Vines!J293,WestNet!J293,Capex_to_Jun_2014!J293,Capex_from_Jul_2014!J293)","v":0},{"$f":"SUM(ICB_at_2000!K293,Vines!K293,WestNet!K293,Capex_to_Jun_2014!K293,Capex_from_Jul_2014!K293)","v":0},{"$f":"SUM(ICB_at_2000!L293,Vines!L293,WestNet!L293,Capex_to_Jun_2014!L293,Capex_from_Jul_2014!L293)","v":0},{"$f":"SUM(ICB_at_2000!M293,Vines!M293,WestNet!M293,Capex_to_Jun_2014!M293,Capex_from_Jul_2014!M293)","v":0},{"$f":"SUM(ICB_at_2000!N293,Vines!N293,WestNet!N293,Capex_to_Jun_2014!N293,Capex_from_Jul_2014!N293)","v":0},{"$f":"SUM(ICB_at_2000!O293,Vines!O293,WestNet!O293,Capex_to_Jun_2014!O293,Capex_from_Jul_2014!O293)","v":0},{"$f":"SUM(ICB_at_2000!P293,Vines!P293,WestNet!P293,Capex_to_Jun_2014!P293,Capex_from_Jul_2014!P293)","v":0},{"$f":"SUM(ICB_at_2000!Q293,Vines!Q293,WestNet!Q293,Capex_to_Jun_2014!Q293,Capex_from_Jul_2014!Q293)","v":0},{"$f":"SUM(ICB_at_2000!R293,Vines!R293,WestNet!R293,Capex_to_Jun_2014!R293,Capex_from_Jul_2014!R293)","v":0},{"$f":"SUM(ICB_at_2000!S293,Vines!S293,WestNet!S293,Capex_to_Jun_2014!S293,Capex_from_Jul_2014!S293)","v":0},{"$f":"SUM(ICB_at_2000!T293,Vines!T293,WestNet!T293,Capex_to_Jun_2014!T293,Capex_from_Jul_2014!T293)","v":0},{"$f":"SUM(ICB_at_2000!U293,Vines!U293,WestNet!U293,Capex_to_Jun_2014!U293,Capex_from_Jul_2014!U293)","v":0},{"$f":"SUM(ICB_at_2000!V293,Vines!V293,WestNet!V293,Capex_to_Jun_2014!V293,Capex_from_Jul_2014!V293)","v":0},{"$f":"SUM(ICB_at_2000!W293,Vines!W293,WestNet!W293,Capex_to_Jun_2014!W293,Capex_from_Jul_2014!W293)","v":0},{"$f":"SUM(ICB_at_2000!X293,Vines!X293,WestNet!X293,Capex_to_Jun_2014!X293,Capex_from_Jul_2014!X293)","v":0},{"$f":"SUM(ICB_at_2000!Y293,Vines!Y293,WestNet!Y293,Capex_to_Jun_2014!Y293,Capex_from_Jul_2014!Y293)","v":0},{"$f":"SUM(ICB_at_2000!Z293,Vines!Z293,WestNet!Z293,Capex_to_Jun_2014!Z293,Capex_from_Jul_2014!Z293)","v":0}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,{"$f":"SUM(ICB_at_2000!E294,Vines!E294,WestNet!E294,Capex_to_Jun_2014!E294,Capex_from_Jul_2014!E294)","v":0},{"$f":"SUM(ICB_at_2000!F294,Vines!F294,WestNet!F294,Capex_to_Jun_2014!F294,Capex_from_Jul_2014!F294)","v":0},{"$f":"SUM(ICB_at_2000!G294,Vines!G294,WestNet!G294,Capex_to_Jun_2014!G294,Capex_from_Jul_2014!G294)","v":0},{"$f":"SUM(ICB_at_2000!H294,Vines!H294,WestNet!H294,Capex_to_Jun_2014!H294,Capex_from_Jul_2014!H294)","v":0},{"$f":"SUM(ICB_at_2000!I294,Vines!I294,WestNet!I294,Capex_to_Jun_2014!I294,Capex_from_Jul_2014!I294)","v":0},{"$f":"SUM(ICB_at_2000!J294,Vines!J294,WestNet!J294,Capex_to_Jun_2014!J294,Capex_from_Jul_2014!J294)","v":0},{"$f":"SUM(ICB_at_2000!K294,Vines!K294,WestNet!K294,Capex_to_Jun_2014!K294,Capex_from_Jul_2014!K294)","v":0},{"$f":"SUM(ICB_at_2000!L294,Vines!L294,WestNet!L294,Capex_to_Jun_2014!L294,Capex_from_Jul_2014!L294)","v":0},{"$f":"SUM(ICB_at_2000!M294,Vines!M294,WestNet!M294,Capex_to_Jun_2014!M294,Capex_from_Jul_2014!M294)","v":0},{"$f":"SUM(ICB_at_2000!N294,Vines!N294,WestNet!N294,Capex_to_Jun_2014!N294,Capex_from_Jul_2014!N294)","v":-6.4248575276902438},{"$f":"SUM(ICB_at_2000!O294,Vines!O294,WestNet!O294,Capex_to_Jun_2014!O294,Capex_from_Jul_2014!O294)","v":0},{"$f":"SUM(ICB_at_2000!P294,Vines!P294,WestNet!P294,Capex_to_Jun_2014!P294,Capex_from_Jul_2014!P294)","v":0},{"$f":"SUM(ICB_at_2000!Q294,Vines!Q294,WestNet!Q294,Capex_to_Jun_2014!Q294,Capex_from_Jul_2014!Q294)","v":0},{"$f":"SUM(ICB_at_2000!R294,Vines!R294,WestNet!R294,Capex_to_Jun_2014!R294,Capex_from_Jul_2014!R294)","v":0},{"$f":"SUM(ICB_at_2000!S294,Vines!S294,WestNet!S294,Capex_to_Jun_2014!S294,Capex_from_Jul_2014!S294)","v":0},{"$f":"SUM(ICB_at_2000!T294,Vines!T294,WestNet!T294,Capex_to_Jun_2014!T294,Capex_from_Jul_2014!T294)","v":0},{"$f":"SUM(ICB_at_2000!U294,Vines!U294,WestNet!U294,Capex_to_Jun_2014!U294,Capex_from_Jul_2014!U294)","v":0},{"$f":"SUM(ICB_at_2000!V294,Vines!V294,WestNet!V294,Capex_to_Jun_2014!V294,Capex_from_Jul_2014!V294)","v":0},{"$f":"SUM(ICB_at_2000!W294,Vines!W294,WestNet!W294,Capex_to_Jun_2014!W294,Capex_from_Jul_2014!W294)","v":0},{"$f":"SUM(ICB_at_2000!X294,Vines!X294,WestNet!X294,Capex_to_Jun_2014!X294,Capex_from_Jul_2014!X294)","v":0},{"$f":"SUM(ICB_at_2000!Y294,Vines!Y294,WestNet!Y294,Capex_to_Jun_2014!Y294,Capex_from_Jul_2014!Y294)","v":0},{"$f":"SUM(ICB_at_2000!Z294,Vines!Z294,WestNet!Z294,Capex_to_Jun_2014!Z294,Capex_from_Jul_2014!Z294)","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,{"$f":"SUM(ICB_at_2000!E295,Vines!E295,WestNet!E295,Capex_to_Jun_2014!E295,Capex_from_Jul_2014!E295)","v":0},{"$f":"SUM(ICB_at_2000!F295,Vines!F295,WestNet!F295,Capex_to_Jun_2014!F295,Capex_from_Jul_2014!F295)","v":0},{"$f":"SUM(ICB_at_2000!G295,Vines!G295,WestNet!G295,Capex_to_Jun_2014!G295,Capex_from_Jul_2014!G295)","v":0},{"$f":"SUM(ICB_at_2000!H295,Vines!H295,WestNet!H295,Capex_to_Jun_2014!H295,Capex_from_Jul_2014!H295)","v":0},{"$f":"SUM(ICB_at_2000!I295,Vines!I295,WestNet!I295,Capex_to_Jun_2014!I295,Capex_from_Jul_2014!I295)","v":0},{"$f":"SUM(ICB_at_2000!J295,Vines!J295,WestNet!J295,Capex_to_Jun_2014!J295,Capex_from_Jul_2014!J295)","v":0},{"$f":"SUM(ICB_at_2000!K295,Vines!K295,WestNet!K295,Capex_to_Jun_2014!K295,Capex_from_Jul_2014!K295)","v":0},{"$f":"SUM(ICB_at_2000!L295,Vines!L295,WestNet!L295,Capex_to_Jun_2014!L295,Capex_from_Jul_2014!L295)","v":0},{"$f":"SUM(ICB_at_2000!M295,Vines!M295,WestNet!M295,Capex_to_Jun_2014!M295,Capex_from_Jul_2014!M295)","v":0},{"$f":"SUM(ICB_at_2000!N295,Vines!N295,WestNet!N295,Capex_to_Jun_2014!N295,Capex_from_Jul_2014!N295)","v":-6.2339670364689315E-16},{"$f":"SUM(ICB_at_2000!O295,Vines!O295,WestNet!O295,Capex_to_Jun_2014!O295,Capex_from_Jul_2014!O295)","v":0},{"$f":"SUM(ICB_at_2000!P295,Vines!P295,WestNet!P295,Capex_to_Jun_2014!P295,Capex_from_Jul_2014!P295)","v":0},{"$f":"SUM(ICB_at_2000!Q295,Vines!Q295,WestNet!Q295,Capex_to_Jun_2014!Q295,Capex_from_Jul_2014!Q295)","v":0},{"$f":"SUM(ICB_at_2000!R295,Vines!R295,WestNet!R295,Capex_to_Jun_2014!R295,Capex_from_Jul_2014!R295)","v":0},{"$f":"SUM(ICB_at_2000!S295,Vines!S295,WestNet!S295,Capex_to_Jun_2014!S295,Capex_from_Jul_2014!S295)","v":0},{"$f":"SUM(ICB_at_2000!T295,Vines!T295,WestNet!T295,Capex_to_Jun_2014!T295,Capex_from_Jul_2014!T295)","v":0},{"$f":"SUM(ICB_at_2000!U295,Vines!U295,WestNet!U295,Capex_to_Jun_2014!U295,Capex_from_Jul_2014!U295)","v":0},{"$f":"SUM(ICB_at_2000!V295,Vines!V295,WestNet!V295,Capex_to_Jun_2014!V295,Capex_from_Jul_2014!V295)","v":0},{"$f":"SUM(ICB_at_2000!W295,Vines!W295,WestNet!W295,Capex_to_Jun_2014!W295,Capex_from_Jul_2014!W295)","v":0},{"$f":"SUM(ICB_at_2000!X295,Vines!X295,WestNet!X295,Capex_to_Jun_2014!X295,Capex_from_Jul_2014!X295)","v":0},{"$f":"SUM(ICB_at_2000!Y295,Vines!Y295,WestNet!Y295,Capex_to_Jun_2014!Y295,Capex_from_Jul_2014!Y295)","v":0},{"$f":"SUM(ICB_at_2000!Z295,Vines!Z295,WestNet!Z295,Capex_to_Jun_2014!Z295,Capex_from_Jul_2014!Z295)","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,{"$f":"SUM(ICB_at_2000!E296,Vines!E296,WestNet!E296,Capex_to_Jun_2014!E296,Capex_from_Jul_2014!E296)","v":0},{"$f":"SUM(ICB_at_2000!F296,Vines!F296,WestNet!F296,Capex_to_Jun_2014!F296,Capex_from_Jul_2014!F296)","v":0},{"$f":"SUM(ICB_at_2000!G296,Vines!G296,WestNet!G296,Capex_to_Jun_2014!G296,Capex_from_Jul_2014!G296)","v":0},{"$f":"SUM(ICB_at_2000!H296,Vines!H296,WestNet!H296,Capex_to_Jun_2014!H296,Capex_from_Jul_2014!H296)","v":0},{"$f":"SUM(ICB_at_2000!I296,Vines!I296,WestNet!I296,Capex_to_Jun_2014!I296,Capex_from_Jul_2014!I296)","v":0},{"$f":"SUM(ICB_at_2000!J296,Vines!J296,WestNet!J296,Capex_to_Jun_2014!J296,Capex_from_Jul_2014!J296)","v":0},{"$f":"SUM(ICB_at_2000!K296,Vines!K296,WestNet!K296,Capex_to_Jun_2014!K296,Capex_from_Jul_2014!K296)","v":0},{"$f":"SUM(ICB_at_2000!L296,Vines!L296,WestNet!L296,Capex_to_Jun_2014!L296,Capex_from_Jul_2014!L296)","v":0},{"$f":"SUM(ICB_at_2000!M296,Vines!M296,WestNet!M296,Capex_to_Jun_2014!M296,Capex_from_Jul_2014!M296)","v":0},{"$f":"SUM(ICB_at_2000!N296,Vines!N296,WestNet!N296,Capex_to_Jun_2014!N296,Capex_from_Jul_2014!N296)","v":0},{"$f":"SUM(ICB_at_2000!O296,Vines!O296,WestNet!O296,Capex_to_Jun_2014!O296,Capex_from_Jul_2014!O296)","v":0},{"$f":"SUM(ICB_at_2000!P296,Vines!P296,WestNet!P296,Capex_to_Jun_2014!P296,Capex_from_Jul_2014!P296)","v":0},{"$f":"SUM(ICB_at_2000!Q296,Vines!Q296,WestNet!Q296,Capex_to_Jun_2014!Q296,Capex_from_Jul_2014!Q296)","v":0},{"$f":"SUM(ICB_at_2000!R296,Vines!R296,WestNet!R296,Capex_to_Jun_2014!R296,Capex_from_Jul_2014!R296)","v":0},{"$f":"SUM(ICB_at_2000!S296,Vines!S296,WestNet!S296,Capex_to_Jun_2014!S296,Capex_from_Jul_2014!S296)","v":0},{"$f":"SUM(ICB_at_2000!T296,Vines!T296,WestNet!T296,Capex_to_Jun_2014!T296,Capex_from_Jul_2014!T296)","v":0},{"$f":"SUM(ICB_at_2000!U296,Vines!U296,WestNet!U296,Capex_to_Jun_2014!U296,Capex_from_Jul_2014!U296)","v":0},{"$f":"SUM(ICB_at_2000!V296,Vines!V296,WestNet!V296,Capex_to_Jun_2014!V296,Capex_from_Jul_2014!V296)","v":0},{"$f":"SUM(ICB_at_2000!W296,Vines!W296,WestNet!W296,Capex_to_Jun_2014!W296,Capex_from_Jul_2014!W296)","v":0},{"$f":"SUM(ICB_at_2000!X296,Vines!X296,WestNet!X296,Capex_to_Jun_2014!X296,Capex_from_Jul_2014!X296)","v":0},{"$f":"SUM(ICB_at_2000!Y296,Vines!Y296,WestNet!Y296,Capex_to_Jun_2014!Y296,Capex_from_Jul_2014!Y296)","v":0},{"$f":"SUM(ICB_at_2000!Z296,Vines!Z296,WestNet!Z296,Capex_to_Jun_2014!Z296,Capex_from_Jul_2014!Z296)","v":0}]
[]
[0,"Total over depreciation","$m",null,{"$f":"SUM(E283:E297)","v":0},{"$f":"SUM(F283:F297)","v":0},0,0,1.0061396160665481E-15,0,0,0,0,-11.584404402868188,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM(ICB_at_2000!E301,Vines!E301,WestNet!E301,Capex_to_Jun_2014!E301,Capex_from_Jul_2014!E301)","v":0},{"$f":"SUM(ICB_at_2000!F301,Vines!F301,WestNet!F301,Capex_to_Jun_2014!F301,Capex_from_Jul_2014!F301)","v":0},{"$f":"SUM(ICB_at_2000!G301,Vines!G301,WestNet!G301,Capex_to_Jun_2014!G301,Capex_from_Jul_2014!G301)","v":0},{"$f":"SUM(ICB_at_2000!H301,Vines!H301,WestNet!H301,Capex_to_Jun_2014!H301,Capex_from_Jul_2014!H301)","v":0},{"$f":"SUM(ICB_at_2000!I301,Vines!I301,WestNet!I301,Capex_to_Jun_2014!I301,Capex_from_Jul_2014!I301)","v":0},{"$f":"SUM(ICB_at_2000!J301,Vines!J301,WestNet!J301,Capex_to_Jun_2014!J301,Capex_from_Jul_2014!J301)","v":0},{"$f":"SUM(ICB_at_2000!K301,Vines!K301,WestNet!K301,Capex_to_Jun_2014!K301,Capex_from_Jul_2014!K301)","v":0},{"$f":"SUM(ICB_at_2000!L301,Vines!L301,WestNet!L301,Capex_to_Jun_2014!L301,Capex_from_Jul_2014!L301)","v":0},{"$f":"SUM(ICB_at_2000!M301,Vines!M301,WestNet!M301,Capex_to_Jun_2014!M301,Capex_from_Jul_2014!M301)","v":0},{"$f":"SUM(ICB_at_2000!N301,Vines!N301,WestNet!N301,Capex_to_Jun_2014!N301,Capex_from_Jul_2014!N301)","v":0},{"$f":"SUM(ICB_at_2000!O301,Vines!O301,WestNet!O301,Capex_to_Jun_2014!O301,Capex_from_Jul_2014!O301)","v":0},{"$f":"SUM(ICB_at_2000!P301,Vines!P301,WestNet!P301,Capex_to_Jun_2014!P301,Capex_from_Jul_2014!P301)","v":0},{"$f":"SUM(ICB_at_2000!Q301,Vines!Q301,WestNet!Q301,Capex_to_Jun_2014!Q301,Capex_from_Jul_2014!Q301)","v":0},{"$f":"SUM(ICB_at_2000!R301,Vines!R301,WestNet!R301,Capex_to_Jun_2014!R301,Capex_from_Jul_2014!R301)","v":0},{"$f":"SUM(ICB_at_2000!S301,Vines!S301,WestNet!S301,Capex_to_Jun_2014!S301,Capex_from_Jul_2014!S301)","v":0},{"$f":"SUM(ICB_at_2000!T301,Vines!T301,WestNet!T301,Capex_to_Jun_2014!T301,Capex_from_Jul_2014!T301)","v":0},{"$f":"SUM(ICB_at_2000!U301,Vines!U301,WestNet!U301,Capex_to_Jun_2014!U301,Capex_from_Jul_2014!U301)","v":0},{"$f":"SUM(ICB_at_2000!V301,Vines!V301,WestNet!V301,Capex_to_Jun_2014!V301,Capex_from_Jul_2014!V301)","v":0},{"$f":"SUM(ICB_at_2000!W301,Vines!W301,WestNet!W301,Capex_to_Jun_2014!W301,Capex_from_Jul_2014!W301)","v":0},{"$f":"SUM(ICB_at_2000!X301,Vines!X301,WestNet!X301,Capex_to_Jun_2014!X301,Capex_from_Jul_2014!X301)","v":0},{"$f":"SUM(ICB_at_2000!Y301,Vines!Y301,WestNet!Y301,Capex_to_Jun_2014!Y301,Capex_from_Jul_2014!Y301)","v":0},{"$f":"SUM(ICB_at_2000!Z301,Vines!Z301,WestNet!Z301,Capex_to_Jun_2014!Z301,Capex_from_Jul_2014!Z301)","v":0}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM(ICB_at_2000!E302,Vines!E302,WestNet!E302,Capex_to_Jun_2014!E302,Capex_from_Jul_2014!E302)","v":0},{"$f":"SUM(ICB_at_2000!F302,Vines!F302,WestNet!F302,Capex_to_Jun_2014!F302,Capex_from_Jul_2014!F302)","v":0},{"$f":"SUM(ICB_at_2000!G302,Vines!G302,WestNet!G302,Capex_to_Jun_2014!G302,Capex_from_Jul_2014!G302)","v":0},{"$f":"SUM(ICB_at_2000!H302,Vines!H302,WestNet!H302,Capex_to_Jun_2014!H302,Capex_from_Jul_2014!H302)","v":0},{"$f":"SUM(ICB_at_2000!I302,Vines!I302,WestNet!I302,Capex_to_Jun_2014!I302,Capex_from_Jul_2014!I302)","v":0},{"$f":"SUM(ICB_at_2000!J302,Vines!J302,WestNet!J302,Capex_to_Jun_2014!J302,Capex_from_Jul_2014!J302)","v":0},{"$f":"SUM(ICB_at_2000!K302,Vines!K302,WestNet!K302,Capex_to_Jun_2014!K302,Capex_from_Jul_2014!K302)","v":0},{"$f":"SUM(ICB_at_2000!L302,Vines!L302,WestNet!L302,Capex_to_Jun_2014!L302,Capex_from_Jul_2014!L302)","v":0},{"$f":"SUM(ICB_at_2000!M302,Vines!M302,WestNet!M302,Capex_to_Jun_2014!M302,Capex_from_Jul_2014!M302)","v":0},{"$f":"SUM(ICB_at_2000!N302,Vines!N302,WestNet!N302,Capex_to_Jun_2014!N302,Capex_from_Jul_2014!N302)","v":0},{"$f":"SUM(ICB_at_2000!O302,Vines!O302,WestNet!O302,Capex_to_Jun_2014!O302,Capex_from_Jul_2014!O302)","v":0},{"$f":"SUM(ICB_at_2000!P302,Vines!P302,WestNet!P302,Capex_to_Jun_2014!P302,Capex_from_Jul_2014!P302)","v":0},{"$f":"SUM(ICB_at_2000!Q302,Vines!Q302,WestNet!Q302,Capex_to_Jun_2014!Q302,Capex_from_Jul_2014!Q302)","v":0},{"$f":"SUM(ICB_at_2000!R302,Vines!R302,WestNet!R302,Capex_to_Jun_2014!R302,Capex_from_Jul_2014!R302)","v":0},{"$f":"SUM(ICB_at_2000!S302,Vines!S302,WestNet!S302,Capex_to_Jun_2014!S302,Capex_from_Jul_2014!S302)","v":0},{"$f":"SUM(ICB_at_2000!T302,Vines!T302,WestNet!T302,Capex_to_Jun_2014!T302,Capex_from_Jul_2014!T302)","v":0},{"$f":"SUM(ICB_at_2000!U302,Vines!U302,WestNet!U302,Capex_to_Jun_2014!U302,Capex_from_Jul_2014!U302)","v":0},{"$f":"SUM(ICB_at_2000!V302,Vines!V302,WestNet!V302,Capex_to_Jun_2014!V302,Capex_from_Jul_2014!V302)","v":0},{"$f":"SUM(ICB_at_2000!W302,Vines!W302,WestNet!W302,Capex_to_Jun_2014!W302,Capex_from_Jul_2014!W302)","v":0},{"$f":"SUM(ICB_at_2000!X302,Vines!X302,WestNet!X302,Capex_to_Jun_2014!X302,Capex_from_Jul_2014!X302)","v":0},{"$f":"SUM(ICB_at_2000!Y302,Vines!Y302,WestNet!Y302,Capex_to_Jun_2014!Y302,Capex_from_Jul_2014!Y302)","v":0},{"$f":"SUM(ICB_at_2000!Z302,Vines!Z302,WestNet!Z302,Capex_to_Jun_2014!Z302,Capex_from_Jul_2014!Z302)","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000!E303,Vines!E303,WestNet!E303,Capex_to_Jun_2014!E303,Capex_from_Jul_2014!E303)","v":0},{"$f":"SUM(ICB_at_2000!F303,Vines!F303,WestNet!F303,Capex_to_Jun_2014!F303,Capex_from_Jul_2014!F303)","v":0},{"$f":"SUM(ICB_at_2000!G303,Vines!G303,WestNet!G303,Capex_to_Jun_2014!G303,Capex_from_Jul_2014!G303)","v":0},{"$f":"SUM(ICB_at_2000!H303,Vines!H303,WestNet!H303,Capex_to_Jun_2014!H303,Capex_from_Jul_2014!H303)","v":0},{"$f":"SUM(ICB_at_2000!I303,Vines!I303,WestNet!I303,Capex_to_Jun_2014!I303,Capex_from_Jul_2014!I303)","v":0},{"$f":"SUM(ICB_at_2000!J303,Vines!J303,WestNet!J303,Capex_to_Jun_2014!J303,Capex_from_Jul_2014!J303)","v":0},{"$f":"SUM(ICB_at_2000!K303,Vines!K303,WestNet!K303,Capex_to_Jun_2014!K303,Capex_from_Jul_2014!K303)","v":0},{"$f":"SUM(ICB_at_2000!L303,Vines!L303,WestNet!L303,Capex_to_Jun_2014!L303,Capex_from_Jul_2014!L303)","v":0},{"$f":"SUM(ICB_at_2000!M303,Vines!M303,WestNet!M303,Capex_to_Jun_2014!M303,Capex_from_Jul_2014!M303)","v":0},{"$f":"SUM(ICB_at_2000!N303,Vines!N303,WestNet!N303,Capex_to_Jun_2014!N303,Capex_from_Jul_2014!N303)","v":0},{"$f":"SUM(ICB_at_2000!O303,Vines!O303,WestNet!O303,Capex_to_Jun_2014!O303,Capex_from_Jul_2014!O303)","v":0},{"$f":"SUM(ICB_at_2000!P303,Vines!P303,WestNet!P303,Capex_to_Jun_2014!P303,Capex_from_Jul_2014!P303)","v":0},{"$f":"SUM(ICB_at_2000!Q303,Vines!Q303,WestNet!Q303,Capex_to_Jun_2014!Q303,Capex_from_Jul_2014!Q303)","v":0},{"$f":"SUM(ICB_at_2000!R303,Vines!R303,WestNet!R303,Capex_to_Jun_2014!R303,Capex_from_Jul_2014!R303)","v":0},{"$f":"SUM(ICB_at_2000!S303,Vines!S303,WestNet!S303,Capex_to_Jun_2014!S303,Capex_from_Jul_2014!S303)","v":0},{"$f":"SUM(ICB_at_2000!T303,Vines!T303,WestNet!T303,Capex_to_Jun_2014!T303,Capex_from_Jul_2014!T303)","v":0},{"$f":"SUM(ICB_at_2000!U303,Vines!U303,WestNet!U303,Capex_to_Jun_2014!U303,Capex_from_Jul_2014!U303)","v":0},{"$f":"SUM(ICB_at_2000!V303,Vines!V303,WestNet!V303,Capex_to_Jun_2014!V303,Capex_from_Jul_2014!V303)","v":0},{"$f":"SUM(ICB_at_2000!W303,Vines!W303,WestNet!W303,Capex_to_Jun_2014!W303,Capex_from_Jul_2014!W303)","v":0},{"$f":"SUM(ICB_at_2000!X303,Vines!X303,WestNet!X303,Capex_to_Jun_2014!X303,Capex_from_Jul_2014!X303)","v":0},{"$f":"SUM(ICB_at_2000!Y303,Vines!Y303,WestNet!Y303,Capex_to_Jun_2014!Y303,Capex_from_Jul_2014!Y303)","v":0},{"$f":"SUM(ICB_at_2000!Z303,Vines!Z303,WestNet!Z303,Capex_to_Jun_2014!Z303,Capex_from_Jul_2014!Z303)","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000!E304,Vines!E304,WestNet!E304,Capex_to_Jun_2014!E304,Capex_from_Jul_2014!E304)","v":0},{"$f":"SUM(ICB_at_2000!F304,Vines!F304,WestNet!F304,Capex_to_Jun_2014!F304,Capex_from_Jul_2014!F304)","v":0},{"$f":"SUM(ICB_at_2000!G304,Vines!G304,WestNet!G304,Capex_to_Jun_2014!G304,Capex_from_Jul_2014!G304)","v":0},{"$f":"SUM(ICB_at_2000!H304,Vines!H304,WestNet!H304,Capex_to_Jun_2014!H304,Capex_from_Jul_2014!H304)","v":0},{"$f":"SUM(ICB_at_2000!I304,Vines!I304,WestNet!I304,Capex_to_Jun_2014!I304,Capex_from_Jul_2014!I304)","v":0},{"$f":"SUM(ICB_at_2000!J304,Vines!J304,WestNet!J304,Capex_to_Jun_2014!J304,Capex_from_Jul_2014!J304)","v":0},{"$f":"SUM(ICB_at_2000!K304,Vines!K304,WestNet!K304,Capex_to_Jun_2014!K304,Capex_from_Jul_2014!K304)","v":0},{"$f":"SUM(ICB_at_2000!L304,Vines!L304,WestNet!L304,Capex_to_Jun_2014!L304,Capex_from_Jul_2014!L304)","v":0},{"$f":"SUM(ICB_at_2000!M304,Vines!M304,WestNet!M304,Capex_to_Jun_2014!M304,Capex_from_Jul_2014!M304)","v":0},{"$f":"SUM(ICB_at_2000!N304,Vines!N304,WestNet!N304,Capex_to_Jun_2014!N304,Capex_from_Jul_2014!N304)","v":0},{"$f":"SUM(ICB_at_2000!O304,Vines!O304,WestNet!O304,Capex_to_Jun_2014!O304,Capex_from_Jul_2014!O304)","v":0},{"$f":"SUM(ICB_at_2000!P304,Vines!P304,WestNet!P304,Capex_to_Jun_2014!P304,Capex_from_Jul_2014!P304)","v":0},{"$f":"SUM(ICB_at_2000!Q304,Vines!Q304,WestNet!Q304,Capex_to_Jun_2014!Q304,Capex_from_Jul_2014!Q304)","v":0},{"$f":"SUM(ICB_at_2000!R304,Vines!R304,WestNet!R304,Capex_to_Jun_2014!R304,Capex_from_Jul_2014!R304)","v":0},{"$f":"SUM(ICB_at_2000!S304,Vines!S304,WestNet!S304,Capex_to_Jun_2014!S304,Capex_from_Jul_2014!S304)","v":0},{"$f":"SUM(ICB_at_2000!T304,Vines!T304,WestNet!T304,Capex_to_Jun_2014!T304,Capex_from_Jul_2014!T304)","v":0},{"$f":"SUM(ICB_at_2000!U304,Vines!U304,WestNet!U304,Capex_to_Jun_2014!U304,Capex_from_Jul_2014!U304)","v":0},{"$f":"SUM(ICB_at_2000!V304,Vines!V304,WestNet!V304,Capex_to_Jun_2014!V304,Capex_from_Jul_2014!V304)","v":0},{"$f":"SUM(ICB_at_2000!W304,Vines!W304,WestNet!W304,Capex_to_Jun_2014!W304,Capex_from_Jul_2014!W304)","v":0},{"$f":"SUM(ICB_at_2000!X304,Vines!X304,WestNet!X304,Capex_to_Jun_2014!X304,Capex_from_Jul_2014!X304)","v":0},{"$f":"SUM(ICB_at_2000!Y304,Vines!Y304,WestNet!Y304,Capex_to_Jun_2014!Y304,Capex_from_Jul_2014!Y304)","v":0},{"$f":"SUM(ICB_at_2000!Z304,Vines!Z304,WestNet!Z304,Capex_to_Jun_2014!Z304,Capex_from_Jul_2014!Z304)","v":0}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000!E305,Vines!E305,WestNet!E305,Capex_to_Jun_2014!E305,Capex_from_Jul_2014!E305)","v":0},{"$f":"SUM(ICB_at_2000!F305,Vines!F305,WestNet!F305,Capex_to_Jun_2014!F305,Capex_from_Jul_2014!F305)","v":0},{"$f":"SUM(ICB_at_2000!G305,Vines!G305,WestNet!G305,Capex_to_Jun_2014!G305,Capex_from_Jul_2014!G305)","v":0},{"$f":"SUM(ICB_at_2000!H305,Vines!H305,WestNet!H305,Capex_to_Jun_2014!H305,Capex_from_Jul_2014!H305)","v":0},{"$f":"SUM(ICB_at_2000!I305,Vines!I305,WestNet!I305,Capex_to_Jun_2014!I305,Capex_from_Jul_2014!I305)","v":0},{"$f":"SUM(ICB_at_2000!J305,Vines!J305,WestNet!J305,Capex_to_Jun_2014!J305,Capex_from_Jul_2014!J305)","v":0},{"$f":"SUM(ICB_at_2000!K305,Vines!K305,WestNet!K305,Capex_to_Jun_2014!K305,Capex_from_Jul_2014!K305)","v":0},{"$f":"SUM(ICB_at_2000!L305,Vines!L305,WestNet!L305,Capex_to_Jun_2014!L305,Capex_from_Jul_2014!L305)","v":0},{"$f":"SUM(ICB_at_2000!M305,Vines!M305,WestNet!M305,Capex_to_Jun_2014!M305,Capex_from_Jul_2014!M305)","v":0},{"$f":"SUM(ICB_at_2000!N305,Vines!N305,WestNet!N305,Capex_to_Jun_2014!N305,Capex_from_Jul_2014!N305)","v":0},{"$f":"SUM(ICB_at_2000!O305,Vines!O305,WestNet!O305,Capex_to_Jun_2014!O305,Capex_from_Jul_2014!O305)","v":0},{"$f":"SUM(ICB_at_2000!P305,Vines!P305,WestNet!P305,Capex_to_Jun_2014!P305,Capex_from_Jul_2014!P305)","v":0},{"$f":"SUM(ICB_at_2000!Q305,Vines!Q305,WestNet!Q305,Capex_to_Jun_2014!Q305,Capex_from_Jul_2014!Q305)","v":0},{"$f":"SUM(ICB_at_2000!R305,Vines!R305,WestNet!R305,Capex_to_Jun_2014!R305,Capex_from_Jul_2014!R305)","v":0},{"$f":"SUM(ICB_at_2000!S305,Vines!S305,WestNet!S305,Capex_to_Jun_2014!S305,Capex_from_Jul_2014!S305)","v":0},{"$f":"SUM(ICB_at_2000!T305,Vines!T305,WestNet!T305,Capex_to_Jun_2014!T305,Capex_from_Jul_2014!T305)","v":0},{"$f":"SUM(ICB_at_2000!U305,Vines!U305,WestNet!U305,Capex_to_Jun_2014!U305,Capex_from_Jul_2014!U305)","v":0},{"$f":"SUM(ICB_at_2000!V305,Vines!V305,WestNet!V305,Capex_to_Jun_2014!V305,Capex_from_Jul_2014!V305)","v":0},{"$f":"SUM(ICB_at_2000!W305,Vines!W305,WestNet!W305,Capex_to_Jun_2014!W305,Capex_from_Jul_2014!W305)","v":0},{"$f":"SUM(ICB_at_2000!X305,Vines!X305,WestNet!X305,Capex_to_Jun_2014!X305,Capex_from_Jul_2014!X305)","v":0},{"$f":"SUM(ICB_at_2000!Y305,Vines!Y305,WestNet!Y305,Capex_to_Jun_2014!Y305,Capex_from_Jul_2014!Y305)","v":0},{"$f":"SUM(ICB_at_2000!Z305,Vines!Z305,WestNet!Z305,Capex_to_Jun_2014!Z305,Capex_from_Jul_2014!Z305)","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,{"$f":"SUM(ICB_at_2000!E306,Vines!E306,WestNet!E306,Capex_to_Jun_2014!E306,Capex_from_Jul_2014!E306)","v":0},{"$f":"SUM(ICB_at_2000!F306,Vines!F306,WestNet!F306,Capex_to_Jun_2014!F306,Capex_from_Jul_2014!F306)","v":0},{"$f":"SUM(ICB_at_2000!G306,Vines!G306,WestNet!G306,Capex_to_Jun_2014!G306,Capex_from_Jul_2014!G306)","v":0},{"$f":"SUM(ICB_at_2000!H306,Vines!H306,WestNet!H306,Capex_to_Jun_2014!H306,Capex_from_Jul_2014!H306)","v":0},{"$f":"SUM(ICB_at_2000!I306,Vines!I306,WestNet!I306,Capex_to_Jun_2014!I306,Capex_from_Jul_2014!I306)","v":0},{"$f":"SUM(ICB_at_2000!J306,Vines!J306,WestNet!J306,Capex_to_Jun_2014!J306,Capex_from_Jul_2014!J306)","v":0},{"$f":"SUM(ICB_at_2000!K306,Vines!K306,WestNet!K306,Capex_to_Jun_2014!K306,Capex_from_Jul_2014!K306)","v":0},{"$f":"SUM(ICB_at_2000!L306,Vines!L306,WestNet!L306,Capex_to_Jun_2014!L306,Capex_from_Jul_2014!L306)","v":0},{"$f":"SUM(ICB_at_2000!M306,Vines!M306,WestNet!M306,Capex_to_Jun_2014!M306,Capex_from_Jul_2014!M306)","v":0},{"$f":"SUM(ICB_at_2000!N306,Vines!N306,WestNet!N306,Capex_to_Jun_2014!N306,Capex_from_Jul_2014!N306)","v":0},{"$f":"SUM(ICB_at_2000!O306,Vines!O306,WestNet!O306,Capex_to_Jun_2014!O306,Capex_from_Jul_2014!O306)","v":0},{"$f":"SUM(ICB_at_2000!P306,Vines!P306,WestNet!P306,Capex_to_Jun_2014!P306,Capex_from_Jul_2014!P306)","v":0},{"$f":"SUM(ICB_at_2000!Q306,Vines!Q306,WestNet!Q306,Capex_to_Jun_2014!Q306,Capex_from_Jul_2014!Q306)","v":0},{"$f":"SUM(ICB_at_2000!R306,Vines!R306,WestNet!R306,Capex_to_Jun_2014!R306,Capex_from_Jul_2014!R306)","v":0},{"$f":"SUM(ICB_at_2000!S306,Vines!S306,WestNet!S306,Capex_to_Jun_2014!S306,Capex_from_Jul_2014!S306)","v":0},{"$f":"SUM(ICB_at_2000!T306,Vines!T306,WestNet!T306,Capex_to_Jun_2014!T306,Capex_from_Jul_2014!T306)","v":0},{"$f":"SUM(ICB_at_2000!U306,Vines!U306,WestNet!U306,Capex_to_Jun_2014!U306,Capex_from_Jul_2014!U306)","v":0},{"$f":"SUM(ICB_at_2000!V306,Vines!V306,WestNet!V306,Capex_to_Jun_2014!V306,Capex_from_Jul_2014!V306)","v":0},{"$f":"SUM(ICB_at_2000!W306,Vines!W306,WestNet!W306,Capex_to_Jun_2014!W306,Capex_from_Jul_2014!W306)","v":0},{"$f":"SUM(ICB_at_2000!X306,Vines!X306,WestNet!X306,Capex_to_Jun_2014!X306,Capex_from_Jul_2014!X306)","v":0},{"$f":"SUM(ICB_at_2000!Y306,Vines!Y306,WestNet!Y306,Capex_to_Jun_2014!Y306,Capex_from_Jul_2014!Y306)","v":0},{"$f":"SUM(ICB_at_2000!Z306,Vines!Z306,WestNet!Z306,Capex_to_Jun_2014!Z306,Capex_from_Jul_2014!Z306)","v":0}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,{"$f":"SUM(ICB_at_2000!E307,Vines!E307,WestNet!E307,Capex_to_Jun_2014!E307,Capex_from_Jul_2014!E307)","v":0},{"$f":"SUM(ICB_at_2000!F307,Vines!F307,WestNet!F307,Capex_to_Jun_2014!F307,Capex_from_Jul_2014!F307)","v":0},{"$f":"SUM(ICB_at_2000!G307,Vines!G307,WestNet!G307,Capex_to_Jun_2014!G307,Capex_from_Jul_2014!G307)","v":0},{"$f":"SUM(ICB_at_2000!H307,Vines!H307,WestNet!H307,Capex_to_Jun_2014!H307,Capex_from_Jul_2014!H307)","v":0},{"$f":"SUM(ICB_at_2000!I307,Vines!I307,WestNet!I307,Capex_to_Jun_2014!I307,Capex_from_Jul_2014!I307)","v":0},{"$f":"SUM(ICB_at_2000!J307,Vines!J307,WestNet!J307,Capex_to_Jun_2014!J307,Capex_from_Jul_2014!J307)","v":0},{"$f":"SUM(ICB_at_2000!K307,Vines!K307,WestNet!K307,Capex_to_Jun_2014!K307,Capex_from_Jul_2014!K307)","v":0},{"$f":"SUM(ICB_at_2000!L307,Vines!L307,WestNet!L307,Capex_to_Jun_2014!L307,Capex_from_Jul_2014!L307)","v":0},{"$f":"SUM(ICB_at_2000!M307,Vines!M307,WestNet!M307,Capex_to_Jun_2014!M307,Capex_from_Jul_2014!M307)","v":0},{"$f":"SUM(ICB_at_2000!N307,Vines!N307,WestNet!N307,Capex_to_Jun_2014!N307,Capex_from_Jul_2014!N307)","v":0},{"$f":"SUM(ICB_at_2000!O307,Vines!O307,WestNet!O307,Capex_to_Jun_2014!O307,Capex_from_Jul_2014!O307)","v":0},{"$f":"SUM(ICB_at_2000!P307,Vines!P307,WestNet!P307,Capex_to_Jun_2014!P307,Capex_from_Jul_2014!P307)","v":0},{"$f":"SUM(ICB_at_2000!Q307,Vines!Q307,WestNet!Q307,Capex_to_Jun_2014!Q307,Capex_from_Jul_2014!Q307)","v":0},{"$f":"SUM(ICB_at_2000!R307,Vines!R307,WestNet!R307,Capex_to_Jun_2014!R307,Capex_from_Jul_2014!R307)","v":0},{"$f":"SUM(ICB_at_2000!S307,Vines!S307,WestNet!S307,Capex_to_Jun_2014!S307,Capex_from_Jul_2014!S307)","v":0},{"$f":"SUM(ICB_at_2000!T307,Vines!T307,WestNet!T307,Capex_to_Jun_2014!T307,Capex_from_Jul_2014!T307)","v":0},{"$f":"SUM(ICB_at_2000!U307,Vines!U307,WestNet!U307,Capex_to_Jun_2014!U307,Capex_from_Jul_2014!U307)","v":0},{"$f":"SUM(ICB_at_2000!V307,Vines!V307,WestNet!V307,Capex_to_Jun_2014!V307,Capex_from_Jul_2014!V307)","v":0},{"$f":"SUM(ICB_at_2000!W307,Vines!W307,WestNet!W307,Capex_to_Jun_2014!W307,Capex_from_Jul_2014!W307)","v":0},{"$f":"SUM(ICB_at_2000!X307,Vines!X307,WestNet!X307,Capex_to_Jun_2014!X307,Capex_from_Jul_2014!X307)","v":0},{"$f":"SUM(ICB_at_2000!Y307,Vines!Y307,WestNet!Y307,Capex_to_Jun_2014!Y307,Capex_from_Jul_2014!Y307)","v":0},{"$f":"SUM(ICB_at_2000!Z307,Vines!Z307,WestNet!Z307,Capex_to_Jun_2014!Z307,Capex_from_Jul_2014!Z307)","v":0}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"SUM(ICB_at_2000!E308,Vines!E308,WestNet!E308,Capex_to_Jun_2014!E308,Capex_from_Jul_2014!E308)","v":0},{"$f":"SUM(ICB_at_2000!F308,Vines!F308,WestNet!F308,Capex_to_Jun_2014!F308,Capex_from_Jul_2014!F308)","v":0},{"$f":"SUM(ICB_at_2000!G308,Vines!G308,WestNet!G308,Capex_to_Jun_2014!G308,Capex_from_Jul_2014!G308)","v":0},{"$f":"SUM(ICB_at_2000!H308,Vines!H308,WestNet!H308,Capex_to_Jun_2014!H308,Capex_from_Jul_2014!H308)","v":0},{"$f":"SUM(ICB_at_2000!I308,Vines!I308,WestNet!I308,Capex_to_Jun_2014!I308,Capex_from_Jul_2014!I308)","v":0},{"$f":"SUM(ICB_at_2000!J308,Vines!J308,WestNet!J308,Capex_to_Jun_2014!J308,Capex_from_Jul_2014!J308)","v":0},{"$f":"SUM(ICB_at_2000!K308,Vines!K308,WestNet!K308,Capex_to_Jun_2014!K308,Capex_from_Jul_2014!K308)","v":0},{"$f":"SUM(ICB_at_2000!L308,Vines!L308,WestNet!L308,Capex_to_Jun_2014!L308,Capex_from_Jul_2014!L308)","v":0},{"$f":"SUM(ICB_at_2000!M308,Vines!M308,WestNet!M308,Capex_to_Jun_2014!M308,Capex_from_Jul_2014!M308)","v":0},{"$f":"SUM(ICB_at_2000!N308,Vines!N308,WestNet!N308,Capex_to_Jun_2014!N308,Capex_from_Jul_2014!N308)","v":0},{"$f":"SUM(ICB_at_2000!O308,Vines!O308,WestNet!O308,Capex_to_Jun_2014!O308,Capex_from_Jul_2014!O308)","v":0},{"$f":"SUM(ICB_at_2000!P308,Vines!P308,WestNet!P308,Capex_to_Jun_2014!P308,Capex_from_Jul_2014!P308)","v":0},{"$f":"SUM(ICB_at_2000!Q308,Vines!Q308,WestNet!Q308,Capex_to_Jun_2014!Q308,Capex_from_Jul_2014!Q308)","v":0},{"$f":"SUM(ICB_at_2000!R308,Vines!R308,WestNet!R308,Capex_to_Jun_2014!R308,Capex_from_Jul_2014!R308)","v":0},{"$f":"SUM(ICB_at_2000!S308,Vines!S308,WestNet!S308,Capex_to_Jun_2014!S308,Capex_from_Jul_2014!S308)","v":0},{"$f":"SUM(ICB_at_2000!T308,Vines!T308,WestNet!T308,Capex_to_Jun_2014!T308,Capex_from_Jul_2014!T308)","v":0},{"$f":"SUM(ICB_at_2000!U308,Vines!U308,WestNet!U308,Capex_to_Jun_2014!U308,Capex_from_Jul_2014!U308)","v":0},{"$f":"SUM(ICB_at_2000!V308,Vines!V308,WestNet!V308,Capex_to_Jun_2014!V308,Capex_from_Jul_2014!V308)","v":0},{"$f":"SUM(ICB_at_2000!W308,Vines!W308,WestNet!W308,Capex_to_Jun_2014!W308,Capex_from_Jul_2014!W308)","v":0},{"$f":"SUM(ICB_at_2000!X308,Vines!X308,WestNet!X308,Capex_to_Jun_2014!X308,Capex_from_Jul_2014!X308)","v":0},{"$f":"SUM(ICB_at_2000!Y308,Vines!Y308,WestNet!Y308,Capex_to_Jun_2014!Y308,Capex_from_Jul_2014!Y308)","v":0},{"$f":"SUM(ICB_at_2000!Z308,Vines!Z308,WestNet!Z308,Capex_to_Jun_2014!Z308,Capex_from_Jul_2014!Z308)","v":0}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,{"$f":"SUM(ICB_at_2000!E309,Vines!E309,WestNet!E309,Capex_to_Jun_2014!E309,Capex_from_Jul_2014!E309)","v":0},{"$f":"SUM(ICB_at_2000!F309,Vines!F309,WestNet!F309,Capex_to_Jun_2014!F309,Capex_from_Jul_2014!F309)","v":0},{"$f":"SUM(ICB_at_2000!G309,Vines!G309,WestNet!G309,Capex_to_Jun_2014!G309,Capex_from_Jul_2014!G309)","v":0},{"$f":"SUM(ICB_at_2000!H309,Vines!H309,WestNet!H309,Capex_to_Jun_2014!H309,Capex_from_Jul_2014!H309)","v":0},{"$f":"SUM(ICB_at_2000!I309,Vines!I309,WestNet!I309,Capex_to_Jun_2014!I309,Capex_from_Jul_2014!I309)","v":0},{"$f":"SUM(ICB_at_2000!J309,Vines!J309,WestNet!J309,Capex_to_Jun_2014!J309,Capex_from_Jul_2014!J309)","v":0},{"$f":"SUM(ICB_at_2000!K309,Vines!K309,WestNet!K309,Capex_to_Jun_2014!K309,Capex_from_Jul_2014!K309)","v":0},{"$f":"SUM(ICB_at_2000!L309,Vines!L309,WestNet!L309,Capex_to_Jun_2014!L309,Capex_from_Jul_2014!L309)","v":0},{"$f":"SUM(ICB_at_2000!M309,Vines!M309,WestNet!M309,Capex_to_Jun_2014!M309,Capex_from_Jul_2014!M309)","v":0},{"$f":"SUM(ICB_at_2000!N309,Vines!N309,WestNet!N309,Capex_to_Jun_2014!N309,Capex_from_Jul_2014!N309)","v":0},{"$f":"SUM(ICB_at_2000!O309,Vines!O309,WestNet!O309,Capex_to_Jun_2014!O309,Capex_from_Jul_2014!O309)","v":0},{"$f":"SUM(ICB_at_2000!P309,Vines!P309,WestNet!P309,Capex_to_Jun_2014!P309,Capex_from_Jul_2014!P309)","v":0},{"$f":"SUM(ICB_at_2000!Q309,Vines!Q309,WestNet!Q309,Capex_to_Jun_2014!Q309,Capex_from_Jul_2014!Q309)","v":0},{"$f":"SUM(ICB_at_2000!R309,Vines!R309,WestNet!R309,Capex_to_Jun_2014!R309,Capex_from_Jul_2014!R309)","v":0},{"$f":"SUM(ICB_at_2000!S309,Vines!S309,WestNet!S309,Capex_to_Jun_2014!S309,Capex_from_Jul_2014!S309)","v":0},{"$f":"SUM(ICB_at_2000!T309,Vines!T309,WestNet!T309,Capex_to_Jun_2014!T309,Capex_from_Jul_2014!T309)","v":0},{"$f":"SUM(ICB_at_2000!U309,Vines!U309,WestNet!U309,Capex_to_Jun_2014!U309,Capex_from_Jul_2014!U309)","v":0},{"$f":"SUM(ICB_at_2000!V309,Vines!V309,WestNet!V309,Capex_to_Jun_2014!V309,Capex_from_Jul_2014!V309)","v":0},{"$f":"SUM(ICB_at_2000!W309,Vines!W309,WestNet!W309,Capex_to_Jun_2014!W309,Capex_from_Jul_2014!W309)","v":0},{"$f":"SUM(ICB_at_2000!X309,Vines!X309,WestNet!X309,Capex_to_Jun_2014!X309,Capex_from_Jul_2014!X309)","v":0},{"$f":"SUM(ICB_at_2000!Y309,Vines!Y309,WestNet!Y309,Capex_to_Jun_2014!Y309,Capex_from_Jul_2014!Y309)","v":0},{"$f":"SUM(ICB_at_2000!Z309,Vines!Z309,WestNet!Z309,Capex_to_Jun_2014!Z309,Capex_from_Jul_2014!Z309)","v":0}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000!E310,Vines!E310,WestNet!E310,Capex_to_Jun_2014!E310,Capex_from_Jul_2014!E310)","v":0},{"$f":"SUM(ICB_at_2000!F310,Vines!F310,WestNet!F310,Capex_to_Jun_2014!F310,Capex_from_Jul_2014!F310)","v":0},{"$f":"SUM(ICB_at_2000!G310,Vines!G310,WestNet!G310,Capex_to_Jun_2014!G310,Capex_from_Jul_2014!G310)","v":0},{"$f":"SUM(ICB_at_2000!H310,Vines!H310,WestNet!H310,Capex_to_Jun_2014!H310,Capex_from_Jul_2014!H310)","v":0},{"$f":"SUM(ICB_at_2000!I310,Vines!I310,WestNet!I310,Capex_to_Jun_2014!I310,Capex_from_Jul_2014!I310)","v":0},{"$f":"SUM(ICB_at_2000!J310,Vines!J310,WestNet!J310,Capex_to_Jun_2014!J310,Capex_from_Jul_2014!J310)","v":0},{"$f":"SUM(ICB_at_2000!K310,Vines!K310,WestNet!K310,Capex_to_Jun_2014!K310,Capex_from_Jul_2014!K310)","v":0},{"$f":"SUM(ICB_at_2000!L310,Vines!L310,WestNet!L310,Capex_to_Jun_2014!L310,Capex_from_Jul_2014!L310)","v":0},{"$f":"SUM(ICB_at_2000!M310,Vines!M310,WestNet!M310,Capex_to_Jun_2014!M310,Capex_from_Jul_2014!M310)","v":0},{"$f":"SUM(ICB_at_2000!N310,Vines!N310,WestNet!N310,Capex_to_Jun_2014!N310,Capex_from_Jul_2014!N310)","v":0},{"$f":"SUM(ICB_at_2000!O310,Vines!O310,WestNet!O310,Capex_to_Jun_2014!O310,Capex_from_Jul_2014!O310)","v":0},{"$f":"SUM(ICB_at_2000!P310,Vines!P310,WestNet!P310,Capex_to_Jun_2014!P310,Capex_from_Jul_2014!P310)","v":0},{"$f":"SUM(ICB_at_2000!Q310,Vines!Q310,WestNet!Q310,Capex_to_Jun_2014!Q310,Capex_from_Jul_2014!Q310)","v":0},{"$f":"SUM(ICB_at_2000!R310,Vines!R310,WestNet!R310,Capex_to_Jun_2014!R310,Capex_from_Jul_2014!R310)","v":0},{"$f":"SUM(ICB_at_2000!S310,Vines!S310,WestNet!S310,Capex_to_Jun_2014!S310,Capex_from_Jul_2014!S310)","v":0},{"$f":"SUM(ICB_at_2000!T310,Vines!T310,WestNet!T310,Capex_to_Jun_2014!T310,Capex_from_Jul_2014!T310)","v":0},{"$f":"SUM(ICB_at_2000!U310,Vines!U310,WestNet!U310,Capex_to_Jun_2014!U310,Capex_from_Jul_2014!U310)","v":0},{"$f":"SUM(ICB_at_2000!V310,Vines!V310,WestNet!V310,Capex_to_Jun_2014!V310,Capex_from_Jul_2014!V310)","v":0},{"$f":"SUM(ICB_at_2000!W310,Vines!W310,WestNet!W310,Capex_to_Jun_2014!W310,Capex_from_Jul_2014!W310)","v":0},{"$f":"SUM(ICB_at_2000!X310,Vines!X310,WestNet!X310,Capex_to_Jun_2014!X310,Capex_from_Jul_2014!X310)","v":0},{"$f":"SUM(ICB_at_2000!Y310,Vines!Y310,WestNet!Y310,Capex_to_Jun_2014!Y310,Capex_from_Jul_2014!Y310)","v":0},{"$f":"SUM(ICB_at_2000!Z310,Vines!Z310,WestNet!Z310,Capex_to_Jun_2014!Z310,Capex_from_Jul_2014!Z310)","v":0}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000!E311,Vines!E311,WestNet!E311,Capex_to_Jun_2014!E311,Capex_from_Jul_2014!E311)","v":0},{"$f":"SUM(ICB_at_2000!F311,Vines!F311,WestNet!F311,Capex_to_Jun_2014!F311,Capex_from_Jul_2014!F311)","v":0},{"$f":"SUM(ICB_at_2000!G311,Vines!G311,WestNet!G311,Capex_to_Jun_2014!G311,Capex_from_Jul_2014!G311)","v":0},{"$f":"SUM(ICB_at_2000!H311,Vines!H311,WestNet!H311,Capex_to_Jun_2014!H311,Capex_from_Jul_2014!H311)","v":0},{"$f":"SUM(ICB_at_2000!I311,Vines!I311,WestNet!I311,Capex_to_Jun_2014!I311,Capex_from_Jul_2014!I311)","v":0},{"$f":"SUM(ICB_at_2000!J311,Vines!J311,WestNet!J311,Capex_to_Jun_2014!J311,Capex_from_Jul_2014!J311)","v":0},{"$f":"SUM(ICB_at_2000!K311,Vines!K311,WestNet!K311,Capex_to_Jun_2014!K311,Capex_from_Jul_2014!K311)","v":0},{"$f":"SUM(ICB_at_2000!L311,Vines!L311,WestNet!L311,Capex_to_Jun_2014!L311,Capex_from_Jul_2014!L311)","v":0},{"$f":"SUM(ICB_at_2000!M311,Vines!M311,WestNet!M311,Capex_to_Jun_2014!M311,Capex_from_Jul_2014!M311)","v":0},{"$f":"SUM(ICB_at_2000!N311,Vines!N311,WestNet!N311,Capex_to_Jun_2014!N311,Capex_from_Jul_2014!N311)","v":0},{"$f":"SUM(ICB_at_2000!O311,Vines!O311,WestNet!O311,Capex_to_Jun_2014!O311,Capex_from_Jul_2014!O311)","v":0},{"$f":"SUM(ICB_at_2000!P311,Vines!P311,WestNet!P311,Capex_to_Jun_2014!P311,Capex_from_Jul_2014!P311)","v":0},{"$f":"SUM(ICB_at_2000!Q311,Vines!Q311,WestNet!Q311,Capex_to_Jun_2014!Q311,Capex_from_Jul_2014!Q311)","v":0},{"$f":"SUM(ICB_at_2000!R311,Vines!R311,WestNet!R311,Capex_to_Jun_2014!R311,Capex_from_Jul_2014!R311)","v":0},{"$f":"SUM(ICB_at_2000!S311,Vines!S311,WestNet!S311,Capex_to_Jun_2014!S311,Capex_from_Jul_2014!S311)","v":0},{"$f":"SUM(ICB_at_2000!T311,Vines!T311,WestNet!T311,Capex_to_Jun_2014!T311,Capex_from_Jul_2014!T311)","v":0},{"$f":"SUM(ICB_at_2000!U311,Vines!U311,WestNet!U311,Capex_to_Jun_2014!U311,Capex_from_Jul_2014!U311)","v":0},{"$f":"SUM(ICB_at_2000!V311,Vines!V311,WestNet!V311,Capex_to_Jun_2014!V311,Capex_from_Jul_2014!V311)","v":0},{"$f":"SUM(ICB_at_2000!W311,Vines!W311,WestNet!W311,Capex_to_Jun_2014!W311,Capex_from_Jul_2014!W311)","v":0},{"$f":"SUM(ICB_at_2000!X311,Vines!X311,WestNet!X311,Capex_to_Jun_2014!X311,Capex_from_Jul_2014!X311)","v":0},{"$f":"SUM(ICB_at_2000!Y311,Vines!Y311,WestNet!Y311,Capex_to_Jun_2014!Y311,Capex_from_Jul_2014!Y311)","v":0},{"$f":"SUM(ICB_at_2000!Z311,Vines!Z311,WestNet!Z311,Capex_to_Jun_2014!Z311,Capex_from_Jul_2014!Z311)","v":0}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,{"$f":"SUM(ICB_at_2000!E312,Vines!E312,WestNet!E312,Capex_to_Jun_2014!E312,Capex_from_Jul_2014!E312)","v":0},{"$f":"SUM(ICB_at_2000!F312,Vines!F312,WestNet!F312,Capex_to_Jun_2014!F312,Capex_from_Jul_2014!F312)","v":0},{"$f":"SUM(ICB_at_2000!G312,Vines!G312,WestNet!G312,Capex_to_Jun_2014!G312,Capex_from_Jul_2014!G312)","v":0},{"$f":"SUM(ICB_at_2000!H312,Vines!H312,WestNet!H312,Capex_to_Jun_2014!H312,Capex_from_Jul_2014!H312)","v":0},{"$f":"SUM(ICB_at_2000!I312,Vines!I312,WestNet!I312,Capex_to_Jun_2014!I312,Capex_from_Jul_2014!I312)","v":0},{"$f":"SUM(ICB_at_2000!J312,Vines!J312,WestNet!J312,Capex_to_Jun_2014!J312,Capex_from_Jul_2014!J312)","v":0},{"$f":"SUM(ICB_at_2000!K312,Vines!K312,WestNet!K312,Capex_to_Jun_2014!K312,Capex_from_Jul_2014!K312)","v":0},{"$f":"SUM(ICB_at_2000!L312,Vines!L312,WestNet!L312,Capex_to_Jun_2014!L312,Capex_from_Jul_2014!L312)","v":0},{"$f":"SUM(ICB_at_2000!M312,Vines!M312,WestNet!M312,Capex_to_Jun_2014!M312,Capex_from_Jul_2014!M312)","v":0},{"$f":"SUM(ICB_at_2000!N312,Vines!N312,WestNet!N312,Capex_to_Jun_2014!N312,Capex_from_Jul_2014!N312)","v":0},{"$f":"SUM(ICB_at_2000!O312,Vines!O312,WestNet!O312,Capex_to_Jun_2014!O312,Capex_from_Jul_2014!O312)","v":0},{"$f":"SUM(ICB_at_2000!P312,Vines!P312,WestNet!P312,Capex_to_Jun_2014!P312,Capex_from_Jul_2014!P312)","v":0},{"$f":"SUM(ICB_at_2000!Q312,Vines!Q312,WestNet!Q312,Capex_to_Jun_2014!Q312,Capex_from_Jul_2014!Q312)","v":0},{"$f":"SUM(ICB_at_2000!R312,Vines!R312,WestNet!R312,Capex_to_Jun_2014!R312,Capex_from_Jul_2014!R312)","v":0},{"$f":"SUM(ICB_at_2000!S312,Vines!S312,WestNet!S312,Capex_to_Jun_2014!S312,Capex_from_Jul_2014!S312)","v":0},{"$f":"SUM(ICB_at_2000!T312,Vines!T312,WestNet!T312,Capex_to_Jun_2014!T312,Capex_from_Jul_2014!T312)","v":0},{"$f":"SUM(ICB_at_2000!U312,Vines!U312,WestNet!U312,Capex_to_Jun_2014!U312,Capex_from_Jul_2014!U312)","v":0},{"$f":"SUM(ICB_at_2000!V312,Vines!V312,WestNet!V312,Capex_to_Jun_2014!V312,Capex_from_Jul_2014!V312)","v":0},{"$f":"SUM(ICB_at_2000!W312,Vines!W312,WestNet!W312,Capex_to_Jun_2014!W312,Capex_from_Jul_2014!W312)","v":0},{"$f":"SUM(ICB_at_2000!X312,Vines!X312,WestNet!X312,Capex_to_Jun_2014!X312,Capex_from_Jul_2014!X312)","v":0},{"$f":"SUM(ICB_at_2000!Y312,Vines!Y312,WestNet!Y312,Capex_to_Jun_2014!Y312,Capex_from_Jul_2014!Y312)","v":0},{"$f":"SUM(ICB_at_2000!Z312,Vines!Z312,WestNet!Z312,Capex_to_Jun_2014!Z312,Capex_from_Jul_2014!Z312)","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,{"$f":"SUM(ICB_at_2000!E313,Vines!E313,WestNet!E313,Capex_to_Jun_2014!E313,Capex_from_Jul_2014!E313)","v":0},{"$f":"SUM(ICB_at_2000!F313,Vines!F313,WestNet!F313,Capex_to_Jun_2014!F313,Capex_from_Jul_2014!F313)","v":0},{"$f":"SUM(ICB_at_2000!G313,Vines!G313,WestNet!G313,Capex_to_Jun_2014!G313,Capex_from_Jul_2014!G313)","v":0},{"$f":"SUM(ICB_at_2000!H313,Vines!H313,WestNet!H313,Capex_to_Jun_2014!H313,Capex_from_Jul_2014!H313)","v":0},{"$f":"SUM(ICB_at_2000!I313,Vines!I313,WestNet!I313,Capex_to_Jun_2014!I313,Capex_from_Jul_2014!I313)","v":0},{"$f":"SUM(ICB_at_2000!J313,Vines!J313,WestNet!J313,Capex_to_Jun_2014!J313,Capex_from_Jul_2014!J313)","v":0},{"$f":"SUM(ICB_at_2000!K313,Vines!K313,WestNet!K313,Capex_to_Jun_2014!K313,Capex_from_Jul_2014!K313)","v":0},{"$f":"SUM(ICB_at_2000!L313,Vines!L313,WestNet!L313,Capex_to_Jun_2014!L313,Capex_from_Jul_2014!L313)","v":0},{"$f":"SUM(ICB_at_2000!M313,Vines!M313,WestNet!M313,Capex_to_Jun_2014!M313,Capex_from_Jul_2014!M313)","v":0},{"$f":"SUM(ICB_at_2000!N313,Vines!N313,WestNet!N313,Capex_to_Jun_2014!N313,Capex_from_Jul_2014!N313)","v":0},{"$f":"SUM(ICB_at_2000!O313,Vines!O313,WestNet!O313,Capex_to_Jun_2014!O313,Capex_from_Jul_2014!O313)","v":0},{"$f":"SUM(ICB_at_2000!P313,Vines!P313,WestNet!P313,Capex_to_Jun_2014!P313,Capex_from_Jul_2014!P313)","v":0},{"$f":"SUM(ICB_at_2000!Q313,Vines!Q313,WestNet!Q313,Capex_to_Jun_2014!Q313,Capex_from_Jul_2014!Q313)","v":0},{"$f":"SUM(ICB_at_2000!R313,Vines!R313,WestNet!R313,Capex_to_Jun_2014!R313,Capex_from_Jul_2014!R313)","v":0},{"$f":"SUM(ICB_at_2000!S313,Vines!S313,WestNet!S313,Capex_to_Jun_2014!S313,Capex_from_Jul_2014!S313)","v":0},{"$f":"SUM(ICB_at_2000!T313,Vines!T313,WestNet!T313,Capex_to_Jun_2014!T313,Capex_from_Jul_2014!T313)","v":0},{"$f":"SUM(ICB_at_2000!U313,Vines!U313,WestNet!U313,Capex_to_Jun_2014!U313,Capex_from_Jul_2014!U313)","v":0},{"$f":"SUM(ICB_at_2000!V313,Vines!V313,WestNet!V313,Capex_to_Jun_2014!V313,Capex_from_Jul_2014!V313)","v":0},{"$f":"SUM(ICB_at_2000!W313,Vines!W313,WestNet!W313,Capex_to_Jun_2014!W313,Capex_from_Jul_2014!W313)","v":0},{"$f":"SUM(ICB_at_2000!X313,Vines!X313,WestNet!X313,Capex_to_Jun_2014!X313,Capex_from_Jul_2014!X313)","v":0},{"$f":"SUM(ICB_at_2000!Y313,Vines!Y313,WestNet!Y313,Capex_to_Jun_2014!Y313,Capex_from_Jul_2014!Y313)","v":0},{"$f":"SUM(ICB_at_2000!Z313,Vines!Z313,WestNet!Z313,Capex_to_Jun_2014!Z313,Capex_from_Jul_2014!Z313)","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,{"$f":"SUM(ICB_at_2000!E314,Vines!E314,WestNet!E314,Capex_to_Jun_2014!E314,Capex_from_Jul_2014!E314)","v":0},{"$f":"SUM(ICB_at_2000!F314,Vines!F314,WestNet!F314,Capex_to_Jun_2014!F314,Capex_from_Jul_2014!F314)","v":0},{"$f":"SUM(ICB_at_2000!G314,Vines!G314,WestNet!G314,Capex_to_Jun_2014!G314,Capex_from_Jul_2014!G314)","v":0},{"$f":"SUM(ICB_at_2000!H314,Vines!H314,WestNet!H314,Capex_to_Jun_2014!H314,Capex_from_Jul_2014!H314)","v":0},{"$f":"SUM(ICB_at_2000!I314,Vines!I314,WestNet!I314,Capex_to_Jun_2014!I314,Capex_from_Jul_2014!I314)","v":0},{"$f":"SUM(ICB_at_2000!J314,Vines!J314,WestNet!J314,Capex_to_Jun_2014!J314,Capex_from_Jul_2014!J314)","v":0},{"$f":"SUM(ICB_at_2000!K314,Vines!K314,WestNet!K314,Capex_to_Jun_2014!K314,Capex_from_Jul_2014!K314)","v":0},{"$f":"SUM(ICB_at_2000!L314,Vines!L314,WestNet!L314,Capex_to_Jun_2014!L314,Capex_from_Jul_2014!L314)","v":0},{"$f":"SUM(ICB_at_2000!M314,Vines!M314,WestNet!M314,Capex_to_Jun_2014!M314,Capex_from_Jul_2014!M314)","v":0},{"$f":"SUM(ICB_at_2000!N314,Vines!N314,WestNet!N314,Capex_to_Jun_2014!N314,Capex_from_Jul_2014!N314)","v":0},{"$f":"SUM(ICB_at_2000!O314,Vines!O314,WestNet!O314,Capex_to_Jun_2014!O314,Capex_from_Jul_2014!O314)","v":0},{"$f":"SUM(ICB_at_2000!P314,Vines!P314,WestNet!P314,Capex_to_Jun_2014!P314,Capex_from_Jul_2014!P314)","v":0},{"$f":"SUM(ICB_at_2000!Q314,Vines!Q314,WestNet!Q314,Capex_to_Jun_2014!Q314,Capex_from_Jul_2014!Q314)","v":0},{"$f":"SUM(ICB_at_2000!R314,Vines!R314,WestNet!R314,Capex_to_Jun_2014!R314,Capex_from_Jul_2014!R314)","v":0},{"$f":"SUM(ICB_at_2000!S314,Vines!S314,WestNet!S314,Capex_to_Jun_2014!S314,Capex_from_Jul_2014!S314)","v":0},{"$f":"SUM(ICB_at_2000!T314,Vines!T314,WestNet!T314,Capex_to_Jun_2014!T314,Capex_from_Jul_2014!T314)","v":0},{"$f":"SUM(ICB_at_2000!U314,Vines!U314,WestNet!U314,Capex_to_Jun_2014!U314,Capex_from_Jul_2014!U314)","v":0},{"$f":"SUM(ICB_at_2000!V314,Vines!V314,WestNet!V314,Capex_to_Jun_2014!V314,Capex_from_Jul_2014!V314)","v":0},{"$f":"SUM(ICB_at_2000!W314,Vines!W314,WestNet!W314,Capex_to_Jun_2014!W314,Capex_from_Jul_2014!W314)","v":0},{"$f":"SUM(ICB_at_2000!X314,Vines!X314,WestNet!X314,Capex_to_Jun_2014!X314,Capex_from_Jul_2014!X314)","v":0},{"$f":"SUM(ICB_at_2000!Y314,Vines!Y314,WestNet!Y314,Capex_to_Jun_2014!Y314,Capex_from_Jul_2014!Y314)","v":0},{"$f":"SUM(ICB_at_2000!Z314,Vines!Z314,WestNet!Z314,Capex_to_Jun_2014!Z314,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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM(ICB_at_2000!E319,Vines!E319,WestNet!E319,Capex_to_Jun_2014!E319,Capex_from_Jul_2014!E319)","v":0},{"$f":"SUM(ICB_at_2000!F319,Vines!F319,WestNet!F319,Capex_to_Jun_2014!F319,Capex_from_Jul_2014!F319)","v":0},{"$f":"SUM(ICB_at_2000!G319,Vines!G319,WestNet!G319,Capex_to_Jun_2014!G319,Capex_from_Jul_2014!G319)","v":0},{"$f":"SUM(ICB_at_2000!H319,Vines!H319,WestNet!H319,Capex_to_Jun_2014!H319,Capex_from_Jul_2014!H319)","v":0},{"$f":"SUM(ICB_at_2000!I319,Vines!I319,WestNet!I319,Capex_to_Jun_2014!I319,Capex_from_Jul_2014!I319)","v":0},{"$f":"SUM(ICB_at_2000!J319,Vines!J319,WestNet!J319,Capex_to_Jun_2014!J319,Capex_from_Jul_2014!J319)","v":0},{"$f":"SUM(ICB_at_2000!K319,Vines!K319,WestNet!K319,Capex_to_Jun_2014!K319,Capex_from_Jul_2014!K319)","v":0},{"$f":"SUM(ICB_at_2000!L319,Vines!L319,WestNet!L319,Capex_to_Jun_2014!L319,Capex_from_Jul_2014!L319)","v":0},{"$f":"SUM(ICB_at_2000!M319,Vines!M319,WestNet!M319,Capex_to_Jun_2014!M319,Capex_from_Jul_2014!M319)","v":0},{"$f":"SUM(ICB_at_2000!N319,Vines!N319,WestNet!N319,Capex_to_Jun_2014!N319,Capex_from_Jul_2014!N319)","v":0},{"$f":"SUM(ICB_at_2000!O319,Vines!O319,WestNet!O319,Capex_to_Jun_2014!O319,Capex_from_Jul_2014!O319)","v":0},{"$f":"SUM(ICB_at_2000!P319,Vines!P319,WestNet!P319,Capex_to_Jun_2014!P319,Capex_from_Jul_2014!P319)","v":0},{"$f":"SUM(ICB_at_2000!Q319,Vines!Q319,WestNet!Q319,Capex_to_Jun_2014!Q319,Capex_from_Jul_2014!Q319)","v":0},{"$f":"SUM(ICB_at_2000!R319,Vines!R319,WestNet!R319,Capex_to_Jun_2014!R319,Capex_from_Jul_2014!R319)","v":0},{"$f":"SUM(ICB_at_2000!S319,Vines!S319,WestNet!S319,Capex_to_Jun_2014!S319,Capex_from_Jul_2014!S319)","v":0},{"$f":"SUM(ICB_at_2000!T319,Vines!T319,WestNet!T319,Capex_to_Jun_2014!T319,Capex_from_Jul_2014!T319)","v":0},{"$f":"SUM(ICB_at_2000!U319,Vines!U319,WestNet!U319,Capex_to_Jun_2014!U319,Capex_from_Jul_2014!U319)","v":0},{"$f":"SUM(ICB_at_2000!V319,Vines!V319,WestNet!V319,Capex_to_Jun_2014!V319,Capex_from_Jul_2014!V319)","v":0},{"$f":"SUM(ICB_at_2000!W319,Vines!W319,WestNet!W319,Capex_to_Jun_2014!W319,Capex_from_Jul_2014!W319)","v":0},{"$f":"SUM(ICB_at_2000!X319,Vines!X319,WestNet!X319,Capex_to_Jun_2014!X319,Capex_from_Jul_2014!X319)","v":0},{"$f":"SUM(ICB_at_2000!Y319,Vines!Y319,WestNet!Y319,Capex_to_Jun_2014!Y319,Capex_from_Jul_2014!Y319)","v":0},{"$f":"SUM(ICB_at_2000!Z319,Vines!Z319,WestNet!Z319,Capex_to_Jun_2014!Z319,Capex_from_Jul_2014!Z319)","v":0}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM(ICB_at_2000!E320,Vines!E320,WestNet!E320,Capex_to_Jun_2014!E320,Capex_from_Jul_2014!E320)","v":0},{"$f":"SUM(ICB_at_2000!F320,Vines!F320,WestNet!F320,Capex_to_Jun_2014!F320,Capex_from_Jul_2014!F320)","v":0},{"$f":"SUM(ICB_at_2000!G320,Vines!G320,WestNet!G320,Capex_to_Jun_2014!G320,Capex_from_Jul_2014!G320)","v":0},{"$f":"SUM(ICB_at_2000!H320,Vines!H320,WestNet!H320,Capex_to_Jun_2014!H320,Capex_from_Jul_2014!H320)","v":0},{"$f":"SUM(ICB_at_2000!I320,Vines!I320,WestNet!I320,Capex_to_Jun_2014!I320,Capex_from_Jul_2014!I320)","v":0},{"$f":"SUM(ICB_at_2000!J320,Vines!J320,WestNet!J320,Capex_to_Jun_2014!J320,Capex_from_Jul_2014!J320)","v":0},{"$f":"SUM(ICB_at_2000!K320,Vines!K320,WestNet!K320,Capex_to_Jun_2014!K320,Capex_from_Jul_2014!K320)","v":0},{"$f":"SUM(ICB_at_2000!L320,Vines!L320,WestNet!L320,Capex_to_Jun_2014!L320,Capex_from_Jul_2014!L320)","v":0},{"$f":"SUM(ICB_at_2000!M320,Vines!M320,WestNet!M320,Capex_to_Jun_2014!M320,Capex_from_Jul_2014!M320)","v":0},{"$f":"SUM(ICB_at_2000!N320,Vines!N320,WestNet!N320,Capex_to_Jun_2014!N320,Capex_from_Jul_2014!N320)","v":0},{"$f":"SUM(ICB_at_2000!O320,Vines!O320,WestNet!O320,Capex_to_Jun_2014!O320,Capex_from_Jul_2014!O320)","v":0},{"$f":"SUM(ICB_at_2000!P320,Vines!P320,WestNet!P320,Capex_to_Jun_2014!P320,Capex_from_Jul_2014!P320)","v":0},{"$f":"SUM(ICB_at_2000!Q320,Vines!Q320,WestNet!Q320,Capex_to_Jun_2014!Q320,Capex_from_Jul_2014!Q320)","v":0},{"$f":"SUM(ICB_at_2000!R320,Vines!R320,WestNet!R320,Capex_to_Jun_2014!R320,Capex_from_Jul_2014!R320)","v":0},{"$f":"SUM(ICB_at_2000!S320,Vines!S320,WestNet!S320,Capex_to_Jun_2014!S320,Capex_from_Jul_2014!S320)","v":0},{"$f":"SUM(ICB_at_2000!T320,Vines!T320,WestNet!T320,Capex_to_Jun_2014!T320,Capex_from_Jul_2014!T320)","v":0},{"$f":"SUM(ICB_at_2000!U320,Vines!U320,WestNet!U320,Capex_to_Jun_2014!U320,Capex_from_Jul_2014!U320)","v":0},{"$f":"SUM(ICB_at_2000!V320,Vines!V320,WestNet!V320,Capex_to_Jun_2014!V320,Capex_from_Jul_2014!V320)","v":0},{"$f":"SUM(ICB_at_2000!W320,Vines!W320,WestNet!W320,Capex_to_Jun_2014!W320,Capex_from_Jul_2014!W320)","v":0},{"$f":"SUM(ICB_at_2000!X320,Vines!X320,WestNet!X320,Capex_to_Jun_2014!X320,Capex_from_Jul_2014!X320)","v":0},{"$f":"SUM(ICB_at_2000!Y320,Vines!Y320,WestNet!Y320,Capex_to_Jun_2014!Y320,Capex_from_Jul_2014!Y320)","v":0},{"$f":"SUM(ICB_at_2000!Z320,Vines!Z320,WestNet!Z320,Capex_to_Jun_2014!Z320,Capex_from_Jul_2014!Z320)","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000!E321,Vines!E321,WestNet!E321,Capex_to_Jun_2014!E321,Capex_from_Jul_2014!E321)","v":0},{"$f":"SUM(ICB_at_2000!F321,Vines!F321,WestNet!F321,Capex_to_Jun_2014!F321,Capex_from_Jul_2014!F321)","v":0},{"$f":"SUM(ICB_at_2000!G321,Vines!G321,WestNet!G321,Capex_to_Jun_2014!G321,Capex_from_Jul_2014!G321)","v":0},{"$f":"SUM(ICB_at_2000!H321,Vines!H321,WestNet!H321,Capex_to_Jun_2014!H321,Capex_from_Jul_2014!H321)","v":0},{"$f":"SUM(ICB_at_2000!I321,Vines!I321,WestNet!I321,Capex_to_Jun_2014!I321,Capex_from_Jul_2014!I321)","v":0},{"$f":"SUM(ICB_at_2000!J321,Vines!J321,WestNet!J321,Capex_to_Jun_2014!J321,Capex_from_Jul_2014!J321)","v":0},{"$f":"SUM(ICB_at_2000!K321,Vines!K321,WestNet!K321,Capex_to_Jun_2014!K321,Capex_from_Jul_2014!K321)","v":0},{"$f":"SUM(ICB_at_2000!L321,Vines!L321,WestNet!L321,Capex_to_Jun_2014!L321,Capex_from_Jul_2014!L321)","v":0},{"$f":"SUM(ICB_at_2000!M321,Vines!M321,WestNet!M321,Capex_to_Jun_2014!M321,Capex_from_Jul_2014!M321)","v":0},{"$f":"SUM(ICB_at_2000!N321,Vines!N321,WestNet!N321,Capex_to_Jun_2014!N321,Capex_from_Jul_2014!N321)","v":0},{"$f":"SUM(ICB_at_2000!O321,Vines!O321,WestNet!O321,Capex_to_Jun_2014!O321,Capex_from_Jul_2014!O321)","v":0},{"$f":"SUM(ICB_at_2000!P321,Vines!P321,WestNet!P321,Capex_to_Jun_2014!P321,Capex_from_Jul_2014!P321)","v":0},{"$f":"SUM(ICB_at_2000!Q321,Vines!Q321,WestNet!Q321,Capex_to_Jun_2014!Q321,Capex_from_Jul_2014!Q321)","v":0},{"$f":"SUM(ICB_at_2000!R321,Vines!R321,WestNet!R321,Capex_to_Jun_2014!R321,Capex_from_Jul_2014!R321)","v":0},{"$f":"SUM(ICB_at_2000!S321,Vines!S321,WestNet!S321,Capex_to_Jun_2014!S321,Capex_from_Jul_2014!S321)","v":0},{"$f":"SUM(ICB_at_2000!T321,Vines!T321,WestNet!T321,Capex_to_Jun_2014!T321,Capex_from_Jul_2014!T321)","v":0},{"$f":"SUM(ICB_at_2000!U321,Vines!U321,WestNet!U321,Capex_to_Jun_2014!U321,Capex_from_Jul_2014!U321)","v":0},{"$f":"SUM(ICB_at_2000!V321,Vines!V321,WestNet!V321,Capex_to_Jun_2014!V321,Capex_from_Jul_2014!V321)","v":0},{"$f":"SUM(ICB_at_2000!W321,Vines!W321,WestNet!W321,Capex_to_Jun_2014!W321,Capex_from_Jul_2014!W321)","v":0},{"$f":"SUM(ICB_at_2000!X321,Vines!X321,WestNet!X321,Capex_to_Jun_2014!X321,Capex_from_Jul_2014!X321)","v":0},{"$f":"SUM(ICB_at_2000!Y321,Vines!Y321,WestNet!Y321,Capex_to_Jun_2014!Y321,Capex_from_Jul_2014!Y321)","v":0},{"$f":"SUM(ICB_at_2000!Z321,Vines!Z321,WestNet!Z321,Capex_to_Jun_2014!Z321,Capex_from_Jul_2014!Z321)","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000!E322,Vines!E322,WestNet!E322,Capex_to_Jun_2014!E322,Capex_from_Jul_2014!E322)","v":0},{"$f":"SUM(ICB_at_2000!F322,Vines!F322,WestNet!F322,Capex_to_Jun_2014!F322,Capex_from_Jul_2014!F322)","v":0},{"$f":"SUM(ICB_at_2000!G322,Vines!G322,WestNet!G322,Capex_to_Jun_2014!G322,Capex_from_Jul_2014!G322)","v":0},{"$f":"SUM(ICB_at_2000!H322,Vines!H322,WestNet!H322,Capex_to_Jun_2014!H322,Capex_from_Jul_2014!H322)","v":0},{"$f":"SUM(ICB_at_2000!I322,Vines!I322,WestNet!I322,Capex_to_Jun_2014!I322,Capex_from_Jul_2014!I322)","v":0},{"$f":"SUM(ICB_at_2000!J322,Vines!J322,WestNet!J322,Capex_to_Jun_2014!J322,Capex_from_Jul_2014!J322)","v":0},{"$f":"SUM(ICB_at_2000!K322,Vines!K322,WestNet!K322,Capex_to_Jun_2014!K322,Capex_from_Jul_2014!K322)","v":0},{"$f":"SUM(ICB_at_2000!L322,Vines!L322,WestNet!L322,Capex_to_Jun_2014!L322,Capex_from_Jul_2014!L322)","v":0},{"$f":"SUM(ICB_at_2000!M322,Vines!M322,WestNet!M322,Capex_to_Jun_2014!M322,Capex_from_Jul_2014!M322)","v":0},{"$f":"SUM(ICB_at_2000!N322,Vines!N322,WestNet!N322,Capex_to_Jun_2014!N322,Capex_from_Jul_2014!N322)","v":0},{"$f":"SUM(ICB_at_2000!O322,Vines!O322,WestNet!O322,Capex_to_Jun_2014!O322,Capex_from_Jul_2014!O322)","v":0},{"$f":"SUM(ICB_at_2000!P322,Vines!P322,WestNet!P322,Capex_to_Jun_2014!P322,Capex_from_Jul_2014!P322)","v":0},{"$f":"SUM(ICB_at_2000!Q322,Vines!Q322,WestNet!Q322,Capex_to_Jun_2014!Q322,Capex_from_Jul_2014!Q322)","v":0},{"$f":"SUM(ICB_at_2000!R322,Vines!R322,WestNet!R322,Capex_to_Jun_2014!R322,Capex_from_Jul_2014!R322)","v":0},{"$f":"SUM(ICB_at_2000!S322,Vines!S322,WestNet!S322,Capex_to_Jun_2014!S322,Capex_from_Jul_2014!S322)","v":0},{"$f":"SUM(ICB_at_2000!T322,Vines!T322,WestNet!T322,Capex_to_Jun_2014!T322,Capex_from_Jul_2014!T322)","v":0},{"$f":"SUM(ICB_at_2000!U322,Vines!U322,WestNet!U322,Capex_to_Jun_2014!U322,Capex_from_Jul_2014!U322)","v":0},{"$f":"SUM(ICB_at_2000!V322,Vines!V322,WestNet!V322,Capex_to_Jun_2014!V322,Capex_from_Jul_2014!V322)","v":0},{"$f":"SUM(ICB_at_2000!W322,Vines!W322,WestNet!W322,Capex_to_Jun_2014!W322,Capex_from_Jul_2014!W322)","v":0},{"$f":"SUM(ICB_at_2000!X322,Vines!X322,WestNet!X322,Capex_to_Jun_2014!X322,Capex_from_Jul_2014!X322)","v":0},{"$f":"SUM(ICB_at_2000!Y322,Vines!Y322,WestNet!Y322,Capex_to_Jun_2014!Y322,Capex_from_Jul_2014!Y322)","v":0},{"$f":"SUM(ICB_at_2000!Z322,Vines!Z322,WestNet!Z322,Capex_to_Jun_2014!Z322,Capex_from_Jul_2014!Z322)","v":0}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000!E323,Vines!E323,WestNet!E323,Capex_to_Jun_2014!E323,Capex_from_Jul_2014!E323)","v":0},{"$f":"SUM(ICB_at_2000!F323,Vines!F323,WestNet!F323,Capex_to_Jun_2014!F323,Capex_from_Jul_2014!F323)","v":0},{"$f":"SUM(ICB_at_2000!G323,Vines!G323,WestNet!G323,Capex_to_Jun_2014!G323,Capex_from_Jul_2014!G323)","v":0},{"$f":"SUM(ICB_at_2000!H323,Vines!H323,WestNet!H323,Capex_to_Jun_2014!H323,Capex_from_Jul_2014!H323)","v":0},{"$f":"SUM(ICB_at_2000!I323,Vines!I323,WestNet!I323,Capex_to_Jun_2014!I323,Capex_from_Jul_2014!I323)","v":0},{"$f":"SUM(ICB_at_2000!J323,Vines!J323,WestNet!J323,Capex_to_Jun_2014!J323,Capex_from_Jul_2014!J323)","v":0},{"$f":"SUM(ICB_at_2000!K323,Vines!K323,WestNet!K323,Capex_to_Jun_2014!K323,Capex_from_Jul_2014!K323)","v":0},{"$f":"SUM(ICB_at_2000!L323,Vines!L323,WestNet!L323,Capex_to_Jun_2014!L323,Capex_from_Jul_2014!L323)","v":0},{"$f":"SUM(ICB_at_2000!M323,Vines!M323,WestNet!M323,Capex_to_Jun_2014!M323,Capex_from_Jul_2014!M323)","v":0},{"$f":"SUM(ICB_at_2000!N323,Vines!N323,WestNet!N323,Capex_to_Jun_2014!N323,Capex_from_Jul_2014!N323)","v":0},{"$f":"SUM(ICB_at_2000!O323,Vines!O323,WestNet!O323,Capex_to_Jun_2014!O323,Capex_from_Jul_2014!O323)","v":0},{"$f":"SUM(ICB_at_2000!P323,Vines!P323,WestNet!P323,Capex_to_Jun_2014!P323,Capex_from_Jul_2014!P323)","v":0},{"$f":"SUM(ICB_at_2000!Q323,Vines!Q323,WestNet!Q323,Capex_to_Jun_2014!Q323,Capex_from_Jul_2014!Q323)","v":0},{"$f":"SUM(ICB_at_2000!R323,Vines!R323,WestNet!R323,Capex_to_Jun_2014!R323,Capex_from_Jul_2014!R323)","v":0},{"$f":"SUM(ICB_at_2000!S323,Vines!S323,WestNet!S323,Capex_to_Jun_2014!S323,Capex_from_Jul_2014!S323)","v":0},{"$f":"SUM(ICB_at_2000!T323,Vines!T323,WestNet!T323,Capex_to_Jun_2014!T323,Capex_from_Jul_2014!T323)","v":0},{"$f":"SUM(ICB_at_2000!U323,Vines!U323,WestNet!U323,Capex_to_Jun_2014!U323,Capex_from_Jul_2014!U323)","v":0},{"$f":"SUM(ICB_at_2000!V323,Vines!V323,WestNet!V323,Capex_to_Jun_2014!V323,Capex_from_Jul_2014!V323)","v":0},{"$f":"SUM(ICB_at_2000!W323,Vines!W323,WestNet!W323,Capex_to_Jun_2014!W323,Capex_from_Jul_2014!W323)","v":0},{"$f":"SUM(ICB_at_2000!X323,Vines!X323,WestNet!X323,Capex_to_Jun_2014!X323,Capex_from_Jul_2014!X323)","v":0},{"$f":"SUM(ICB_at_2000!Y323,Vines!Y323,WestNet!Y323,Capex_to_Jun_2014!Y323,Capex_from_Jul_2014!Y323)","v":0},{"$f":"SUM(ICB_at_2000!Z323,Vines!Z323,WestNet!Z323,Capex_to_Jun_2014!Z323,Capex_from_Jul_2014!Z323)","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,{"$f":"SUM(ICB_at_2000!E324,Vines!E324,WestNet!E324,Capex_to_Jun_2014!E324,Capex_from_Jul_2014!E324)","v":0},{"$f":"SUM(ICB_at_2000!F324,Vines!F324,WestNet!F324,Capex_to_Jun_2014!F324,Capex_from_Jul_2014!F324)","v":0},{"$f":"SUM(ICB_at_2000!G324,Vines!G324,WestNet!G324,Capex_to_Jun_2014!G324,Capex_from_Jul_2014!G324)","v":0},{"$f":"SUM(ICB_at_2000!H324,Vines!H324,WestNet!H324,Capex_to_Jun_2014!H324,Capex_from_Jul_2014!H324)","v":0},{"$f":"SUM(ICB_at_2000!I324,Vines!I324,WestNet!I324,Capex_to_Jun_2014!I324,Capex_from_Jul_2014!I324)","v":0},{"$f":"SUM(ICB_at_2000!J324,Vines!J324,WestNet!J324,Capex_to_Jun_2014!J324,Capex_from_Jul_2014!J324)","v":0},{"$f":"SUM(ICB_at_2000!K324,Vines!K324,WestNet!K324,Capex_to_Jun_2014!K324,Capex_from_Jul_2014!K324)","v":0},{"$f":"SUM(ICB_at_2000!L324,Vines!L324,WestNet!L324,Capex_to_Jun_2014!L324,Capex_from_Jul_2014!L324)","v":0},{"$f":"SUM(ICB_at_2000!M324,Vines!M324,WestNet!M324,Capex_to_Jun_2014!M324,Capex_from_Jul_2014!M324)","v":0},{"$f":"SUM(ICB_at_2000!N324,Vines!N324,WestNet!N324,Capex_to_Jun_2014!N324,Capex_from_Jul_2014!N324)","v":0},{"$f":"SUM(ICB_at_2000!O324,Vines!O324,WestNet!O324,Capex_to_Jun_2014!O324,Capex_from_Jul_2014!O324)","v":0},{"$f":"SUM(ICB_at_2000!P324,Vines!P324,WestNet!P324,Capex_to_Jun_2014!P324,Capex_from_Jul_2014!P324)","v":0},{"$f":"SUM(ICB_at_2000!Q324,Vines!Q324,WestNet!Q324,Capex_to_Jun_2014!Q324,Capex_from_Jul_2014!Q324)","v":0},{"$f":"SUM(ICB_at_2000!R324,Vines!R324,WestNet!R324,Capex_to_Jun_2014!R324,Capex_from_Jul_2014!R324)","v":0},{"$f":"SUM(ICB_at_2000!S324,Vines!S324,WestNet!S324,Capex_to_Jun_2014!S324,Capex_from_Jul_2014!S324)","v":1.4349045801526721E-2},{"$f":"SUM(ICB_at_2000!T324,Vines!T324,WestNet!T324,Capex_to_Jun_2014!T324,Capex_from_Jul_2014!T324)","v":0},{"$f":"SUM(ICB_at_2000!U324,Vines!U324,WestNet!U324,Capex_to_Jun_2014!U324,Capex_from_Jul_2014!U324)","v":0},{"$f":"SUM(ICB_at_2000!V324,Vines!V324,WestNet!V324,Capex_to_Jun_2014!V324,Capex_from_Jul_2014!V324)","v":0},{"$f":"SUM(ICB_at_2000!W324,Vines!W324,WestNet!W324,Capex_to_Jun_2014!W324,Capex_from_Jul_2014!W324)","v":0},{"$f":"SUM(ICB_at_2000!X324,Vines!X324,WestNet!X324,Capex_to_Jun_2014!X324,Capex_from_Jul_2014!X324)","v":0},{"$f":"SUM(ICB_at_2000!Y324,Vines!Y324,WestNet!Y324,Capex_to_Jun_2014!Y324,Capex_from_Jul_2014!Y324)","v":0},{"$f":"SUM(ICB_at_2000!Z324,Vines!Z324,WestNet!Z324,Capex_to_Jun_2014!Z324,Capex_from_Jul_2014!Z324)","v":0}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,{"$f":"SUM(ICB_at_2000!E325,Vines!E325,WestNet!E325,Capex_to_Jun_2014!E325,Capex_from_Jul_2014!E325)","v":0},{"$f":"SUM(ICB_at_2000!F325,Vines!F325,WestNet!F325,Capex_to_Jun_2014!F325,Capex_from_Jul_2014!F325)","v":0},{"$f":"SUM(ICB_at_2000!G325,Vines!G325,WestNet!G325,Capex_to_Jun_2014!G325,Capex_from_Jul_2014!G325)","v":0},{"$f":"SUM(ICB_at_2000!H325,Vines!H325,WestNet!H325,Capex_to_Jun_2014!H325,Capex_from_Jul_2014!H325)","v":0},{"$f":"SUM(ICB_at_2000!I325,Vines!I325,WestNet!I325,Capex_to_Jun_2014!I325,Capex_from_Jul_2014!I325)","v":0},{"$f":"SUM(ICB_at_2000!J325,Vines!J325,WestNet!J325,Capex_to_Jun_2014!J325,Capex_from_Jul_2014!J325)","v":0},{"$f":"SUM(ICB_at_2000!K325,Vines!K325,WestNet!K325,Capex_to_Jun_2014!K325,Capex_from_Jul_2014!K325)","v":0},{"$f":"SUM(ICB_at_2000!L325,Vines!L325,WestNet!L325,Capex_to_Jun_2014!L325,Capex_from_Jul_2014!L325)","v":0},{"$f":"SUM(ICB_at_2000!M325,Vines!M325,WestNet!M325,Capex_to_Jun_2014!M325,Capex_from_Jul_2014!M325)","v":0},{"$f":"SUM(ICB_at_2000!N325,Vines!N325,WestNet!N325,Capex_to_Jun_2014!N325,Capex_from_Jul_2014!N325)","v":0},{"$f":"SUM(ICB_at_2000!O325,Vines!O325,WestNet!O325,Capex_to_Jun_2014!O325,Capex_from_Jul_2014!O325)","v":0},{"$f":"SUM(ICB_at_2000!P325,Vines!P325,WestNet!P325,Capex_to_Jun_2014!P325,Capex_from_Jul_2014!P325)","v":0},{"$f":"SUM(ICB_at_2000!Q325,Vines!Q325,WestNet!Q325,Capex_to_Jun_2014!Q325,Capex_from_Jul_2014!Q325)","v":0},{"$f":"SUM(ICB_at_2000!R325,Vines!R325,WestNet!R325,Capex_to_Jun_2014!R325,Capex_from_Jul_2014!R325)","v":0},{"$f":"SUM(ICB_at_2000!S325,Vines!S325,WestNet!S325,Capex_to_Jun_2014!S325,Capex_from_Jul_2014!S325)","v":0},{"$f":"SUM(ICB_at_2000!T325,Vines!T325,WestNet!T325,Capex_to_Jun_2014!T325,Capex_from_Jul_2014!T325)","v":0},{"$f":"SUM(ICB_at_2000!U325,Vines!U325,WestNet!U325,Capex_to_Jun_2014!U325,Capex_from_Jul_2014!U325)","v":0},{"$f":"SUM(ICB_at_2000!V325,Vines!V325,WestNet!V325,Capex_to_Jun_2014!V325,Capex_from_Jul_2014!V325)","v":0},{"$f":"SUM(ICB_at_2000!W325,Vines!W325,WestNet!W325,Capex_to_Jun_2014!W325,Capex_from_Jul_2014!W325)","v":0},{"$f":"SUM(ICB_at_2000!X325,Vines!X325,WestNet!X325,Capex_to_Jun_2014!X325,Capex_from_Jul_2014!X325)","v":0},{"$f":"SUM(ICB_at_2000!Y325,Vines!Y325,WestNet!Y325,Capex_to_Jun_2014!Y325,Capex_from_Jul_2014!Y325)","v":0},{"$f":"SUM(ICB_at_2000!Z325,Vines!Z325,WestNet!Z325,Capex_to_Jun_2014!Z325,Capex_from_Jul_2014!Z325)","v":0}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"SUM(ICB_at_2000!E326,Vines!E326,WestNet!E326,Capex_to_Jun_2014!E326,Capex_from_Jul_2014!E326)","v":0},{"$f":"SUM(ICB_at_2000!F326,Vines!F326,WestNet!F326,Capex_to_Jun_2014!F326,Capex_from_Jul_2014!F326)","v":0},{"$f":"SUM(ICB_at_2000!G326,Vines!G326,WestNet!G326,Capex_to_Jun_2014!G326,Capex_from_Jul_2014!G326)","v":0},{"$f":"SUM(ICB_at_2000!H326,Vines!H326,WestNet!H326,Capex_to_Jun_2014!H326,Capex_from_Jul_2014!H326)","v":0},{"$f":"SUM(ICB_at_2000!I326,Vines!I326,WestNet!I326,Capex_to_Jun_2014!I326,Capex_from_Jul_2014!I326)","v":0},{"$f":"SUM(ICB_at_2000!J326,Vines!J326,WestNet!J326,Capex_to_Jun_2014!J326,Capex_from_Jul_2014!J326)","v":0},{"$f":"SUM(ICB_at_2000!K326,Vines!K326,WestNet!K326,Capex_to_Jun_2014!K326,Capex_from_Jul_2014!K326)","v":0},{"$f":"SUM(ICB_at_2000!L326,Vines!L326,WestNet!L326,Capex_to_Jun_2014!L326,Capex_from_Jul_2014!L326)","v":0},{"$f":"SUM(ICB_at_2000!M326,Vines!M326,WestNet!M326,Capex_to_Jun_2014!M326,Capex_from_Jul_2014!M326)","v":0},{"$f":"SUM(ICB_at_2000!N326,Vines!N326,WestNet!N326,Capex_to_Jun_2014!N326,Capex_from_Jul_2014!N326)","v":0},{"$f":"SUM(ICB_at_2000!O326,Vines!O326,WestNet!O326,Capex_to_Jun_2014!O326,Capex_from_Jul_2014!O326)","v":0},{"$f":"SUM(ICB_at_2000!P326,Vines!P326,WestNet!P326,Capex_to_Jun_2014!P326,Capex_from_Jul_2014!P326)","v":0},{"$f":"SUM(ICB_at_2000!Q326,Vines!Q326,WestNet!Q326,Capex_to_Jun_2014!Q326,Capex_from_Jul_2014!Q326)","v":0},{"$f":"SUM(ICB_at_2000!R326,Vines!R326,WestNet!R326,Capex_to_Jun_2014!R326,Capex_from_Jul_2014!R326)","v":0},{"$f":"SUM(ICB_at_2000!S326,Vines!S326,WestNet!S326,Capex_to_Jun_2014!S326,Capex_from_Jul_2014!S326)","v":0},{"$f":"SUM(ICB_at_2000!T326,Vines!T326,WestNet!T326,Capex_to_Jun_2014!T326,Capex_from_Jul_2014!T326)","v":0},{"$f":"SUM(ICB_at_2000!U326,Vines!U326,WestNet!U326,Capex_to_Jun_2014!U326,Capex_from_Jul_2014!U326)","v":0},{"$f":"SUM(ICB_at_2000!V326,Vines!V326,WestNet!V326,Capex_to_Jun_2014!V326,Capex_from_Jul_2014!V326)","v":0},{"$f":"SUM(ICB_at_2000!W326,Vines!W326,WestNet!W326,Capex_to_Jun_2014!W326,Capex_from_Jul_2014!W326)","v":0},{"$f":"SUM(ICB_at_2000!X326,Vines!X326,WestNet!X326,Capex_to_Jun_2014!X326,Capex_from_Jul_2014!X326)","v":0},{"$f":"SUM(ICB_at_2000!Y326,Vines!Y326,WestNet!Y326,Capex_to_Jun_2014!Y326,Capex_from_Jul_2014!Y326)","v":0},{"$f":"SUM(ICB_at_2000!Z326,Vines!Z326,WestNet!Z326,Capex_to_Jun_2014!Z326,Capex_from_Jul_2014!Z326)","v":0}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,{"$f":"SUM(ICB_at_2000!E327,Vines!E327,WestNet!E327,Capex_to_Jun_2014!E327,Capex_from_Jul_2014!E327)","v":0},{"$f":"SUM(ICB_at_2000!F327,Vines!F327,WestNet!F327,Capex_to_Jun_2014!F327,Capex_from_Jul_2014!F327)","v":0},{"$f":"SUM(ICB_at_2000!G327,Vines!G327,WestNet!G327,Capex_to_Jun_2014!G327,Capex_from_Jul_2014!G327)","v":0},{"$f":"SUM(ICB_at_2000!H327,Vines!H327,WestNet!H327,Capex_to_Jun_2014!H327,Capex_from_Jul_2014!H327)","v":0},{"$f":"SUM(ICB_at_2000!I327,Vines!I327,WestNet!I327,Capex_to_Jun_2014!I327,Capex_from_Jul_2014!I327)","v":0},{"$f":"SUM(ICB_at_2000!J327,Vines!J327,WestNet!J327,Capex_to_Jun_2014!J327,Capex_from_Jul_2014!J327)","v":0},{"$f":"SUM(ICB_at_2000!K327,Vines!K327,WestNet!K327,Capex_to_Jun_2014!K327,Capex_from_Jul_2014!K327)","v":0},{"$f":"SUM(ICB_at_2000!L327,Vines!L327,WestNet!L327,Capex_to_Jun_2014!L327,Capex_from_Jul_2014!L327)","v":0},{"$f":"SUM(ICB_at_2000!M327,Vines!M327,WestNet!M327,Capex_to_Jun_2014!M327,Capex_from_Jul_2014!M327)","v":0},{"$f":"SUM(ICB_at_2000!N327,Vines!N327,WestNet!N327,Capex_to_Jun_2014!N327,Capex_from_Jul_2014!N327)","v":0},{"$f":"SUM(ICB_at_2000!O327,Vines!O327,WestNet!O327,Capex_to_Jun_2014!O327,Capex_from_Jul_2014!O327)","v":0},{"$f":"SUM(ICB_at_2000!P327,Vines!P327,WestNet!P327,Capex_to_Jun_2014!P327,Capex_from_Jul_2014!P327)","v":0},{"$f":"SUM(ICB_at_2000!Q327,Vines!Q327,WestNet!Q327,Capex_to_Jun_2014!Q327,Capex_from_Jul_2014!Q327)","v":0},{"$f":"SUM(ICB_at_2000!R327,Vines!R327,WestNet!R327,Capex_to_Jun_2014!R327,Capex_from_Jul_2014!R327)","v":0},{"$f":"SUM(ICB_at_2000!S327,Vines!S327,WestNet!S327,Capex_to_Jun_2014!S327,Capex_from_Jul_2014!S327)","v":0},{"$f":"SUM(ICB_at_2000!T327,Vines!T327,WestNet!T327,Capex_to_Jun_2014!T327,Capex_from_Jul_2014!T327)","v":0},{"$f":"SUM(ICB_at_2000!U327,Vines!U327,WestNet!U327,Capex_to_Jun_2014!U327,Capex_from_Jul_2014!U327)","v":0},{"$f":"SUM(ICB_at_2000!V327,Vines!V327,WestNet!V327,Capex_to_Jun_2014!V327,Capex_from_Jul_2014!V327)","v":0},{"$f":"SUM(ICB_at_2000!W327,Vines!W327,WestNet!W327,Capex_to_Jun_2014!W327,Capex_from_Jul_2014!W327)","v":0},{"$f":"SUM(ICB_at_2000!X327,Vines!X327,WestNet!X327,Capex_to_Jun_2014!X327,Capex_from_Jul_2014!X327)","v":0},{"$f":"SUM(ICB_at_2000!Y327,Vines!Y327,WestNet!Y327,Capex_to_Jun_2014!Y327,Capex_from_Jul_2014!Y327)","v":0},{"$f":"SUM(ICB_at_2000!Z327,Vines!Z327,WestNet!Z327,Capex_to_Jun_2014!Z327,Capex_from_Jul_2014!Z327)","v":0}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000!E328,Vines!E328,WestNet!E328,Capex_to_Jun_2014!E328,Capex_from_Jul_2014!E328)","v":0},{"$f":"SUM(ICB_at_2000!F328,Vines!F328,WestNet!F328,Capex_to_Jun_2014!F328,Capex_from_Jul_2014!F328)","v":0},{"$f":"SUM(ICB_at_2000!G328,Vines!G328,WestNet!G328,Capex_to_Jun_2014!G328,Capex_from_Jul_2014!G328)","v":0},{"$f":"SUM(ICB_at_2000!H328,Vines!H328,WestNet!H328,Capex_to_Jun_2014!H328,Capex_from_Jul_2014!H328)","v":0},{"$f":"SUM(ICB_at_2000!I328,Vines!I328,WestNet!I328,Capex_to_Jun_2014!I328,Capex_from_Jul_2014!I328)","v":0},{"$f":"SUM(ICB_at_2000!J328,Vines!J328,WestNet!J328,Capex_to_Jun_2014!J328,Capex_from_Jul_2014!J328)","v":0},{"$f":"SUM(ICB_at_2000!K328,Vines!K328,WestNet!K328,Capex_to_Jun_2014!K328,Capex_from_Jul_2014!K328)","v":0},{"$f":"SUM(ICB_at_2000!L328,Vines!L328,WestNet!L328,Capex_to_Jun_2014!L328,Capex_from_Jul_2014!L328)","v":0},{"$f":"SUM(ICB_at_2000!M328,Vines!M328,WestNet!M328,Capex_to_Jun_2014!M328,Capex_from_Jul_2014!M328)","v":0},{"$f":"SUM(ICB_at_2000!N328,Vines!N328,WestNet!N328,Capex_to_Jun_2014!N328,Capex_from_Jul_2014!N328)","v":0},{"$f":"SUM(ICB_at_2000!O328,Vines!O328,WestNet!O328,Capex_to_Jun_2014!O328,Capex_from_Jul_2014!O328)","v":0},{"$f":"SUM(ICB_at_2000!P328,Vines!P328,WestNet!P328,Capex_to_Jun_2014!P328,Capex_from_Jul_2014!P328)","v":0},{"$f":"SUM(ICB_at_2000!Q328,Vines!Q328,WestNet!Q328,Capex_to_Jun_2014!Q328,Capex_from_Jul_2014!Q328)","v":0},{"$f":"SUM(ICB_at_2000!R328,Vines!R328,WestNet!R328,Capex_to_Jun_2014!R328,Capex_from_Jul_2014!R328)","v":0},{"$f":"SUM(ICB_at_2000!S328,Vines!S328,WestNet!S328,Capex_to_Jun_2014!S328,Capex_from_Jul_2014!S328)","v":0},{"$f":"SUM(ICB_at_2000!T328,Vines!T328,WestNet!T328,Capex_to_Jun_2014!T328,Capex_from_Jul_2014!T328)","v":0},{"$f":"SUM(ICB_at_2000!U328,Vines!U328,WestNet!U328,Capex_to_Jun_2014!U328,Capex_from_Jul_2014!U328)","v":0},{"$f":"SUM(ICB_at_2000!V328,Vines!V328,WestNet!V328,Capex_to_Jun_2014!V328,Capex_from_Jul_2014!V328)","v":0},{"$f":"SUM(ICB_at_2000!W328,Vines!W328,WestNet!W328,Capex_to_Jun_2014!W328,Capex_from_Jul_2014!W328)","v":0},{"$f":"SUM(ICB_at_2000!X328,Vines!X328,WestNet!X328,Capex_to_Jun_2014!X328,Capex_from_Jul_2014!X328)","v":0},{"$f":"SUM(ICB_at_2000!Y328,Vines!Y328,WestNet!Y328,Capex_to_Jun_2014!Y328,Capex_from_Jul_2014!Y328)","v":0},{"$f":"SUM(ICB_at_2000!Z328,Vines!Z328,WestNet!Z328,Capex_to_Jun_2014!Z328,Capex_from_Jul_2014!Z328)","v":0}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000!E329,Vines!E329,WestNet!E329,Capex_to_Jun_2014!E329,Capex_from_Jul_2014!E329)","v":0},{"$f":"SUM(ICB_at_2000!F329,Vines!F329,WestNet!F329,Capex_to_Jun_2014!F329,Capex_from_Jul_2014!F329)","v":0},{"$f":"SUM(ICB_at_2000!G329,Vines!G329,WestNet!G329,Capex_to_Jun_2014!G329,Capex_from_Jul_2014!G329)","v":0},{"$f":"SUM(ICB_at_2000!H329,Vines!H329,WestNet!H329,Capex_to_Jun_2014!H329,Capex_from_Jul_2014!H329)","v":0},{"$f":"SUM(ICB_at_2000!I329,Vines!I329,WestNet!I329,Capex_to_Jun_2014!I329,Capex_from_Jul_2014!I329)","v":0},{"$f":"SUM(ICB_at_2000!J329,Vines!J329,WestNet!J329,Capex_to_Jun_2014!J329,Capex_from_Jul_2014!J329)","v":0},{"$f":"SUM(ICB_at_2000!K329,Vines!K329,WestNet!K329,Capex_to_Jun_2014!K329,Capex_from_Jul_2014!K329)","v":0},{"$f":"SUM(ICB_at_2000!L329,Vines!L329,WestNet!L329,Capex_to_Jun_2014!L329,Capex_from_Jul_2014!L329)","v":0},{"$f":"SUM(ICB_at_2000!M329,Vines!M329,WestNet!M329,Capex_to_Jun_2014!M329,Capex_from_Jul_2014!M329)","v":0},{"$f":"SUM(ICB_at_2000!N329,Vines!N329,WestNet!N329,Capex_to_Jun_2014!N329,Capex_from_Jul_2014!N329)","v":0},{"$f":"SUM(ICB_at_2000!O329,Vines!O329,WestNet!O329,Capex_to_Jun_2014!O329,Capex_from_Jul_2014!O329)","v":0},{"$f":"SUM(ICB_at_2000!P329,Vines!P329,WestNet!P329,Capex_to_Jun_2014!P329,Capex_from_Jul_2014!P329)","v":0},{"$f":"SUM(ICB_at_2000!Q329,Vines!Q329,WestNet!Q329,Capex_to_Jun_2014!Q329,Capex_from_Jul_2014!Q329)","v":0},{"$f":"SUM(ICB_at_2000!R329,Vines!R329,WestNet!R329,Capex_to_Jun_2014!R329,Capex_from_Jul_2014!R329)","v":0},{"$f":"SUM(ICB_at_2000!S329,Vines!S329,WestNet!S329,Capex_to_Jun_2014!S329,Capex_from_Jul_2014!S329)","v":0},{"$f":"SUM(ICB_at_2000!T329,Vines!T329,WestNet!T329,Capex_to_Jun_2014!T329,Capex_from_Jul_2014!T329)","v":0},{"$f":"SUM(ICB_at_2000!U329,Vines!U329,WestNet!U329,Capex_to_Jun_2014!U329,Capex_from_Jul_2014!U329)","v":0},{"$f":"SUM(ICB_at_2000!V329,Vines!V329,WestNet!V329,Capex_to_Jun_2014!V329,Capex_from_Jul_2014!V329)","v":0},{"$f":"SUM(ICB_at_2000!W329,Vines!W329,WestNet!W329,Capex_to_Jun_2014!W329,Capex_from_Jul_2014!W329)","v":0},{"$f":"SUM(ICB_at_2000!X329,Vines!X329,WestNet!X329,Capex_to_Jun_2014!X329,Capex_from_Jul_2014!X329)","v":0},{"$f":"SUM(ICB_at_2000!Y329,Vines!Y329,WestNet!Y329,Capex_to_Jun_2014!Y329,Capex_from_Jul_2014!Y329)","v":0},{"$f":"SUM(ICB_at_2000!Z329,Vines!Z329,WestNet!Z329,Capex_to_Jun_2014!Z329,Capex_from_Jul_2014!Z329)","v":0}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,{"$f":"SUM(ICB_at_2000!E330,Vines!E330,WestNet!E330,Capex_to_Jun_2014!E330,Capex_from_Jul_2014!E330)","v":0},{"$f":"SUM(ICB_at_2000!F330,Vines!F330,WestNet!F330,Capex_to_Jun_2014!F330,Capex_from_Jul_2014!F330)","v":0},{"$f":"SUM(ICB_at_2000!G330,Vines!G330,WestNet!G330,Capex_to_Jun_2014!G330,Capex_from_Jul_2014!G330)","v":0},{"$f":"SUM(ICB_at_2000!H330,Vines!H330,WestNet!H330,Capex_to_Jun_2014!H330,Capex_from_Jul_2014!H330)","v":0},{"$f":"SUM(ICB_at_2000!I330,Vines!I330,WestNet!I330,Capex_to_Jun_2014!I330,Capex_from_Jul_2014!I330)","v":0},{"$f":"SUM(ICB_at_2000!J330,Vines!J330,WestNet!J330,Capex_to_Jun_2014!J330,Capex_from_Jul_2014!J330)","v":0},{"$f":"SUM(ICB_at_2000!K330,Vines!K330,WestNet!K330,Capex_to_Jun_2014!K330,Capex_from_Jul_2014!K330)","v":0},{"$f":"SUM(ICB_at_2000!L330,Vines!L330,WestNet!L330,Capex_to_Jun_2014!L330,Capex_from_Jul_2014!L330)","v":0},{"$f":"SUM(ICB_at_2000!M330,Vines!M330,WestNet!M330,Capex_to_Jun_2014!M330,Capex_from_Jul_2014!M330)","v":0},{"$f":"SUM(ICB_at_2000!N330,Vines!N330,WestNet!N330,Capex_to_Jun_2014!N330,Capex_from_Jul_2014!N330)","v":0},{"$f":"SUM(ICB_at_2000!O330,Vines!O330,WestNet!O330,Capex_to_Jun_2014!O330,Capex_from_Jul_2014!O330)","v":0},{"$f":"SUM(ICB_at_2000!P330,Vines!P330,WestNet!P330,Capex_to_Jun_2014!P330,Capex_from_Jul_2014!P330)","v":0},{"$f":"SUM(ICB_at_2000!Q330,Vines!Q330,WestNet!Q330,Capex_to_Jun_2014!Q330,Capex_from_Jul_2014!Q330)","v":0},{"$f":"SUM(ICB_at_2000!R330,Vines!R330,WestNet!R330,Capex_to_Jun_2014!R330,Capex_from_Jul_2014!R330)","v":0},{"$f":"SUM(ICB_at_2000!S330,Vines!S330,WestNet!S330,Capex_to_Jun_2014!S330,Capex_from_Jul_2014!S330)","v":0},{"$f":"SUM(ICB_at_2000!T330,Vines!T330,WestNet!T330,Capex_to_Jun_2014!T330,Capex_from_Jul_2014!T330)","v":0},{"$f":"SUM(ICB_at_2000!U330,Vines!U330,WestNet!U330,Capex_to_Jun_2014!U330,Capex_from_Jul_2014!U330)","v":0},{"$f":"SUM(ICB_at_2000!V330,Vines!V330,WestNet!V330,Capex_to_Jun_2014!V330,Capex_from_Jul_2014!V330)","v":0},{"$f":"SUM(ICB_at_2000!W330,Vines!W330,WestNet!W330,Capex_to_Jun_2014!W330,Capex_from_Jul_2014!W330)","v":0},{"$f":"SUM(ICB_at_2000!X330,Vines!X330,WestNet!X330,Capex_to_Jun_2014!X330,Capex_from_Jul_2014!X330)","v":0},{"$f":"SUM(ICB_at_2000!Y330,Vines!Y330,WestNet!Y330,Capex_to_Jun_2014!Y330,Capex_from_Jul_2014!Y330)","v":0},{"$f":"SUM(ICB_at_2000!Z330,Vines!Z330,WestNet!Z330,Capex_to_Jun_2014!Z330,Capex_from_Jul_2014!Z330)","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,{"$f":"SUM(ICB_at_2000!E331,Vines!E331,WestNet!E331,Capex_to_Jun_2014!E331,Capex_from_Jul_2014!E331)","v":0},{"$f":"SUM(ICB_at_2000!F331,Vines!F331,WestNet!F331,Capex_to_Jun_2014!F331,Capex_from_Jul_2014!F331)","v":0},{"$f":"SUM(ICB_at_2000!G331,Vines!G331,WestNet!G331,Capex_to_Jun_2014!G331,Capex_from_Jul_2014!G331)","v":0},{"$f":"SUM(ICB_at_2000!H331,Vines!H331,WestNet!H331,Capex_to_Jun_2014!H331,Capex_from_Jul_2014!H331)","v":0},{"$f":"SUM(ICB_at_2000!I331,Vines!I331,WestNet!I331,Capex_to_Jun_2014!I331,Capex_from_Jul_2014!I331)","v":0},{"$f":"SUM(ICB_at_2000!J331,Vines!J331,WestNet!J331,Capex_to_Jun_2014!J331,Capex_from_Jul_2014!J331)","v":0},{"$f":"SUM(ICB_at_2000!K331,Vines!K331,WestNet!K331,Capex_to_Jun_2014!K331,Capex_from_Jul_2014!K331)","v":0},{"$f":"SUM(ICB_at_2000!L331,Vines!L331,WestNet!L331,Capex_to_Jun_2014!L331,Capex_from_Jul_2014!L331)","v":0},{"$f":"SUM(ICB_at_2000!M331,Vines!M331,WestNet!M331,Capex_to_Jun_2014!M331,Capex_from_Jul_2014!M331)","v":0},{"$f":"SUM(ICB_at_2000!N331,Vines!N331,WestNet!N331,Capex_to_Jun_2014!N331,Capex_from_Jul_2014!N331)","v":0},{"$f":"SUM(ICB_at_2000!O331,Vines!O331,WestNet!O331,Capex_to_Jun_2014!O331,Capex_from_Jul_2014!O331)","v":0},{"$f":"SUM(ICB_at_2000!P331,Vines!P331,WestNet!P331,Capex_to_Jun_2014!P331,Capex_from_Jul_2014!P331)","v":0},{"$f":"SUM(ICB_at_2000!Q331,Vines!Q331,WestNet!Q331,Capex_to_Jun_2014!Q331,Capex_from_Jul_2014!Q331)","v":0},{"$f":"SUM(ICB_at_2000!R331,Vines!R331,WestNet!R331,Capex_to_Jun_2014!R331,Capex_from_Jul_2014!R331)","v":0},{"$f":"SUM(ICB_at_2000!S331,Vines!S331,WestNet!S331,Capex_to_Jun_2014!S331,Capex_from_Jul_2014!S331)","v":0},{"$f":"SUM(ICB_at_2000!T331,Vines!T331,WestNet!T331,Capex_to_Jun_2014!T331,Capex_from_Jul_2014!T331)","v":0},{"$f":"SUM(ICB_at_2000!U331,Vines!U331,WestNet!U331,Capex_to_Jun_2014!U331,Capex_from_Jul_2014!U331)","v":0},{"$f":"SUM(ICB_at_2000!V331,Vines!V331,WestNet!V331,Capex_to_Jun_2014!V331,Capex_from_Jul_2014!V331)","v":0},{"$f":"SUM(ICB_at_2000!W331,Vines!W331,WestNet!W331,Capex_to_Jun_2014!W331,Capex_from_Jul_2014!W331)","v":0},{"$f":"SUM(ICB_at_2000!X331,Vines!X331,WestNet!X331,Capex_to_Jun_2014!X331,Capex_from_Jul_2014!X331)","v":0},{"$f":"SUM(ICB_at_2000!Y331,Vines!Y331,WestNet!Y331,Capex_to_Jun_2014!Y331,Capex_from_Jul_2014!Y331)","v":0},{"$f":"SUM(ICB_at_2000!Z331,Vines!Z331,WestNet!Z331,Capex_to_Jun_2014!Z331,Capex_from_Jul_2014!Z331)","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,{"$f":"SUM(ICB_at_2000!E332,Vines!E332,WestNet!E332,Capex_to_Jun_2014!E332,Capex_from_Jul_2014!E332)","v":0},{"$f":"SUM(ICB_at_2000!F332,Vines!F332,WestNet!F332,Capex_to_Jun_2014!F332,Capex_from_Jul_2014!F332)","v":0},{"$f":"SUM(ICB_at_2000!G332,Vines!G332,WestNet!G332,Capex_to_Jun_2014!G332,Capex_from_Jul_2014!G332)","v":0},{"$f":"SUM(ICB_at_2000!H332,Vines!H332,WestNet!H332,Capex_to_Jun_2014!H332,Capex_from_Jul_2014!H332)","v":0},{"$f":"SUM(ICB_at_2000!I332,Vines!I332,WestNet!I332,Capex_to_Jun_2014!I332,Capex_from_Jul_2014!I332)","v":0},{"$f":"SUM(ICB_at_2000!J332,Vines!J332,WestNet!J332,Capex_to_Jun_2014!J332,Capex_from_Jul_2014!J332)","v":0},{"$f":"SUM(ICB_at_2000!K332,Vines!K332,WestNet!K332,Capex_to_Jun_2014!K332,Capex_from_Jul_2014!K332)","v":0},{"$f":"SUM(ICB_at_2000!L332,Vines!L332,WestNet!L332,Capex_to_Jun_2014!L332,Capex_from_Jul_2014!L332)","v":0},{"$f":"SUM(ICB_at_2000!M332,Vines!M332,WestNet!M332,Capex_to_Jun_2014!M332,Capex_from_Jul_2014!M332)","v":0},{"$f":"SUM(ICB_at_2000!N332,Vines!N332,WestNet!N332,Capex_to_Jun_2014!N332,Capex_from_Jul_2014!N332)","v":0},{"$f":"SUM(ICB_at_2000!O332,Vines!O332,WestNet!O332,Capex_to_Jun_2014!O332,Capex_from_Jul_2014!O332)","v":0},{"$f":"SUM(ICB_at_2000!P332,Vines!P332,WestNet!P332,Capex_to_Jun_2014!P332,Capex_from_Jul_2014!P332)","v":0},{"$f":"SUM(ICB_at_2000!Q332,Vines!Q332,WestNet!Q332,Capex_to_Jun_2014!Q332,Capex_from_Jul_2014!Q332)","v":0},{"$f":"SUM(ICB_at_2000!R332,Vines!R332,WestNet!R332,Capex_to_Jun_2014!R332,Capex_from_Jul_2014!R332)","v":0},{"$f":"SUM(ICB_at_2000!S332,Vines!S332,WestNet!S332,Capex_to_Jun_2014!S332,Capex_from_Jul_2014!S332)","v":0},{"$f":"SUM(ICB_at_2000!T332,Vines!T332,WestNet!T332,Capex_to_Jun_2014!T332,Capex_from_Jul_2014!T332)","v":0},{"$f":"SUM(ICB_at_2000!U332,Vines!U332,WestNet!U332,Capex_to_Jun_2014!U332,Capex_from_Jul_2014!U332)","v":0},{"$f":"SUM(ICB_at_2000!V332,Vines!V332,WestNet!V332,Capex_to_Jun_2014!V332,Capex_from_Jul_2014!V332)","v":0},{"$f":"SUM(ICB_at_2000!W332,Vines!W332,WestNet!W332,Capex_to_Jun_2014!W332,Capex_from_Jul_2014!W332)","v":0},{"$f":"SUM(ICB_at_2000!X332,Vines!X332,WestNet!X332,Capex_to_Jun_2014!X332,Capex_from_Jul_2014!X332)","v":0},{"$f":"SUM(ICB_at_2000!Y332,Vines!Y332,WestNet!Y332,Capex_to_Jun_2014!Y332,Capex_from_Jul_2014!Y332)","v":0},{"$f":"SUM(ICB_at_2000!Z332,Vines!Z332,WestNet!Z332,Capex_to_Jun_2014!Z332,Capex_from_Jul_2014!Z332)","v":0}]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E319:E333)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1.4349045801526721E-2,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM(ICB_at_2000!E337,Vines!E337,WestNet!E337,Capex_to_Jun_2014!E337,Capex_from_Jul_2014!E337)","v":228.18097879708219},{"$f":"SUM(ICB_at_2000!F337,Vines!F337,WestNet!F337,Capex_to_Jun_2014!F337,Capex_from_Jul_2014!F337)","v":228.36131089501808},{"$f":"SUM(ICB_at_2000!G337,Vines!G337,WestNet!G337,Capex_to_Jun_2014!G337,Capex_from_Jul_2014!G337)","v":226.06739756370141},{"$f":"SUM(ICB_at_2000!H337,Vines!H337,WestNet!H337,Capex_to_Jun_2014!H337,Capex_from_Jul_2014!H337)","v":223.7405370033772},{"$f":"SUM(ICB_at_2000!I337,Vines!I337,WestNet!I337,Capex_to_Jun_2014!I337,Capex_from_Jul_2014!I337)","v":221.3864282670886},{"$f":"SUM(ICB_at_2000!J337,Vines!J337,WestNet!J337,Capex_to_Jun_2014!J337,Capex_from_Jul_2014!J337)","v":219.75501240829587},{"$f":"SUM(ICB_at_2000!K337,Vines!K337,WestNet!K337,Capex_to_Jun_2014!K337,Capex_from_Jul_2014!K337)","v":219.27071060281318},{"$f":"SUM(ICB_at_2000!L337,Vines!L337,WestNet!L337,Capex_to_Jun_2014!L337,Capex_from_Jul_2014!L337)","v":218.84548326913622},{"$f":"SUM(ICB_at_2000!M337,Vines!M337,WestNet!M337,Capex_to_Jun_2014!M337,Capex_from_Jul_2014!M337)","v":220.32284972559054},{"$f":"SUM(ICB_at_2000!N337,Vines!N337,WestNet!N337,Capex_to_Jun_2014!N337,Capex_from_Jul_2014!N337)","v":229.92569641203096},{"$f":"SUM(ICB_at_2000!O337,Vines!O337,WestNet!O337,Capex_to_Jun_2014!O337,Capex_from_Jul_2014!O337)","v":237.0920503436092},{"$f":"SUM(ICB_at_2000!P337,Vines!P337,WestNet!P337,Capex_to_Jun_2014!P337,Capex_from_Jul_2014!P337)","v":237.6341208922957},{"$f":"SUM(ICB_at_2000!Q337,Vines!Q337,WestNet!Q337,Capex_to_Jun_2014!Q337,Capex_from_Jul_2014!Q337)","v":238.51596513332274},{"$f":"SUM(ICB_at_2000!R337,Vines!R337,WestNet!R337,Capex_to_Jun_2014!R337,Capex_from_Jul_2014!R337)","v":250.79012840843592},{"$f":"SUM(ICB_at_2000!S337,Vines!S337,WestNet!S337,Capex_to_Jun_2014!S337,Capex_from_Jul_2014!S337)","v":249.25659854573635},{"$f":"SUM(ICB_at_2000!T337,Vines!T337,WestNet!T337,Capex_to_Jun_2014!T337,Capex_from_Jul_2014!T337)","v":247.91588025883829},{"$f":"SUM(ICB_at_2000!U337,Vines!U337,WestNet!U337,Capex_to_Jun_2014!U337,Capex_from_Jul_2014!U337)","v":246.06470494550533},{"$f":"SUM(ICB_at_2000!V337,Vines!V337,WestNet!V337,Capex_to_Jun_2014!V337,Capex_from_Jul_2014!V337)","v":255.59423980734149},{"$f":"SUM(ICB_at_2000!W337,Vines!W337,WestNet!W337,Capex_to_Jun_2014!W337,Capex_from_Jul_2014!W337)","v":293.34168116484034},{"$f":"SUM(ICB_at_2000!X337,Vines!X337,WestNet!X337,Capex_to_Jun_2014!X337,Capex_from_Jul_2014!X337)","v":326.8918961588235},{"$f":"SUM(ICB_at_2000!Y337,Vines!Y337,WestNet!Y337,Capex_to_Jun_2014!Y337,Capex_from_Jul_2014!Y337)","v":352.58517683809652},{"$f":"SUM(ICB_at_2000!Z337,Vines!Z337,WestNet!Z337,Capex_to_Jun_2014!Z337,Capex_from_Jul_2014!Z337)","v":372.32002107374069}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM(ICB_at_2000!E338,Vines!E338,WestNet!E338,Capex_to_Jun_2014!E338,Capex_from_Jul_2014!E338)","v":0},{"$f":"SUM(ICB_at_2000!F338,Vines!F338,WestNet!F338,Capex_to_Jun_2014!F338,Capex_from_Jul_2014!F338)","v":0},{"$f":"SUM(ICB_at_2000!G338,Vines!G338,WestNet!G338,Capex_to_Jun_2014!G338,Capex_from_Jul_2014!G338)","v":0},{"$f":"SUM(ICB_at_2000!H338,Vines!H338,WestNet!H338,Capex_to_Jun_2014!H338,Capex_from_Jul_2014!H338)","v":0},{"$f":"SUM(ICB_at_2000!I338,Vines!I338,WestNet!I338,Capex_to_Jun_2014!I338,Capex_from_Jul_2014!I338)","v":0},{"$f":"SUM(ICB_at_2000!J338,Vines!J338,WestNet!J338,Capex_to_Jun_2014!J338,Capex_from_Jul_2014!J338)","v":0},{"$f":"SUM(ICB_at_2000!K338,Vines!K338,WestNet!K338,Capex_to_Jun_2014!K338,Capex_from_Jul_2014!K338)","v":0},{"$f":"SUM(ICB_at_2000!L338,Vines!L338,WestNet!L338,Capex_to_Jun_2014!L338,Capex_from_Jul_2014!L338)","v":0},{"$f":"SUM(ICB_at_2000!M338,Vines!M338,WestNet!M338,Capex_to_Jun_2014!M338,Capex_from_Jul_2014!M338)","v":0},{"$f":"SUM(ICB_at_2000!N338,Vines!N338,WestNet!N338,Capex_to_Jun_2014!N338,Capex_from_Jul_2014!N338)","v":0},{"$f":"SUM(ICB_at_2000!O338,Vines!O338,WestNet!O338,Capex_to_Jun_2014!O338,Capex_from_Jul_2014!O338)","v":0.50735202708424076},{"$f":"SUM(ICB_at_2000!P338,Vines!P338,WestNet!P338,Capex_to_Jun_2014!P338,Capex_from_Jul_2014!P338)","v":1.1095646298839998},{"$f":"SUM(ICB_at_2000!Q338,Vines!Q338,WestNet!Q338,Capex_to_Jun_2014!Q338,Capex_from_Jul_2014!Q338)","v":0.64295188928639035},{"$f":"SUM(ICB_at_2000!R338,Vines!R338,WestNet!R338,Capex_to_Jun_2014!R338,Capex_from_Jul_2014!R338)","v":6.5225029844323057},{"$f":"SUM(ICB_at_2000!S338,Vines!S338,WestNet!S338,Capex_to_Jun_2014!S338,Capex_from_Jul_2014!S338)","v":10.136750344432306},{"$f":"SUM(ICB_at_2000!T338,Vines!T338,WestNet!T338,Capex_to_Jun_2014!T338,Capex_from_Jul_2014!T338)","v":11.55053997141396},{"$f":"SUM(ICB_at_2000!U338,Vines!U338,WestNet!U338,Capex_to_Jun_2014!U338,Capex_from_Jul_2014!U338)","v":11.452140920262623},{"$f":"SUM(ICB_at_2000!V338,Vines!V338,WestNet!V338,Capex_to_Jun_2014!V338,Capex_from_Jul_2014!V338)","v":12.782563547243358},{"$f":"SUM(ICB_at_2000!W338,Vines!W338,WestNet!W338,Capex_to_Jun_2014!W338,Capex_from_Jul_2014!W338)","v":12.561951750305152},{"$f":"SUM(ICB_at_2000!X338,Vines!X338,WestNet!X338,Capex_to_Jun_2014!X338,Capex_from_Jul_2014!X338)","v":12.341339953366946},{"$f":"SUM(ICB_at_2000!Y338,Vines!Y338,WestNet!Y338,Capex_to_Jun_2014!Y338,Capex_from_Jul_2014!Y338)","v":15.166036712543969},{"$f":"SUM(ICB_at_2000!Z338,Vines!Z338,WestNet!Z338,Capex_to_Jun_2014!Z338,Capex_from_Jul_2014!Z338)","v":15.690997516489221}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000!E339,Vines!E339,WestNet!E339,Capex_to_Jun_2014!E339,Capex_from_Jul_2014!E339)","v":273.28236064919582},{"$f":"SUM(ICB_at_2000!F339,Vines!F339,WestNet!F339,Capex_to_Jun_2014!F339,Capex_from_Jul_2014!F339)","v":272.74691888367425},{"$f":"SUM(ICB_at_2000!G339,Vines!G339,WestNet!G339,Capex_to_Jun_2014!G339,Capex_from_Jul_2014!G339)","v":272.85491752043072},{"$f":"SUM(ICB_at_2000!H339,Vines!H339,WestNet!H339,Capex_to_Jun_2014!H339,Capex_from_Jul_2014!H339)","v":276.23295080230628},{"$f":"SUM(ICB_at_2000!I339,Vines!I339,WestNet!I339,Capex_to_Jun_2014!I339,Capex_from_Jul_2014!I339)","v":282.31020970093482},{"$f":"SUM(ICB_at_2000!J339,Vines!J339,WestNet!J339,Capex_to_Jun_2014!J339,Capex_from_Jul_2014!J339)","v":276.20945257031019},{"$f":"SUM(ICB_at_2000!K339,Vines!K339,WestNet!K339,Capex_to_Jun_2014!K339,Capex_from_Jul_2014!K339)","v":269.98814586600133},{"$f":"SUM(ICB_at_2000!L339,Vines!L339,WestNet!L339,Capex_to_Jun_2014!L339,Capex_from_Jul_2014!L339)","v":263.65429325754786},{"$f":"SUM(ICB_at_2000!M339,Vines!M339,WestNet!M339,Capex_to_Jun_2014!M339,Capex_from_Jul_2014!M339)","v":257.22555539600717}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000!E340,Vines!E340,WestNet!E340,Capex_to_Jun_2014!E340,Capex_from_Jul_2014!E340)","v":146.56136762664511},{"$f":"SUM(ICB_at_2000!F340,Vines!F340,WestNet!F340,Capex_to_Jun_2014!F340,Capex_from_Jul_2014!F340)","v":144.48274237368366},{"$f":"SUM(ICB_at_2000!G340,Vines!G340,WestNet!G340,Capex_to_Jun_2014!G340,Capex_from_Jul_2014!G340)","v":140.85616365040795},{"$f":"SUM(ICB_at_2000!H340,Vines!H340,WestNet!H340,Capex_to_Jun_2014!H340,Capex_from_Jul_2014!H340)","v":137.11959677807184},{"$f":"SUM(ICB_at_2000!I340,Vines!I340,WestNet!I340,Capex_to_Jun_2014!I340,Capex_from_Jul_2014!I340)","v":133.42901169568802},{"$f":"SUM(ICB_at_2000!J340,Vines!J340,WestNet!J340,Capex_to_Jun_2014!J340,Capex_from_Jul_2014!J340)","v":138.53248738490646},{"$f":"SUM(ICB_at_2000!K340,Vines!K340,WestNet!K340,Capex_to_Jun_2014!K340,Capex_from_Jul_2014!K340)","v":144.76746938136938},{"$f":"SUM(ICB_at_2000!L340,Vines!L340,WestNet!L340,Capex_to_Jun_2014!L340,Capex_from_Jul_2014!L340)","v":155.71514909819859},{"$f":"SUM(ICB_at_2000!M340,Vines!M340,WestNet!M340,Capex_to_Jun_2014!M340,Capex_from_Jul_2014!M340)","v":164.88058074343465},{"$f":"SUM(ICB_at_2000!N339,Vines!N339,WestNet!N339,Capex_to_Jun_2014!N339,Capex_from_Jul_2014!N339)+SUM(ICB_at_2000!N340,Vines!N340,WestNet!N340,Capex_to_Jun_2014!N340,Capex_from_Jul_2014!N340)+SUM(ICB_at_2000!N341,Vines!N341,WestNet!N341,Capex_to_Jun_2014!N341,Capex_from_Jul_2014!N341)","v":451.56959030515486},{"$f":"SUM(ICB_at_2000!O339,Vines!O339,WestNet!O339,Capex_to_Jun_2014!O339,Capex_from_Jul_2014!O339)+SUM(ICB_at_2000!O340,Vines!O340,WestNet!O340,Capex_to_Jun_2014!O340,Capex_from_Jul_2014!O340)+SUM(ICB_at_2000!O341,Vines!O341,WestNet!O341,Capex_to_Jun_2014!O341,Capex_from_Jul_2014!O341)","v":450.6732174798762},{"$f":"SUM(ICB_at_2000!P339,Vines!P339,WestNet!P339,Capex_to_Jun_2014!P339,Capex_from_Jul_2014!P339)+SUM(ICB_at_2000!P340,Vines!P340,WestNet!P340,Capex_to_Jun_2014!P340,Capex_from_Jul_2014!P340)+SUM(ICB_at_2000!P341,Vines!P341,WestNet!P341,Capex_to_Jun_2014!P341,Capex_from_Jul_2014!P341)","v":448.81822062003431},{"$f":"SUM(ICB_at_2000!Q339,Vines!Q339,WestNet!Q339,Capex_to_Jun_2014!Q339,Capex_from_Jul_2014!Q339)+SUM(ICB_at_2000!Q340,Vines!Q340,WestNet!Q340,Capex_to_Jun_2014!Q340,Capex_from_Jul_2014!Q340)+SUM(ICB_at_2000!Q341,Vines!Q341,WestNet!Q341,Capex_to_Jun_2014!Q341,Capex_from_Jul_2014!Q341)","v":447.66867561726303},{"$f":"SUM(ICB_at_2000!R339,Vines!R339,WestNet!R339,Capex_to_Jun_2014!R339,Capex_from_Jul_2014!R339)+SUM(ICB_at_2000!R340,Vines!R340,WestNet!R340,Capex_to_Jun_2014!R340,Capex_from_Jul_2014!R340)+SUM(ICB_at_2000!R341,Vines!R341,WestNet!R341,Capex_to_Jun_2014!R341,Capex_from_Jul_2014!R341)","v":457.76350940121694},{"$f":"SUM(ICB_at_2000!S339,Vines!S339,WestNet!S339,Capex_to_Jun_2014!S339,Capex_from_Jul_2014!S339)+SUM(ICB_at_2000!S340,Vines!S340,WestNet!S340,Capex_to_Jun_2014!S340,Capex_from_Jul_2014!S340)+SUM(ICB_at_2000!S341,Vines!S341,WestNet!S341,Capex_to_Jun_2014!S341,Capex_from_Jul_2014!S341)","v":461.74964522987358},{"$f":"SUM(ICB_at_2000!T339,Vines!T339,WestNet!T339,Capex_to_Jun_2014!T339,Capex_from_Jul_2014!T339)+SUM(ICB_at_2000!T340,Vines!T340,WestNet!T340,Capex_to_Jun_2014!T340,Capex_from_Jul_2014!T340)+SUM(ICB_at_2000!T341,Vines!T341,WestNet!T341,Capex_to_Jun_2014!T341,Capex_from_Jul_2014!T341)","v":468.81408868297035},{"$f":"SUM(ICB_at_2000!U339,Vines!U339,WestNet!U339,Capex_to_Jun_2014!U339,Capex_from_Jul_2014!U339)+SUM(ICB_at_2000!U340,Vines!U340,WestNet!U340,Capex_to_Jun_2014!U340,Capex_from_Jul_2014!U340)+SUM(ICB_at_2000!U341,Vines!U341,WestNet!U341,Capex_to_Jun_2014!U341,Capex_from_Jul_2014!U341)","v":462.08666451171422},{"$f":"SUM(ICB_at_2000!V339,Vines!V339,WestNet!V339,Capex_to_Jun_2014!V339,Capex_from_Jul_2014!V339)+SUM(ICB_at_2000!V340,Vines!V340,WestNet!V340,Capex_to_Jun_2014!V340,Capex_from_Jul_2014!V340)+SUM(ICB_at_2000!V341,Vines!V341,WestNet!V341,Capex_to_Jun_2014!V341,Capex_from_Jul_2014!V341)","v":484.11460465608968},{"$f":"SUM(ICB_at_2000!W339,Vines!W339,WestNet!W339,Capex_to_Jun_2014!W339,Capex_from_Jul_2014!W339)+SUM(ICB_at_2000!W340,Vines!W340,WestNet!W340,Capex_to_Jun_2014!W340,Capex_from_Jul_2014!W340)+SUM(ICB_at_2000!W341,Vines!W341,WestNet!W341,Capex_to_Jun_2014!W341,Capex_from_Jul_2014!W341)","v":498.12198940641292},{"$f":"SUM(ICB_at_2000!X339,Vines!X339,WestNet!X339,Capex_to_Jun_2014!X339,Capex_from_Jul_2014!X339)+SUM(ICB_at_2000!X340,Vines!X340,WestNet!X340,Capex_to_Jun_2014!X340,Capex_from_Jul_2014!X340)+SUM(ICB_at_2000!X341,Vines!X341,WestNet!X341,Capex_to_Jun_2014!X341,Capex_from_Jul_2014!X341)","v":509.88420533228998},{"$f":"SUM(ICB_at_2000!Y339,Vines!Y339,WestNet!Y339,Capex_to_Jun_2014!Y339,Capex_from_Jul_2014!Y339)+SUM(ICB_at_2000!Y340,Vines!Y340,WestNet!Y340,Capex_to_Jun_2014!Y340,Capex_from_Jul_2014!Y340)+SUM(ICB_at_2000!Y341,Vines!Y341,WestNet!Y341,Capex_to_Jun_2014!Y341,Capex_from_Jul_2014!Y341)","v":521.80545255641732},{"$f":"SUM(ICB_at_2000!Z339,Vines!Z339,WestNet!Z339,Capex_to_Jun_2014!Z339,Capex_from_Jul_2014!Z339)+SUM(ICB_at_2000!Z340,Vines!Z340,WestNet!Z340,Capex_to_Jun_2014!Z340,Capex_from_Jul_2014!Z340)+SUM(ICB_at_2000!Z341,Vines!Z341,WestNet!Z341,Capex_to_Jun_2014!Z341,Capex_from_Jul_2014!Z341)","v":533.04767519193217}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000!E341,Vines!E341,WestNet!E341,Capex_to_Jun_2014!E341,Capex_from_Jul_2014!E341)","v":41.253875767738371},{"$f":"SUM(ICB_at_2000!F341,Vines!F341,WestNet!F341,Capex_to_Jun_2014!F341,Capex_from_Jul_2014!F341)","v":39.820013946439943},{"$f":"SUM(ICB_at_2000!G341,Vines!G341,WestNet!G341,Capex_to_Jun_2014!G341,Capex_from_Jul_2014!G341)","v":38.325220461128389},{"$f":"SUM(ICB_at_2000!H341,Vines!H341,WestNet!H341,Capex_to_Jun_2014!H341,Capex_from_Jul_2014!H341)","v":36.768244263023234},{"$f":"SUM(ICB_at_2000!I341,Vines!I341,WestNet!I341,Capex_to_Jun_2014!I341,Capex_from_Jul_2014!I341)","v":35.147180674471485},{"$f":"SUM(ICB_at_2000!J341,Vines!J341,WestNet!J341,Capex_to_Jun_2014!J341,Capex_from_Jul_2014!J341)","v":33.845433242083651},{"$f":"SUM(ICB_at_2000!K341,Vines!K341,WestNet!K341,Capex_to_Jun_2014!K341,Capex_from_Jul_2014!K341)","v":32.543685809695816},{"$f":"SUM(ICB_at_2000!L341,Vines!L341,WestNet!L341,Capex_to_Jun_2014!L341,Capex_from_Jul_2014!L341)","v":31.241938377307985},{"$f":"SUM(ICB_at_2000!M341,Vines!M341,WestNet!M341,Capex_to_Jun_2014!M341,Capex_from_Jul_2014!M341)","v":29.940190944920154}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,{"$f":"SUM(ICB_at_2000!E342,Vines!E342,WestNet!E342,Capex_to_Jun_2014!E342,Capex_from_Jul_2014!E342)","v":14.594470144638386},{"$f":"SUM(ICB_at_2000!F342,Vines!F342,WestNet!F342,Capex_to_Jun_2014!F342,Capex_from_Jul_2014!F342)","v":14.257416921660658},{"$f":"SUM(ICB_at_2000!G342,Vines!G342,WestNet!G342,Capex_to_Jun_2014!G342,Capex_from_Jul_2014!G342)","v":13.710703120207262},{"$f":"SUM(ICB_at_2000!H342,Vines!H342,WestNet!H342,Capex_to_Jun_2014!H342,Capex_from_Jul_2014!H342)","v":13.134983518798432},{"$f":"SUM(ICB_at_2000!I342,Vines!I342,WestNet!I342,Capex_to_Jun_2014!I342,Capex_from_Jul_2014!I342)","v":12.562759768917573},{"$f":"SUM(ICB_at_2000!J342,Vines!J342,WestNet!J342,Capex_to_Jun_2014!J342,Capex_from_Jul_2014!J342)","v":12.113622413720341},{"$f":"SUM(ICB_at_2000!K342,Vines!K342,WestNet!K342,Capex_to_Jun_2014!K342,Capex_from_Jul_2014!K342)","v":12.431587489017561},{"$f":"SUM(ICB_at_2000!L342,Vines!L342,WestNet!L342,Capex_to_Jun_2014!L342,Capex_from_Jul_2014!L342)","v":12.585179794983965},{"$f":"SUM(ICB_at_2000!M342,Vines!M342,WestNet!M342,Capex_to_Jun_2014!M342,Capex_from_Jul_2014!M342)","v":12.210631416780654},{"$f":"SUM(ICB_at_2000!N342,Vines!N342,WestNet!N342,Capex_to_Jun_2014!N342,Capex_from_Jul_2014!N342)","v":12.482135956647268},{"$f":"SUM(ICB_at_2000!O342,Vines!O342,WestNet!O342,Capex_to_Jun_2014!O342,Capex_from_Jul_2014!O342)","v":12.437685317038975},{"$f":"SUM(ICB_at_2000!P342,Vines!P342,WestNet!P342,Capex_to_Jun_2014!P342,Capex_from_Jul_2014!P342)","v":12.023315419957916},{"$f":"SUM(ICB_at_2000!Q342,Vines!Q342,WestNet!Q342,Capex_to_Jun_2014!Q342,Capex_from_Jul_2014!Q342)","v":11.81840981450158},{"$f":"SUM(ICB_at_2000!R342,Vines!R342,WestNet!R342,Capex_to_Jun_2014!R342,Capex_from_Jul_2014!R342)","v":12.3867627847679},{"$f":"SUM(ICB_at_2000!S342,Vines!S342,WestNet!S342,Capex_to_Jun_2014!S342,Capex_from_Jul_2014!S342)","v":12.355782713642355},{"$f":"SUM(ICB_at_2000!T342,Vines!T342,WestNet!T342,Capex_to_Jun_2014!T342,Capex_from_Jul_2014!T342)","v":12.964021427689957},{"$f":"SUM(ICB_at_2000!U342,Vines!U342,WestNet!U342,Capex_to_Jun_2014!U342,Capex_from_Jul_2014!U342)","v":12.596343450108352},{"$f":"SUM(ICB_at_2000!V342,Vines!V342,WestNet!V342,Capex_to_Jun_2014!V342,Capex_from_Jul_2014!V342)","v":15.588464956659315},{"$f":"SUM(ICB_at_2000!W342,Vines!W342,WestNet!W342,Capex_to_Jun_2014!W342,Capex_from_Jul_2014!W342)","v":16.28224123301057},{"$f":"SUM(ICB_at_2000!X342,Vines!X342,WestNet!X342,Capex_to_Jun_2014!X342,Capex_from_Jul_2014!X342)","v":16.901646587762741},{"$f":"SUM(ICB_at_2000!Y342,Vines!Y342,WestNet!Y342,Capex_to_Jun_2014!Y342,Capex_from_Jul_2014!Y342)","v":17.517840584814326},{"$f":"SUM(ICB_at_2000!Z342,Vines!Z342,WestNet!Z342,Capex_to_Jun_2014!Z342,Capex_from_Jul_2014!Z342)","v":18.585890019004697}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,{"$f":"SUM(ICB_at_2000!E343,Vines!E343,WestNet!E343,Capex_to_Jun_2014!E343,Capex_from_Jul_2014!E343)","v":2.9176296254207421},{"$f":"SUM(ICB_at_2000!F343,Vines!F343,WestNet!F343,Capex_to_Jun_2014!F343,Capex_from_Jul_2014!F343)","v":2.784117348051526},{"$f":"SUM(ICB_at_2000!G343,Vines!G343,WestNet!G343,Capex_to_Jun_2014!G343,Capex_from_Jul_2014!G343)","v":2.633500850648415},{"$f":"SUM(ICB_at_2000!H343,Vines!H343,WestNet!H343,Capex_to_Jun_2014!H343,Capex_from_Jul_2014!H343)","v":2.482884349639694},{"$f":"SUM(ICB_at_2000!I343,Vines!I343,WestNet!I343,Capex_to_Jun_2014!I343,Capex_from_Jul_2014!I343)","v":2.332267845113305},{"$f":"SUM(ICB_at_2000!J343,Vines!J343,WestNet!J343,Capex_to_Jun_2014!J343,Capex_from_Jul_2014!J343)","v":2.2095169058968152},{"$f":"SUM(ICB_at_2000!K343,Vines!K343,WestNet!K343,Capex_to_Jun_2014!K343,Capex_from_Jul_2014!K343)","v":2.0865183738546604},{"$f":"SUM(ICB_at_2000!L343,Vines!L343,WestNet!L343,Capex_to_Jun_2014!L343,Capex_from_Jul_2014!L343)","v":1.9632768086995438},{"$f":"SUM(ICB_at_2000!M343,Vines!M343,WestNet!M343,Capex_to_Jun_2014!M343,Capex_from_Jul_2014!M343)","v":1.8539155389399045},{"$f":"SUM(ICB_at_2000!N343,Vines!N343,WestNet!N343,Capex_to_Jun_2014!N343,Capex_from_Jul_2014!N343)","v":3.5937262391324154},{"$f":"SUM(ICB_at_2000!O343,Vines!O343,WestNet!O343,Capex_to_Jun_2014!O343,Capex_from_Jul_2014!O343)","v":5.3758247909544075},{"$f":"SUM(ICB_at_2000!P343,Vines!P343,WestNet!P343,Capex_to_Jun_2014!P343,Capex_from_Jul_2014!P343)","v":5.3416707766437979},{"$f":"SUM(ICB_at_2000!Q343,Vines!Q343,WestNet!Q343,Capex_to_Jun_2014!Q343,Capex_from_Jul_2014!Q343)","v":5.3492786560263959},{"$f":"SUM(ICB_at_2000!R343,Vines!R343,WestNet!R343,Capex_to_Jun_2014!R343,Capex_from_Jul_2014!R343)","v":5.1154486833859965},{"$f":"SUM(ICB_at_2000!S343,Vines!S343,WestNet!S343,Capex_to_Jun_2014!S343,Capex_from_Jul_2014!S343)","v":4.878197621533535},{"$f":"SUM(ICB_at_2000!T343,Vines!T343,WestNet!T343,Capex_to_Jun_2014!T343,Capex_from_Jul_2014!T343)","v":4.7731736202928134},{"$f":"SUM(ICB_at_2000!U343,Vines!U343,WestNet!U343,Capex_to_Jun_2014!U343,Capex_from_Jul_2014!U343)","v":4.6600543980520923},{"$f":"SUM(ICB_at_2000!V343,Vines!V343,WestNet!V343,Capex_to_Jun_2014!V343,Capex_from_Jul_2014!V343)","v":4.5469351758113712},{"$f":"SUM(ICB_at_2000!W343,Vines!W343,WestNet!W343,Capex_to_Jun_2014!W343,Capex_from_Jul_2014!W343)","v":4.8884352462799434},{"$f":"SUM(ICB_at_2000!X343,Vines!X343,WestNet!X343,Capex_to_Jun_2014!X343,Capex_from_Jul_2014!X343)","v":12.844341068320311},{"$f":"SUM(ICB_at_2000!Y343,Vines!Y343,WestNet!Y343,Capex_to_Jun_2014!Y343,Capex_from_Jul_2014!Y343)","v":16.534557988069704},{"$f":"SUM(ICB_at_2000!Z343,Vines!Z343,WestNet!Z343,Capex_to_Jun_2014!Z343,Capex_from_Jul_2014!Z343)","v":22.215339158722948}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"SUM(ICB_at_2000!E344,Vines!E344,WestNet!E344,Capex_to_Jun_2014!E344,Capex_from_Jul_2014!E344)","v":2.5489345885954093},{"$f":"SUM(ICB_at_2000!F344,Vines!F344,WestNet!F344,Capex_to_Jun_2014!F344,Capex_from_Jul_2014!F344)","v":2.5082907867153956},{"$f":"SUM(ICB_at_2000!G344,Vines!G344,WestNet!G344,Capex_to_Jun_2014!G344,Capex_from_Jul_2014!G344)","v":2.3810935715777193},{"$f":"SUM(ICB_at_2000!H344,Vines!H344,WestNet!H344,Capex_to_Jun_2014!H344,Capex_from_Jul_2014!H344)","v":2.250032263780763},{"$f":"SUM(ICB_at_2000!I344,Vines!I344,WestNet!I344,Capex_to_Jun_2014!I344,Capex_from_Jul_2014!I344)","v":2.1151257125570111},{"$f":"SUM(ICB_at_2000!J344,Vines!J344,WestNet!J344,Capex_to_Jun_2014!J344,Capex_from_Jul_2014!J344)","v":1.9974442206893077},{"$f":"SUM(ICB_at_2000!K344,Vines!K344,WestNet!K344,Capex_to_Jun_2014!K344,Capex_from_Jul_2014!K344)","v":1.8793437697058639},{"$f":"SUM(ICB_at_2000!L344,Vines!L344,WestNet!L344,Capex_to_Jun_2014!L344,Capex_from_Jul_2014!L344)","v":1.8077401883885047},{"$f":"SUM(ICB_at_2000!M344,Vines!M344,WestNet!M344,Capex_to_Jun_2014!M344,Capex_from_Jul_2014!M344)","v":1.8200114988140381},{"$f":"SUM(ICB_at_2000!N344,Vines!N344,WestNet!N344,Capex_to_Jun_2014!N344,Capex_from_Jul_2014!N344)","v":0.75120165535068462},{"$f":"SUM(ICB_at_2000!O344,Vines!O344,WestNet!O344,Capex_to_Jun_2014!O344,Capex_from_Jul_2014!O344)","v":0.86415015051456456},{"$f":"SUM(ICB_at_2000!P344,Vines!P344,WestNet!P344,Capex_to_Jun_2014!P344,Capex_from_Jul_2014!P344)","v":1.9817013775826799},{"$f":"SUM(ICB_at_2000!Q344,Vines!Q344,WestNet!Q344,Capex_to_Jun_2014!Q344,Capex_from_Jul_2014!Q344)","v":2.6481682501193884},{"$f":"SUM(ICB_at_2000!R344,Vines!R344,WestNet!R344,Capex_to_Jun_2014!R344,Capex_from_Jul_2014!R344)","v":6.7896654402769601},{"$f":"SUM(ICB_at_2000!S344,Vines!S344,WestNet!S344,Capex_to_Jun_2014!S344,Capex_from_Jul_2014!S344)","v":16.845697801310433},{"$f":"SUM(ICB_at_2000!T344,Vines!T344,WestNet!T344,Capex_to_Jun_2014!T344,Capex_from_Jul_2014!T344)","v":18.903719258985831},{"$f":"SUM(ICB_at_2000!U344,Vines!U344,WestNet!U344,Capex_to_Jun_2014!U344,Capex_from_Jul_2014!U344)","v":18.650405734427874},{"$f":"SUM(ICB_at_2000!V344,Vines!V344,WestNet!V344,Capex_to_Jun_2014!V344,Capex_from_Jul_2014!V344)","v":28.347092209869913},{"$f":"SUM(ICB_at_2000!W344,Vines!W344,WestNet!W344,Capex_to_Jun_2014!W344,Capex_from_Jul_2014!W344)","v":28.214857821661134},{"$f":"SUM(ICB_at_2000!X344,Vines!X344,WestNet!X344,Capex_to_Jun_2014!X344,Capex_from_Jul_2014!X344)","v":27.864350108311964},{"$f":"SUM(ICB_at_2000!Y344,Vines!Y344,WestNet!Y344,Capex_to_Jun_2014!Y344,Capex_from_Jul_2014!Y344)","v":27.102130783669125},{"$f":"SUM(ICB_at_2000!Z344,Vines!Z344,WestNet!Z344,Capex_to_Jun_2014!Z344,Capex_from_Jul_2014!Z344)","v":26.339430271812461}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,{"$f":"SUM(ICB_at_2000!E345,Vines!E345,WestNet!E345,Capex_to_Jun_2014!E345,Capex_from_Jul_2014!E345)","v":90.977598361207768},{"$f":"SUM(ICB_at_2000!F345,Vines!F345,WestNet!F345,Capex_to_Jun_2014!F345,Capex_from_Jul_2014!F345)","v":96.821969212862797},{"$f":"SUM(ICB_at_2000!G345,Vines!G345,WestNet!G345,Capex_to_Jun_2014!G345,Capex_from_Jul_2014!G345)","v":113.24355027836967},{"$f":"SUM(ICB_at_2000!H345,Vines!H345,WestNet!H345,Capex_to_Jun_2014!H345,Capex_from_Jul_2014!H345)","v":127.86843852764186},{"$f":"SUM(ICB_at_2000!I345,Vines!I345,WestNet!I345,Capex_to_Jun_2014!I345,Capex_from_Jul_2014!I345)","v":139.53226751464547},{"$f":"SUM(ICB_at_2000!J345,Vines!J345,WestNet!J345,Capex_to_Jun_2014!J345,Capex_from_Jul_2014!J345)","v":147.06053690163921},{"$f":"SUM(ICB_at_2000!K345,Vines!K345,WestNet!K345,Capex_to_Jun_2014!K345,Capex_from_Jul_2014!K345)","v":157.27112712391218},{"$f":"SUM(ICB_at_2000!L345,Vines!L345,WestNet!L345,Capex_to_Jun_2014!L345,Capex_from_Jul_2014!L345)","v":163.69030265053627},{"$f":"SUM(ICB_at_2000!M345,Vines!M345,WestNet!M345,Capex_to_Jun_2014!M345,Capex_from_Jul_2014!M345)","v":167.40505835127038},{"$f":"SUM(ICB_at_2000!N345,Vines!N345,WestNet!N345,Capex_to_Jun_2014!N345,Capex_from_Jul_2014!N345)","v":171.9111448679372},{"$f":"SUM(ICB_at_2000!O345,Vines!O345,WestNet!O345,Capex_to_Jun_2014!O345,Capex_from_Jul_2014!O345)","v":177.30930850648093},{"$f":"SUM(ICB_at_2000!P345,Vines!P345,WestNet!P345,Capex_to_Jun_2014!P345,Capex_from_Jul_2014!P345)","v":189.45014715617808},{"$f":"SUM(ICB_at_2000!Q345,Vines!Q345,WestNet!Q345,Capex_to_Jun_2014!Q345,Capex_from_Jul_2014!Q345)","v":198.37585288540711},{"$f":"SUM(ICB_at_2000!R345,Vines!R345,WestNet!R345,Capex_to_Jun_2014!R345,Capex_from_Jul_2014!R345)","v":208.53017978694461},{"$f":"SUM(ICB_at_2000!S345,Vines!S345,WestNet!S345,Capex_to_Jun_2014!S345,Capex_from_Jul_2014!S345)","v":226.74183095684475},{"$f":"SUM(ICB_at_2000!T345,Vines!T345,WestNet!T345,Capex_to_Jun_2014!T345,Capex_from_Jul_2014!T345)","v":237.20644669901506},{"$f":"SUM(ICB_at_2000!U345,Vines!U345,WestNet!U345,Capex_to_Jun_2014!U345,Capex_from_Jul_2014!U345)","v":230.74606621919779},{"$f":"SUM(ICB_at_2000!V345,Vines!V345,WestNet!V345,Capex_to_Jun_2014!V345,Capex_from_Jul_2014!V345)","v":259.47966713326548},{"$f":"SUM(ICB_at_2000!W345,Vines!W345,WestNet!W345,Capex_to_Jun_2014!W345,Capex_from_Jul_2014!W345)","v":277.98202550391397},{"$f":"SUM(ICB_at_2000!X345,Vines!X345,WestNet!X345,Capex_to_Jun_2014!X345,Capex_from_Jul_2014!X345)","v":295.84105983278283},{"$f":"SUM(ICB_at_2000!Y345,Vines!Y345,WestNet!Y345,Capex_to_Jun_2014!Y345,Capex_from_Jul_2014!Y345)","v":313.61198849073548},{"$f":"SUM(ICB_at_2000!Z345,Vines!Z345,WestNet!Z345,Capex_to_Jun_2014!Z345,Capex_from_Jul_2014!Z345)","v":330.38320566386983}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000!E346,Vines!E346,WestNet!E346,Capex_to_Jun_2014!E346,Capex_from_Jul_2014!E346)","v":19.827649178691015},{"$f":"SUM(ICB_at_2000!F346,Vines!F346,WestNet!F346,Capex_to_Jun_2014!F346,Capex_from_Jul_2014!F346)","v":14.569901615851794},{"$f":"SUM(ICB_at_2000!G346,Vines!G346,WestNet!G346,Capex_to_Jun_2014!G346,Capex_from_Jul_2014!G346)","v":8.6744705453228548},{"$f":"SUM(ICB_at_2000!H346,Vines!H346,WestNet!H346,Capex_to_Jun_2014!H346,Capex_from_Jul_2014!H346)","v":2.6822076135310473},{"$f":"SUM(ICB_at_2000!I346,Vines!I346,WestNet!I346,Capex_to_Jun_2014!I346,Capex_from_Jul_2014!I346)","v":-3.7552783508669818},{"$f":"SUM(ICB_at_2000!J346,Vines!J346,WestNet!J346,Capex_to_Jun_2014!J346,Capex_from_Jul_2014!J346)","v":-3.7552783508669818},{"$f":"SUM(ICB_at_2000!K346,Vines!K346,WestNet!K346,Capex_to_Jun_2014!K346,Capex_from_Jul_2014!K346)","v":-3.7552783508669823},{"$f":"SUM(ICB_at_2000!L346,Vines!L346,WestNet!L346,Capex_to_Jun_2014!L346,Capex_from_Jul_2014!L346)","v":-3.7552783508669823},{"$f":"SUM(ICB_at_2000!M346,Vines!M346,WestNet!M346,Capex_to_Jun_2014!M346,Capex_from_Jul_2014!M346)","v":-3.7552783508669823},{"$f":"SUM(ICB_at_2000!N346,Vines!N346,WestNet!N346,Capex_to_Jun_2014!N346,Capex_from_Jul_2014!N346)","v":1.3324561833105367E-15},{"$f":"SUM(ICB_at_2000!O346,Vines!O346,WestNet!O346,Capex_to_Jun_2014!O346,Capex_from_Jul_2014!O346)","v":3.1887426759894635},{"$f":"SUM(ICB_at_2000!P346,Vines!P346,WestNet!P346,Capex_to_Jun_2014!P346,Capex_from_Jul_2014!P346)","v":2.7537779766566097},{"$f":"SUM(ICB_at_2000!Q346,Vines!Q346,WestNet!Q346,Capex_to_Jun_2014!Q346,Capex_from_Jul_2014!Q346)","v":2.4338860589404705},{"$f":"SUM(ICB_at_2000!R346,Vines!R346,WestNet!R346,Capex_to_Jun_2014!R346,Capex_from_Jul_2014!R346)","v":2.5273124504114923},{"$f":"SUM(ICB_at_2000!S346,Vines!S346,WestNet!S346,Capex_to_Jun_2014!S346,Capex_from_Jul_2014!S346)","v":3.1300617396727084},{"$f":"SUM(ICB_at_2000!T346,Vines!T346,WestNet!T346,Capex_to_Jun_2014!T346,Capex_from_Jul_2014!T346)","v":3.0933871792856835},{"$f":"SUM(ICB_at_2000!U346,Vines!U346,WestNet!U346,Capex_to_Jun_2014!U346,Capex_from_Jul_2014!U346)","v":2.8338777410591898},{"$f":"SUM(ICB_at_2000!V346,Vines!V346,WestNet!V346,Capex_to_Jun_2014!V346,Capex_from_Jul_2014!V346)","v":4.0738031307747127},{"$f":"SUM(ICB_at_2000!W346,Vines!W346,WestNet!W346,Capex_to_Jun_2014!W346,Capex_from_Jul_2014!W346)","v":4.7955157399139754},{"$f":"SUM(ICB_at_2000!X346,Vines!X346,WestNet!X346,Capex_to_Jun_2014!X346,Capex_from_Jul_2014!X346)","v":5.430387266472926},{"$f":"SUM(ICB_at_2000!Y346,Vines!Y346,WestNet!Y346,Capex_to_Jun_2014!Y346,Capex_from_Jul_2014!Y346)","v":5.6899183043413926},{"$f":"SUM(ICB_at_2000!Z346,Vines!Z346,WestNet!Z346,Capex_to_Jun_2014!Z346,Capex_from_Jul_2014!Z346)","v":5.8525412452768695}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000!E347,Vines!E347,WestNet!E347,Capex_to_Jun_2014!E347,Capex_from_Jul_2014!E347)","v":0},{"$f":"SUM(ICB_at_2000!F347,Vines!F347,WestNet!F347,Capex_to_Jun_2014!F347,Capex_from_Jul_2014!F347)","v":0},{"$f":"SUM(ICB_at_2000!G347,Vines!G347,WestNet!G347,Capex_to_Jun_2014!G347,Capex_from_Jul_2014!G347)","v":0},{"$f":"SUM(ICB_at_2000!H347,Vines!H347,WestNet!H347,Capex_to_Jun_2014!H347,Capex_from_Jul_2014!H347)","v":0},{"$f":"SUM(ICB_at_2000!I347,Vines!I347,WestNet!I347,Capex_to_Jun_2014!I347,Capex_from_Jul_2014!I347)","v":0},{"$f":"SUM(ICB_at_2000!J347,Vines!J347,WestNet!J347,Capex_to_Jun_2014!J347,Capex_from_Jul_2014!J347)","v":0},{"$f":"SUM(ICB_at_2000!K347,Vines!K347,WestNet!K347,Capex_to_Jun_2014!K347,Capex_from_Jul_2014!K347)","v":0},{"$f":"SUM(ICB_at_2000!L347,Vines!L347,WestNet!L347,Capex_to_Jun_2014!L347,Capex_from_Jul_2014!L347)","v":0},{"$f":"SUM(ICB_at_2000!M347,Vines!M347,WestNet!M347,Capex_to_Jun_2014!M347,Capex_from_Jul_2014!M347)","v":0},{"$f":"SUM(ICB_at_2000!N347,Vines!N347,WestNet!N347,Capex_to_Jun_2014!N347,Capex_from_Jul_2014!N347)","v":0},{"$f":"SUM(ICB_at_2000!O347,Vines!O347,WestNet!O347,Capex_to_Jun_2014!O347,Capex_from_Jul_2014!O347)","v":0},{"$f":"SUM(ICB_at_2000!P347,Vines!P347,WestNet!P347,Capex_to_Jun_2014!P347,Capex_from_Jul_2014!P347)","v":0.51289599905562977},{"$f":"SUM(ICB_at_2000!Q347,Vines!Q347,WestNet!Q347,Capex_to_Jun_2014!Q347,Capex_from_Jul_2014!Q347)","v":1.3088854478980714},{"$f":"SUM(ICB_at_2000!R347,Vines!R347,WestNet!R347,Capex_to_Jun_2014!R347,Capex_from_Jul_2014!R347)","v":4.5959487906916259},{"$f":"SUM(ICB_at_2000!S347,Vines!S347,WestNet!S347,Capex_to_Jun_2014!S347,Capex_from_Jul_2014!S347)","v":8.3732497942327431},{"$f":"SUM(ICB_at_2000!T347,Vines!T347,WestNet!T347,Capex_to_Jun_2014!T347,Capex_from_Jul_2014!T347)","v":10.325608904907547},{"$f":"SUM(ICB_at_2000!U347,Vines!U347,WestNet!U347,Capex_to_Jun_2014!U347,Capex_from_Jul_2014!U347)","v":8.9759208751216839},{"$f":"SUM(ICB_at_2000!V347,Vines!V347,WestNet!V347,Capex_to_Jun_2014!V347,Capex_from_Jul_2014!V347)","v":8.8037421604801818},{"$f":"SUM(ICB_at_2000!W347,Vines!W347,WestNet!W347,Capex_to_Jun_2014!W347,Capex_from_Jul_2014!W347)","v":6.7599880259799345},{"$f":"SUM(ICB_at_2000!X347,Vines!X347,WestNet!X347,Capex_to_Jun_2014!X347,Capex_from_Jul_2014!X347)","v":5.3899193678510784},{"$f":"SUM(ICB_at_2000!Y347,Vines!Y347,WestNet!Y347,Capex_to_Jun_2014!Y347,Capex_from_Jul_2014!Y347)","v":7.3408694468983473},{"$f":"SUM(ICB_at_2000!Z347,Vines!Z347,WestNet!Z347,Capex_to_Jun_2014!Z347,Capex_from_Jul_2014!Z347)","v":9.1005551495935375}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,{"$f":"SUM(ICB_at_2000!E348,Vines!E348,WestNet!E348,Capex_to_Jun_2014!E348,Capex_from_Jul_2014!E348)","v":4.629901822099785},{"$f":"SUM(ICB_at_2000!F348,Vines!F348,WestNet!F348,Capex_to_Jun_2014!F348,Capex_from_Jul_2014!F348)","v":5.5007915039836615},{"$f":"SUM(ICB_at_2000!G348,Vines!G348,WestNet!G348,Capex_to_Jun_2014!G348,Capex_from_Jul_2014!G348)","v":5.9915680174511827},{"$f":"SUM(ICB_at_2000!H348,Vines!H348,WestNet!H348,Capex_to_Jun_2014!H348,Capex_from_Jul_2014!H348)","v":6.4442060948704505},{"$f":"SUM(ICB_at_2000!I348,Vines!I348,WestNet!I348,Capex_to_Jun_2014!I348,Capex_from_Jul_2014!I348)","v":7.7263587945975081},{"$f":"SUM(ICB_at_2000!J348,Vines!J348,WestNet!J348,Capex_to_Jun_2014!J348,Capex_from_Jul_2014!J348)","v":6.6492930301629594},{"$f":"SUM(ICB_at_2000!K348,Vines!K348,WestNet!K348,Capex_to_Jun_2014!K348,Capex_from_Jul_2014!K348)","v":4.2487202341784966},{"$f":"SUM(ICB_at_2000!L348,Vines!L348,WestNet!L348,Capex_to_Jun_2014!L348,Capex_from_Jul_2014!L348)","v":1.1056191174251131},{"$f":"SUM(ICB_at_2000!M348,Vines!M348,WestNet!M348,Capex_to_Jun_2014!M348,Capex_from_Jul_2014!M348)","v":0.26282053031852159},{"$f":"SUM(ICB_at_2000!N348,Vines!N348,WestNet!N348,Capex_to_Jun_2014!N348,Capex_from_Jul_2014!N348)","v":4.1388731820451774},{"$f":"SUM(ICB_at_2000!O348,Vines!O348,WestNet!O348,Capex_to_Jun_2014!O348,Capex_from_Jul_2014!O348)","v":5.6819372811058972},{"$f":"SUM(ICB_at_2000!P348,Vines!P348,WestNet!P348,Capex_to_Jun_2014!P348,Capex_from_Jul_2014!P348)","v":8.3784067137343925},{"$f":"SUM(ICB_at_2000!Q348,Vines!Q348,WestNet!Q348,Capex_to_Jun_2014!Q348,Capex_from_Jul_2014!Q348)","v":8.9909190687793021},{"$f":"SUM(ICB_at_2000!R348,Vines!R348,WestNet!R348,Capex_to_Jun_2014!R348,Capex_from_Jul_2014!R348)","v":10.77311364307258},{"$f":"SUM(ICB_at_2000!S348,Vines!S348,WestNet!S348,Capex_to_Jun_2014!S348,Capex_from_Jul_2014!S348)","v":10.804721804095559},{"$f":"SUM(ICB_at_2000!T348,Vines!T348,WestNet!T348,Capex_to_Jun_2014!T348,Capex_from_Jul_2014!T348)","v":14.74278105318346},{"$f":"SUM(ICB_at_2000!U348,Vines!U348,WestNet!U348,Capex_to_Jun_2014!U348,Capex_from_Jul_2014!U348)","v":12.71200124167388},{"$f":"SUM(ICB_at_2000!V348,Vines!V348,WestNet!V348,Capex_to_Jun_2014!V348,Capex_from_Jul_2014!V348)","v":17.969168223926715},{"$f":"SUM(ICB_at_2000!W348,Vines!W348,WestNet!W348,Capex_to_Jun_2014!W348,Capex_from_Jul_2014!W348)","v":19.535881792988331},{"$f":"SUM(ICB_at_2000!X348,Vines!X348,WestNet!X348,Capex_to_Jun_2014!X348,Capex_from_Jul_2014!X348)","v":18.759416450390191},{"$f":"SUM(ICB_at_2000!Y348,Vines!Y348,WestNet!Y348,Capex_to_Jun_2014!Y348,Capex_from_Jul_2014!Y348)","v":16.734619661666073},{"$f":"SUM(ICB_at_2000!Z348,Vines!Z348,WestNet!Z348,Capex_to_Jun_2014!Z348,Capex_from_Jul_2014!Z348)","v":13.301198019895189}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,{"$f":"SUM(ICB_at_2000!E349,Vines!E349,WestNet!E349,Capex_to_Jun_2014!E349,Capex_from_Jul_2014!E349)","v":1.580213405548076E-4},{"$f":"SUM(ICB_at_2000!F349,Vines!F349,WestNet!F349,Capex_to_Jun_2014!F349,Capex_from_Jul_2014!F349)","v":5.9824085417465164E-3},{"$f":"SUM(ICB_at_2000!G349,Vines!G349,WestNet!G349,Capex_to_Jun_2014!G349,Capex_from_Jul_2014!G349)","v":2.3397788689460843},{"$f":"SUM(ICB_at_2000!H349,Vines!H349,WestNet!H349,Capex_to_Jun_2014!H349,Capex_from_Jul_2014!H349)","v":6.4164555879481071},{"$f":"SUM(ICB_at_2000!I349,Vines!I349,WestNet!I349,Capex_to_Jun_2014!I349,Capex_from_Jul_2014!I349)","v":15.516013976939744},{"$f":"SUM(ICB_at_2000!J349,Vines!J349,WestNet!J349,Capex_to_Jun_2014!J349,Capex_from_Jul_2014!J349)","v":12.412811181551795},{"$f":"SUM(ICB_at_2000!K349,Vines!K349,WestNet!K349,Capex_to_Jun_2014!K349,Capex_from_Jul_2014!K349)","v":9.3096083861638466},{"$f":"SUM(ICB_at_2000!L349,Vines!L349,WestNet!L349,Capex_to_Jun_2014!L349,Capex_from_Jul_2014!L349)","v":6.2064055907758977},{"$f":"SUM(ICB_at_2000!M349,Vines!M349,WestNet!M349,Capex_to_Jun_2014!M349,Capex_from_Jul_2014!M349)","v":3.1032027953879489},{"$f":"SUM(ICB_at_2000!N349,Vines!N349,WestNet!N349,Capex_to_Jun_2014!N349,Capex_from_Jul_2014!N349)","v":1.2342768652066944E-15},{"$f":"SUM(ICB_at_2000!O349,Vines!O349,WestNet!O349,Capex_to_Jun_2014!O349,Capex_from_Jul_2014!O349)","v":1.2342540357375668E-15},{"$f":"SUM(ICB_at_2000!P349,Vines!P349,WestNet!P349,Capex_to_Jun_2014!P349,Capex_from_Jul_2014!P349)","v":1.2342540357375668E-15},{"$f":"SUM(ICB_at_2000!Q349,Vines!Q349,WestNet!Q349,Capex_to_Jun_2014!Q349,Capex_from_Jul_2014!Q349)","v":1.2342540357375668E-15},{"$f":"SUM(ICB_at_2000!R349,Vines!R349,WestNet!R349,Capex_to_Jun_2014!R349,Capex_from_Jul_2014!R349)","v":1.2342540357375668E-15},{"$f":"SUM(ICB_at_2000!S349,Vines!S349,WestNet!S349,Capex_to_Jun_2014!S349,Capex_from_Jul_2014!S349)","v":1.2342540357375668E-15},{"$f":"SUM(ICB_at_2000!T349,Vines!T349,WestNet!T349,Capex_to_Jun_2014!T349,Capex_from_Jul_2014!T349)","v":0},{"$f":"SUM(ICB_at_2000!U349,Vines!U349,WestNet!U349,Capex_to_Jun_2014!U349,Capex_from_Jul_2014!U349)","v":0},{"$f":"SUM(ICB_at_2000!V349,Vines!V349,WestNet!V349,Capex_to_Jun_2014!V349,Capex_from_Jul_2014!V349)","v":0},{"$f":"SUM(ICB_at_2000!W349,Vines!W349,WestNet!W349,Capex_to_Jun_2014!W349,Capex_from_Jul_2014!W349)","v":0},{"$f":"SUM(ICB_at_2000!X349,Vines!X349,WestNet!X349,Capex_to_Jun_2014!X349,Capex_from_Jul_2014!X349)","v":0},{"$f":"SUM(ICB_at_2000!Y349,Vines!Y349,WestNet!Y349,Capex_to_Jun_2014!Y349,Capex_from_Jul_2014!Y349)","v":0},{"$f":"SUM(ICB_at_2000!Z349,Vines!Z349,WestNet!Z349,Capex_to_Jun_2014!Z349,Capex_from_Jul_2014!Z349)","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,{"$f":"SUM(ICB_at_2000!E350,Vines!E350,WestNet!E350,Capex_to_Jun_2014!E350,Capex_from_Jul_2014!E350)","v":7.2044251542332969},{"$f":"SUM(ICB_at_2000!F350,Vines!F350,WestNet!F350,Capex_to_Jun_2014!F350,Capex_from_Jul_2014!F350)","v":7.4624137506669816},{"$f":"SUM(ICB_at_2000!G350,Vines!G350,WestNet!G350,Capex_to_Jun_2014!G350,Capex_from_Jul_2014!G350)","v":7.4624137506669816},{"$f":"SUM(ICB_at_2000!H350,Vines!H350,WestNet!H350,Capex_to_Jun_2014!H350,Capex_from_Jul_2014!H350)","v":7.4624137506669816},{"$f":"SUM(ICB_at_2000!I350,Vines!I350,WestNet!I350,Capex_to_Jun_2014!I350,Capex_from_Jul_2014!I350)","v":7.4624137506669816},{"$f":"SUM(ICB_at_2000!J350,Vines!J350,WestNet!J350,Capex_to_Jun_2014!J350,Capex_from_Jul_2014!J350)","v":7.4624137506669816},{"$f":"SUM(ICB_at_2000!K350,Vines!K350,WestNet!K350,Capex_to_Jun_2014!K350,Capex_from_Jul_2014!K350)","v":7.4624137506669816},{"$f":"SUM(ICB_at_2000!L350,Vines!L350,WestNet!L350,Capex_to_Jun_2014!L350,Capex_from_Jul_2014!L350)","v":7.4624137506669816},{"$f":"SUM(ICB_at_2000!M350,Vines!M350,WestNet!M350,Capex_to_Jun_2014!M350,Capex_from_Jul_2014!M350)","v":7.4624137506669816},{"$f":"SUM(ICB_at_2000!N350,Vines!N350,WestNet!N350,Capex_to_Jun_2014!N350,Capex_from_Jul_2014!N350)","v":3.6649057985763664},{"$f":"SUM(ICB_at_2000!O350,Vines!O350,WestNet!O350,Capex_to_Jun_2014!O350,Capex_from_Jul_2014!O350)","v":3.6649057985763664},{"$f":"SUM(ICB_at_2000!P350,Vines!P350,WestNet!P350,Capex_to_Jun_2014!P350,Capex_from_Jul_2014!P350)","v":3.6649057985763664},{"$f":"SUM(ICB_at_2000!Q350,Vines!Q350,WestNet!Q350,Capex_to_Jun_2014!Q350,Capex_from_Jul_2014!Q350)","v":3.6649057985763664},{"$f":"SUM(ICB_at_2000!R350,Vines!R350,WestNet!R350,Capex_to_Jun_2014!R350,Capex_from_Jul_2014!R350)","v":3.6649057985763664},{"$f":"SUM(ICB_at_2000!S350,Vines!S350,WestNet!S350,Capex_to_Jun_2014!S350,Capex_from_Jul_2014!S350)","v":3.6649057985763664},{"$f":"SUM(ICB_at_2000!T350,Vines!T350,WestNet!T350,Capex_to_Jun_2014!T350,Capex_from_Jul_2014!T350)","v":3.6649057985763664},{"$f":"SUM(ICB_at_2000!U350,Vines!U350,WestNet!U350,Capex_to_Jun_2014!U350,Capex_from_Jul_2014!U350)","v":3.6649057985763664},{"$f":"SUM(ICB_at_2000!V350,Vines!V350,WestNet!V350,Capex_to_Jun_2014!V350,Capex_from_Jul_2014!V350)","v":8.5149057985763665},{"$f":"SUM(ICB_at_2000!W350,Vines!W350,WestNet!W350,Capex_to_Jun_2014!W350,Capex_from_Jul_2014!W350)","v":9.0649057985763655},{"$f":"SUM(ICB_at_2000!X350,Vines!X350,WestNet!X350,Capex_to_Jun_2014!X350,Capex_from_Jul_2014!X350)","v":9.4149057985763651},{"$f":"SUM(ICB_at_2000!Y350,Vines!Y350,WestNet!Y350,Capex_to_Jun_2014!Y350,Capex_from_Jul_2014!Y350)","v":9.4149057985763651},{"$f":"SUM(ICB_at_2000!Z350,Vines!Z350,WestNet!Z350,Capex_to_Jun_2014!Z350,Capex_from_Jul_2014!Z350)","v":9.4149057985763651}]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E337:E351)","v":831.97934973688848},{"$f":"SUM(F337:F351)","v":829.32186964715061},834.54077819885867,842.60295055365589,855.76475935075348,854.49274565905671,857.50405243651232,860.52252355280007,862.73195234126376,878.03727441687477,896.79517437123013,911.66872736059952,921.41789862012081,969.45947817221281,1007.9374423499506,1033.9545528551594,1014.4430858356994,1099.8151868000389,1171.5494734838826,1241.563467924949,1303.5034971658285,1356.251759108914]
[]
[null,"check",{"$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$73)^(T$6)-1","v":1.2422836565829209E-2},{"$f":"(1+Inputs!U$73)^(U$6)-1","v":1.2422836565829209E-2},{"$f":"(1+Inputs!V$73)^(V$6)-1","v":1.2422836565829209E-2},{"$f":"(1+Inputs!W$73)^(W$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!X$73)^(X$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!Y$73)^(Y$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!Z$73)^(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$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000!T363,Vines!T363,WestNet!T363,Capex_to_Jun_2014!T363,Capex_from_Jul_2014!T363)","v":3.096473986688185},{"$f":"SUM(ICB_at_2000!U363,Vines!U363,WestNet!U363,Capex_to_Jun_2014!U363,Capex_from_Jul_2014!U363)","v":0},{"$f":"SUM(ICB_at_2000!V363,Vines!V363,WestNet!V363,Capex_to_Jun_2014!V363,Capex_from_Jul_2014!V363)","v":6.2748924680341656},{"$f":"SUM(ICB_at_2000!W363,Vines!W363,WestNet!W363,Capex_to_Jun_2014!W363,Capex_from_Jul_2014!W363)","v":6.6309670351881351},{"$f":"SUM(ICB_at_2000!X363,Vines!X363,WestNet!X363,Capex_to_Jun_2014!X363,Capex_from_Jul_2014!X363)","v":7.8005180977467585},{"$f":"SUM(ICB_at_2000!Y363,Vines!Y363,WestNet!Y363,Capex_to_Jun_2014!Y363,Capex_from_Jul_2014!Y363)","v":8.9099997498302006},{"$f":"SUM(ICB_at_2000!Z363,Vines!Z363,WestNet!Z363,Capex_to_Jun_2014!Z363,Capex_from_Jul_2014!Z363)","v":9.8505720735037929}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000!T364,Vines!T364,WestNet!T364,Capex_to_Jun_2014!T364,Capex_from_Jul_2014!T364)","v":0.12592719283749548},{"$f":"SUM(ICB_at_2000!U364,Vines!U364,WestNet!U364,Capex_to_Jun_2014!U364,Capex_from_Jul_2014!U364)","v":0},{"$f":"SUM(ICB_at_2000!V364,Vines!V364,WestNet!V364,Capex_to_Jun_2014!V364,Capex_from_Jul_2014!V364)","v":0.29235076104314678},{"$f":"SUM(ICB_at_2000!W364,Vines!W364,WestNet!W364,Capex_to_Jun_2014!W364,Capex_from_Jul_2014!W364)","v":0.33162233065525298},{"$f":"SUM(ICB_at_2000!X364,Vines!X364,WestNet!X364,Capex_to_Jun_2014!X364,Capex_from_Jul_2014!X364)","v":0.33404639798260577},{"$f":"SUM(ICB_at_2000!Y364,Vines!Y364,WestNet!Y364,Capex_to_Jun_2014!Y364,Capex_from_Jul_2014!Y364)","v":0.33638440471966674},{"$f":"SUM(ICB_at_2000!Z364,Vines!Z364,WestNet!Z364,Capex_to_Jun_2014!Z364,Capex_from_Jul_2014!Z364)","v":0.42371077265939383}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000!T365,Vines!T365,WestNet!T365,Capex_to_Jun_2014!T365,Capex_from_Jul_2014!T365)","v":2.8235759172678767},{"$f":"SUM(ICB_at_2000!U365,Vines!U365,WestNet!U365,Capex_to_Jun_2014!U365,Capex_from_Jul_2014!U365)","v":0},{"$f":"SUM(ICB_at_2000!V365,Vines!V365,WestNet!V365,Capex_to_Jun_2014!V365,Capex_from_Jul_2014!V365)","v":5.6838684659655181},{"$f":"SUM(ICB_at_2000!W365,Vines!W365,WestNet!W365,Capex_to_Jun_2014!W365,Capex_from_Jul_2014!W365)","v":5.6846185208751754},{"$f":"SUM(ICB_at_2000!X365,Vines!X365,WestNet!X365,Capex_to_Jun_2014!X365,Capex_from_Jul_2014!X365)","v":5.6818536607390868},{"$f":"SUM(ICB_at_2000!Y365,Vines!Y365,WestNet!Y365,Capex_to_Jun_2014!Y365,Capex_from_Jul_2014!Y365)","v":5.6753976710206482},{"$f":"SUM(ICB_at_2000!Z365,Vines!Z365,WestNet!Z365,Capex_to_Jun_2014!Z365,Capex_from_Jul_2014!Z365)","v":5.6650677232783249}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000!T366,Vines!T366,WestNet!T366,Capex_to_Jun_2014!T366,Capex_from_Jul_2014!T366)","v":2.629665036707979},{"$f":"SUM(ICB_at_2000!U366,Vines!U366,WestNet!U366,Capex_to_Jun_2014!U366,Capex_from_Jul_2014!U366)","v":0},{"$f":"SUM(ICB_at_2000!V366,Vines!V366,WestNet!V366,Capex_to_Jun_2014!V366,Capex_from_Jul_2014!V366)","v":5.621968269299459},{"$f":"SUM(ICB_at_2000!W366,Vines!W366,WestNet!W366,Capex_to_Jun_2014!W366,Capex_from_Jul_2014!W366)","v":6.3345822171633479},{"$f":"SUM(ICB_at_2000!X366,Vines!X366,WestNet!X366,Capex_to_Jun_2014!X366,Capex_from_Jul_2014!X366)","v":7.0449262920795039},{"$f":"SUM(ICB_at_2000!Y366,Vines!Y366,WestNet!Y366,Capex_to_Jun_2014!Y366,Capex_from_Jul_2014!Y366)","v":7.7256325266439294},{"$f":"SUM(ICB_at_2000!Z366,Vines!Z366,WestNet!Z366,Capex_to_Jun_2014!Z366,Capex_from_Jul_2014!Z366)","v":8.4404140317953669}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000!T367,Vines!T367,WestNet!T367,Capex_to_Jun_2014!T367,Capex_from_Jul_2014!T367)","v":0.28299942304448256},{"$f":"SUM(ICB_at_2000!U367,Vines!U367,WestNet!U367,Capex_to_Jun_2014!U367,Capex_from_Jul_2014!U367)","v":0},{"$f":"SUM(ICB_at_2000!V367,Vines!V367,WestNet!V367,Capex_to_Jun_2014!V367,Capex_from_Jul_2014!V367)","v":0.56011550189590742},{"$f":"SUM(ICB_at_2000!W367,Vines!W367,WestNet!W367,Capex_to_Jun_2014!W367,Capex_from_Jul_2014!W367)","v":0.54034671947605184},{"$f":"SUM(ICB_at_2000!X367,Vines!X367,WestNet!X367,Capex_to_Jun_2014!X367,Capex_from_Jul_2014!X367)","v":0.51923942574651849},{"$f":"SUM(ICB_at_2000!Y367,Vines!Y367,WestNet!Y367,Capex_to_Jun_2014!Y367,Capex_from_Jul_2014!Y367)","v":0.49673905063083595},{"$f":"SUM(ICB_at_2000!Z367,Vines!Z367,WestNet!Z367,Capex_to_Jun_2014!Z367,Capex_from_Jul_2014!Z367)","v":0.47278913211827778}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000!T368,Vines!T368,WestNet!T368,Capex_to_Jun_2014!T368,Capex_from_Jul_2014!T368)","v":0.15349386929447673},{"$f":"SUM(ICB_at_2000!U368,Vines!U368,WestNet!U368,Capex_to_Jun_2014!U368,Capex_from_Jul_2014!U368)","v":0},{"$f":"SUM(ICB_at_2000!V368,Vines!V368,WestNet!V368,Capex_to_Jun_2014!V368,Capex_from_Jul_2014!V368)","v":0.32812678367805032},{"$f":"SUM(ICB_at_2000!W368,Vines!W368,WestNet!W368,Capex_to_Jun_2014!W368,Capex_from_Jul_2014!W368)","v":0.40441677142140492},{"$f":"SUM(ICB_at_2000!X368,Vines!X368,WestNet!X368,Capex_to_Jun_2014!X368,Capex_from_Jul_2014!X368)","v":0.43297603295116294},{"$f":"SUM(ICB_at_2000!Y368,Vines!Y368,WestNet!Y368,Capex_to_Jun_2014!Y368,Capex_from_Jul_2014!Y368)","v":0.46068338994710706},{"$f":"SUM(ICB_at_2000!Z368,Vines!Z368,WestNet!Z368,Capex_to_Jun_2014!Z368,Capex_from_Jul_2014!Z368)","v":0.48941578542906672}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000!T369,Vines!T369,WestNet!T369,Capex_to_Jun_2014!T369,Capex_from_Jul_2014!T369)","v":6.0601051788127878E-2},{"$f":"SUM(ICB_at_2000!U369,Vines!U369,WestNet!U369,Capex_to_Jun_2014!U369,Capex_from_Jul_2014!U369)","v":0},{"$f":"SUM(ICB_at_2000!V369,Vines!V369,WestNet!V369,Capex_to_Jun_2014!V369,Capex_from_Jul_2014!V369)","v":0.12081174940195054},{"$f":"SUM(ICB_at_2000!W369,Vines!W369,WestNet!W369,Capex_to_Jun_2014!W369,Capex_from_Jul_2014!W369)","v":0.1179626633396319},{"$f":"SUM(ICB_at_2000!X369,Vines!X369,WestNet!X369,Capex_to_Jun_2014!X369,Capex_from_Jul_2014!X369)","v":0.12999287198753651},{"$f":"SUM(ICB_at_2000!Y369,Vines!Y369,WestNet!Y369,Capex_to_Jun_2014!Y369,Capex_from_Jul_2014!Y369)","v":0.35009456352464763},{"$f":"SUM(ICB_at_2000!Z369,Vines!Z369,WestNet!Z369,Capex_to_Jun_2014!Z369,Capex_from_Jul_2014!Z369)","v":0.46194470404465982}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000!T370,Vines!T370,WestNet!T370,Capex_to_Jun_2014!T370,Capex_from_Jul_2014!T370)","v":0.20927135062302796},{"$f":"SUM(ICB_at_2000!U370,Vines!U370,WestNet!U370,Capex_to_Jun_2014!U370,Capex_from_Jul_2014!U370)","v":0},{"$f":"SUM(ICB_at_2000!V370,Vines!V370,WestNet!V370,Capex_to_Jun_2014!V370,Capex_from_Jul_2014!V370)","v":0.47846392684566164},{"$f":"SUM(ICB_at_2000!W370,Vines!W370,WestNet!W370,Capex_to_Jun_2014!W370,Capex_from_Jul_2014!W370)","v":0.73541811477743146},{"$f":"SUM(ICB_at_2000!X370,Vines!X370,WestNet!X370,Capex_to_Jun_2014!X370,Capex_from_Jul_2014!X370)","v":0.75028720156390527},{"$f":"SUM(ICB_at_2000!Y370,Vines!Y370,WestNet!Y370,Capex_to_Jun_2014!Y370,Capex_from_Jul_2014!Y370)","v":0.75949069221837107},{"$f":"SUM(ICB_at_2000!Z370,Vines!Z370,WestNet!Z370,Capex_to_Jun_2014!Z370,Capex_from_Jul_2014!Z370)","v":0.75718297355605846}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000!T371,Vines!T371,WestNet!T371,Capex_to_Jun_2014!T371,Capex_from_Jul_2014!T371)","v":2.8167767086137565},{"$f":"SUM(ICB_at_2000!U371,Vines!U371,WestNet!U371,Capex_to_Jun_2014!U371,Capex_from_Jul_2014!U371)","v":0},{"$f":"SUM(ICB_at_2000!V371,Vines!V371,WestNet!V371,Capex_to_Jun_2014!V371,Capex_from_Jul_2014!V371)","v":6.0038305904679277},{"$f":"SUM(ICB_at_2000!W371,Vines!W371,WestNet!W371,Capex_to_Jun_2014!W371,Capex_from_Jul_2014!W371)","v":6.7317679786493052},{"$f":"SUM(ICB_at_2000!X371,Vines!X371,WestNet!X371,Capex_to_Jun_2014!X371,Capex_from_Jul_2014!X371)","v":7.3920753851992469},{"$f":"SUM(ICB_at_2000!Y371,Vines!Y371,WestNet!Y371,Capex_to_Jun_2014!Y371,Capex_from_Jul_2014!Y371)","v":8.0636559060457671},{"$f":"SUM(ICB_at_2000!Z371,Vines!Z371,WestNet!Z371,Capex_to_Jun_2014!Z371,Capex_from_Jul_2014!Z371)","v":8.7617338977395178}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000!T372,Vines!T372,WestNet!T372,Capex_to_Jun_2014!T372,Capex_from_Jul_2014!T372)","v":3.8884245432909109E-2},{"$f":"SUM(ICB_at_2000!U372,Vines!U372,WestNet!U372,Capex_to_Jun_2014!U372,Capex_from_Jul_2014!U372)","v":0},{"$f":"SUM(ICB_at_2000!V372,Vines!V372,WestNet!V372,Capex_to_Jun_2014!V372,Capex_from_Jul_2014!V372)","v":7.8295395566219256E-2},{"$f":"SUM(ICB_at_2000!W372,Vines!W372,WestNet!W372,Capex_to_Jun_2014!W372,Capex_from_Jul_2014!W372)","v":0.10568804010753546},{"$f":"SUM(ICB_at_2000!X372,Vines!X372,WestNet!X372,Capex_to_Jun_2014!X372,Capex_from_Jul_2014!X372)","v":0.12752196404099711},{"$f":"SUM(ICB_at_2000!Y372,Vines!Y372,WestNet!Y372,Capex_to_Jun_2014!Y372,Capex_from_Jul_2014!Y372)","v":0.1480145263749417},{"$f":"SUM(ICB_at_2000!Z372,Vines!Z372,WestNet!Z372,Capex_to_Jun_2014!Z372,Capex_from_Jul_2014!Z372)","v":0.15896570256270443}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000!T373,Vines!T373,WestNet!T373,Capex_to_Jun_2014!T373,Capex_from_Jul_2014!T373)","v":0.10401951371861642},{"$f":"SUM(ICB_at_2000!U373,Vines!U373,WestNet!U373,Capex_to_Jun_2014!U373,Capex_from_Jul_2014!U373)","v":0},{"$f":"SUM(ICB_at_2000!V373,Vines!V373,WestNet!V373,Capex_to_Jun_2014!V373,Capex_from_Jul_2014!V373)","v":0.26134705641939621},{"$f":"SUM(ICB_at_2000!W373,Vines!W373,WestNet!W373,Capex_to_Jun_2014!W373,Capex_from_Jul_2014!W373)","v":0.22839843376925459},{"$f":"SUM(ICB_at_2000!X373,Vines!X373,WestNet!X373,Capex_to_Jun_2014!X373,Capex_from_Jul_2014!X373)","v":0.17976105109855151},{"$f":"SUM(ICB_at_2000!Y373,Vines!Y373,WestNet!Y373,Capex_to_Jun_2014!Y373,Capex_from_Jul_2014!Y373)","v":0.14691150433360717},{"$f":"SUM(ICB_at_2000!Z373,Vines!Z373,WestNet!Z373,Capex_to_Jun_2014!Z373,Capex_from_Jul_2014!Z373)","v":0.20509019754412119}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000!T374,Vines!T374,WestNet!T374,Capex_to_Jun_2014!T374,Capex_from_Jul_2014!T374)","v":0.13422529311153045},{"$f":"SUM(ICB_at_2000!U374,Vines!U374,WestNet!U374,Capex_to_Jun_2014!U374,Capex_from_Jul_2014!U374)","v":0},{"$f":"SUM(ICB_at_2000!V374,Vines!V374,WestNet!V374,Capex_to_Jun_2014!V374,Capex_from_Jul_2014!V374)","v":0.37314820531832271},{"$f":"SUM(ICB_at_2000!W374,Vines!W374,WestNet!W374,Capex_to_Jun_2014!W374,Capex_from_Jul_2014!W374)","v":0.46618015426490728},{"$f":"SUM(ICB_at_2000!X374,Vines!X374,WestNet!X374,Capex_to_Jun_2014!X374,Capex_from_Jul_2014!X374)","v":0.51949657776732006},{"$f":"SUM(ICB_at_2000!Y374,Vines!Y374,WestNet!Y374,Capex_to_Jun_2014!Y374,Capex_from_Jul_2014!Y374)","v":0.51132009647228294},{"$f":"SUM(ICB_at_2000!Z374,Vines!Z374,WestNet!Z374,Capex_to_Jun_2014!Z374,Capex_from_Jul_2014!Z374)","v":0.46753405397870917}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000!T375,Vines!T375,WestNet!T375,Capex_to_Jun_2014!T375,Capex_from_Jul_2014!T375)","v":1.5332936166682914E-17},{"$f":"SUM(ICB_at_2000!U375,Vines!U375,WestNet!U375,Capex_to_Jun_2014!U375,Capex_from_Jul_2014!U375)","v":0},{"$f":"SUM(ICB_at_2000!V375,Vines!V375,WestNet!V375,Capex_to_Jun_2014!V375,Capex_from_Jul_2014!V375)","v":0},{"$f":"SUM(ICB_at_2000!W375,Vines!W375,WestNet!W375,Capex_to_Jun_2014!W375,Capex_from_Jul_2014!W375)","v":0},{"$f":"SUM(ICB_at_2000!X375,Vines!X375,WestNet!X375,Capex_to_Jun_2014!X375,Capex_from_Jul_2014!X375)","v":0},{"$f":"SUM(ICB_at_2000!Y375,Vines!Y375,WestNet!Y375,Capex_to_Jun_2014!Y375,Capex_from_Jul_2014!Y375)","v":0},{"$f":"SUM(ICB_at_2000!Z375,Vines!Z375,WestNet!Z375,Capex_to_Jun_2014!Z375,Capex_from_Jul_2014!Z375)","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000!T376,Vines!T376,WestNet!T376,Capex_to_Jun_2014!T376,Capex_from_Jul_2014!T376)","v":4.5528525764873984E-2},{"$f":"SUM(ICB_at_2000!U376,Vines!U376,WestNet!U376,Capex_to_Jun_2014!U376,Capex_from_Jul_2014!U376)","v":0},{"$f":"SUM(ICB_at_2000!V376,Vines!V376,WestNet!V376,Capex_to_Jun_2014!V376,Capex_from_Jul_2014!V376)","v":9.2760858108530672E-2},{"$f":"SUM(ICB_at_2000!W376,Vines!W376,WestNet!W376,Capex_to_Jun_2014!W376,Capex_from_Jul_2014!W376)","v":0.22090505521819043},{"$f":"SUM(ICB_at_2000!X376,Vines!X376,WestNet!X376,Capex_to_Jun_2014!X376,Capex_from_Jul_2014!X376)","v":0.24105323681031604},{"$f":"SUM(ICB_at_2000!Y376,Vines!Y376,WestNet!Y376,Capex_to_Jun_2014!Y376,Capex_from_Jul_2014!Y376)","v":0.25661941851636833},{"$f":"SUM(ICB_at_2000!Z376,Vines!Z376,WestNet!Z376,Capex_to_Jun_2014!Z376,Capex_from_Jul_2014!Z376)","v":0.26303490397927753}]
[]
[null,"Total Inflation on Asset Base","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T363:T376)","v":12.521442114893341},{"$f":"SUM(U363:U376)","v":0},26.169980032044258,28.532874034905625,31.153748195713515,33.840943500278378,36.417455952189279]
[]
[null,"Nominal  Depreciation"]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000!T381,Vines!T381,WestNet!T381,Capex_to_Jun_2014!T381,Capex_from_Jul_2014!T381)","v":1.8709622340614078},{"$f":"SUM(ICB_at_2000!U381,Vines!U381,WestNet!U381,Capex_to_Jun_2014!U381,Capex_from_Jul_2014!U381)","v":1.9210264657478155},{"$f":"SUM(ICB_at_2000!V381,Vines!V381,WestNet!V381,Capex_to_Jun_2014!V381,Capex_from_Jul_2014!V381)","v":1.9210264657478155},{"$f":"SUM(ICB_at_2000!W381,Vines!W381,WestNet!W381,Capex_to_Jun_2014!W381,Capex_from_Jul_2014!W381)","v":4.0894217138875311},{"$f":"SUM(ICB_at_2000!X381,Vines!X381,WestNet!X381,Capex_to_Jun_2014!X381,Capex_from_Jul_2014!X381)","v":4.7584886268668525},{"$f":"SUM(ICB_at_2000!Y381,Vines!Y381,WestNet!Y381,Capex_to_Jun_2014!Y381,Capex_from_Jul_2014!Y381)","v":5.4070841866356396},{"$f":"SUM(ICB_at_2000!Z381,Vines!Z381,WestNet!Z381,Capex_to_Jun_2014!Z381,Capex_from_Jul_2014!Z381)","v":5.9794235015308166}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000!T382,Vines!T382,WestNet!T382,Capex_to_Jun_2014!T382,Capex_from_Jul_2014!T382)","v":-0.38153641864664489},{"$f":"SUM(ICB_at_2000!U382,Vines!U382,WestNet!U382,Capex_to_Jun_2014!U382,Capex_from_Jul_2014!U382)","v":0.10211198264407179},{"$f":"SUM(ICB_at_2000!V382,Vines!V382,WestNet!V382,Capex_to_Jun_2014!V382,Capex_from_Jul_2014!V382)","v":0.10211198264407179},{"$f":"SUM(ICB_at_2000!W382,Vines!W382,WestNet!W382,Capex_to_Jun_2014!W382,Capex_from_Jul_2014!W382)","v":0.23465963756113847},{"$f":"SUM(ICB_at_2000!X382,Vines!X382,WestNet!X382,Capex_to_Jun_2014!X382,Capex_from_Jul_2014!X382)","v":0.24052612850016694},{"$f":"SUM(ICB_at_2000!Y382,Vines!Y382,WestNet!Y382,Capex_to_Jun_2014!Y382,Capex_from_Jul_2014!Y382)","v":0.24653928171267109},{"$f":"SUM(ICB_at_2000!Z382,Vines!Z382,WestNet!Z382,Capex_to_Jun_2014!Z382,Capex_from_Jul_2014!Z382)","v":0.31084092766293203}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000!T383,Vines!T383,WestNet!T383,Capex_to_Jun_2014!T383,Capex_from_Jul_2014!T383)","v":2.7579835461362041},{"$f":"SUM(ICB_at_2000!U383,Vines!U383,WestNet!U383,Capex_to_Jun_2014!U383,Capex_from_Jul_2014!U383)","v":2.8269331347896087},{"$f":"SUM(ICB_at_2000!V383,Vines!V383,WestNet!V383,Capex_to_Jun_2014!V383,Capex_from_Jul_2014!V383)","v":2.8269331347896087},{"$f":"SUM(ICB_at_2000!W383,Vines!W383,WestNet!W383,Capex_to_Jun_2014!W383,Capex_from_Jul_2014!W383)","v":5.7952129263186976},{"$f":"SUM(ICB_at_2000!X383,Vines!X383,WestNet!X383,Capex_to_Jun_2014!X383,Capex_from_Jul_2014!X383)","v":5.9400932494766643},{"$f":"SUM(ICB_at_2000!Y383,Vines!Y383,WestNet!Y383,Capex_to_Jun_2014!Y383,Capex_from_Jul_2014!Y383)","v":6.0885955807135801},{"$f":"SUM(ICB_at_2000!Z383,Vines!Z383,WestNet!Z383,Capex_to_Jun_2014!Z383,Capex_from_Jul_2014!Z383)","v":6.2408104702314189}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000!T384,Vines!T384,WestNet!T384,Capex_to_Jun_2014!T384,Capex_from_Jul_2014!T384)","v":3.278656540610875},{"$f":"SUM(ICB_at_2000!U384,Vines!U384,WestNet!U384,Capex_to_Jun_2014!U384,Capex_from_Jul_2014!U384)","v":3.4789062746660844},{"$f":"SUM(ICB_at_2000!V384,Vines!V384,WestNet!V384,Capex_to_Jun_2014!V384,Capex_from_Jul_2014!V384)","v":3.4789062746660853},{"$f":"SUM(ICB_at_2000!W384,Vines!W384,WestNet!W384,Capex_to_Jun_2014!W384,Capex_from_Jul_2014!W384)","v":7.6415314005563593},{"$f":"SUM(ICB_at_2000!X384,Vines!X384,WestNet!X384,Capex_to_Jun_2014!X384,Capex_from_Jul_2014!X384)","v":8.3402985186459393},{"$f":"SUM(ICB_at_2000!Y384,Vines!Y384,WestNet!Y384,Capex_to_Jun_2014!Y384,Capex_from_Jul_2014!Y384)","v":9.036084517434956},{"$f":"SUM(ICB_at_2000!Z384,Vines!Z384,WestNet!Z384,Capex_to_Jun_2014!Z384,Capex_from_Jul_2014!Z384)","v":9.7728075470669911}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000!T385,Vines!T385,WestNet!T385,Capex_to_Jun_2014!T385,Capex_from_Jul_2014!T385)","v":0.65895941399518754},{"$f":"SUM(ICB_at_2000!U385,Vines!U385,WestNet!U385,Capex_to_Jun_2014!U385,Capex_from_Jul_2014!U385)","v":0.67543339934506708},{"$f":"SUM(ICB_at_2000!V385,Vines!V385,WestNet!V385,Capex_to_Jun_2014!V385,Capex_from_Jul_2014!V385)","v":0.67543339934506708},{"$f":"SUM(ICB_at_2000!W385,Vines!W385,WestNet!W385,Capex_to_Jun_2014!W385,Capex_from_Jul_2014!W385)","v":1.3846384686573876},{"$f":"SUM(ICB_at_2000!X385,Vines!X385,WestNet!X385,Capex_to_Jun_2014!X385,Capex_from_Jul_2014!X385)","v":1.4192544303738222},{"$f":"SUM(ICB_at_2000!Y385,Vines!Y385,WestNet!Y385,Capex_to_Jun_2014!Y385,Capex_from_Jul_2014!Y385)","v":1.4547357911331673},{"$f":"SUM(ICB_at_2000!Z385,Vines!Z385,WestNet!Z385,Capex_to_Jun_2014!Z385,Capex_from_Jul_2014!Z385)","v":1.4911041859114964}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000!T386,Vines!T386,WestNet!T386,Capex_to_Jun_2014!T386,Capex_from_Jul_2014!T386)","v":0.36004755205297934},{"$f":"SUM(ICB_at_2000!U386,Vines!U386,WestNet!U386,Capex_to_Jun_2014!U386,Capex_from_Jul_2014!U386)","v":0.38155172053110586},{"$f":"SUM(ICB_at_2000!V386,Vines!V386,WestNet!V386,Capex_to_Jun_2014!V386,Capex_from_Jul_2014!V386)","v":0.38155172053110581},{"$f":"SUM(ICB_at_2000!W386,Vines!W386,WestNet!W386,Capex_to_Jun_2014!W386,Capex_from_Jul_2014!W386)","v":0.87152454137117474},{"$f":"SUM(ICB_at_2000!X386,Vines!X386,WestNet!X386,Capex_to_Jun_2014!X386,Capex_from_Jul_2014!X386)","v":0.934555534578419},{"$f":"SUM(ICB_at_2000!Y386,Vines!Y386,WestNet!Y386,Capex_to_Jun_2014!Y386,Capex_from_Jul_2014!Y386)","v":0.9991724385929206},{"$f":"SUM(ICB_at_2000!Z386,Vines!Z386,WestNet!Z386,Capex_to_Jun_2014!Z386,Capex_from_Jul_2014!Z386)","v":1.0674012367983012}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000!T387,Vines!T387,WestNet!T387,Capex_to_Jun_2014!T387,Capex_from_Jul_2014!T387)","v":0.11442330130036203},{"$f":"SUM(ICB_at_2000!U387,Vines!U387,WestNet!U387,Capex_to_Jun_2014!U387,Capex_from_Jul_2014!U387)","v":0.11738759594734803},{"$f":"SUM(ICB_at_2000!V387,Vines!V387,WestNet!V387,Capex_to_Jun_2014!V387,Capex_from_Jul_2014!V387)","v":0.11738759594734803},{"$f":"SUM(ICB_at_2000!W387,Vines!W387,WestNet!W387,Capex_to_Jun_2014!W387,Capex_from_Jul_2014!W387)","v":0.24064457169206344},{"$f":"SUM(ICB_at_2000!X387,Vines!X387,WestNet!X387,Capex_to_Jun_2014!X387,Capex_from_Jul_2014!X387)","v":0.26213537374999835},{"$f":"SUM(ICB_at_2000!Y387,Vines!Y387,WestNet!Y387,Capex_to_Jun_2014!Y387,Capex_from_Jul_2014!Y387)","v":0.49767914352695092},{"$f":"SUM(ICB_at_2000!Z387,Vines!Z387,WestNet!Z387,Capex_to_Jun_2014!Z387,Capex_from_Jul_2014!Z387)","v":0.62854937101069652}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000!T388,Vines!T388,WestNet!T388,Capex_to_Jun_2014!T388,Capex_from_Jul_2014!T388)","v":0.21018756857019633},{"$f":"SUM(ICB_at_2000!U388,Vines!U388,WestNet!U388,Capex_to_Jun_2014!U388,Capex_from_Jul_2014!U388)","v":0.26287190700029028},{"$f":"SUM(ICB_at_2000!V388,Vines!V388,WestNet!V388,Capex_to_Jun_2014!V388,Capex_from_Jul_2014!V388)","v":0.26287190700029028},{"$f":"SUM(ICB_at_2000!W388,Vines!W388,WestNet!W388,Capex_to_Jun_2014!W388,Capex_from_Jul_2014!W388)","v":0.80347699908900472},{"$f":"SUM(ICB_at_2000!X388,Vines!X388,WestNet!X388,Capex_to_Jun_2014!X388,Capex_from_Jul_2014!X388)","v":0.84054874693284953},{"$f":"SUM(ICB_at_2000!Y388,Vines!Y388,WestNet!Y388,Capex_to_Jun_2014!Y388,Capex_from_Jul_2014!Y388)","v":0.87330899562707742},{"$f":"SUM(ICB_at_2000!Z388,Vines!Z388,WestNet!Z388,Capex_to_Jun_2014!Z388,Capex_from_Jul_2014!Z388)","v":0.89569290291373183}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000!T389,Vines!T389,WestNet!T389,Capex_to_Jun_2014!T389,Capex_from_Jul_2014!T389)","v":6.2046513839273985},{"$f":"SUM(ICB_at_2000!U389,Vines!U389,WestNet!U389,Capex_to_Jun_2014!U389,Capex_from_Jul_2014!U389)","v":6.7041526489379182},{"$f":"SUM(ICB_at_2000!V389,Vines!V389,WestNet!V389,Capex_to_Jun_2014!V389,Capex_from_Jul_2014!V389)","v":6.7041526489379182},{"$f":"SUM(ICB_at_2000!W389,Vines!W389,WestNet!W389,Capex_to_Jun_2014!W389,Capex_from_Jul_2014!W389)","v":15.240913709943918},{"$f":"SUM(ICB_at_2000!X389,Vines!X389,WestNet!X389,Capex_to_Jun_2014!X389,Capex_from_Jul_2014!X389)","v":17.0537156744175},{"$f":"SUM(ICB_at_2000!Y389,Vines!Y389,WestNet!Y389,Capex_to_Jun_2014!Y389,Capex_from_Jul_2014!Y389)","v":18.977577872324179},{"$f":"SUM(ICB_at_2000!Z389,Vines!Z389,WestNet!Z389,Capex_to_Jun_2014!Z389,Capex_from_Jul_2014!Z389)","v":21.04433602612745}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000!T390,Vines!T390,WestNet!T390,Capex_to_Jun_2014!T390,Capex_from_Jul_2014!T390)","v":0.25199027589306189},{"$f":"SUM(ICB_at_2000!U390,Vines!U390,WestNet!U390,Capex_to_Jun_2014!U390,Capex_from_Jul_2014!U390)","v":0.26930161360399363},{"$f":"SUM(ICB_at_2000!V390,Vines!V390,WestNet!V390,Capex_to_Jun_2014!V390,Capex_from_Jul_2014!V390)","v":0.26930161360399357},{"$f":"SUM(ICB_at_2000!W390,Vines!W390,WestNet!W390,Capex_to_Jun_2014!W390,Capex_from_Jul_2014!W390)","v":0.71155970325086482},{"$f":"SUM(ICB_at_2000!X390,Vines!X390,WestNet!X390,Capex_to_Jun_2014!X390,Capex_from_Jul_2014!X390)","v":0.64839369607521657},{"$f":"SUM(ICB_at_2000!Y390,Vines!Y390,WestNet!Y390,Capex_to_Jun_2014!Y390,Capex_from_Jul_2014!Y390)","v":0.79294005519919697},{"$f":"SUM(ICB_at_2000!Z390,Vines!Z390,WestNet!Z390,Capex_to_Jun_2014!Z390,Capex_from_Jul_2014!Z390)","v":0.92376824565349025}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000!T391,Vines!T391,WestNet!T391,Capex_to_Jun_2014!T391,Capex_from_Jul_2014!T391)","v":1.0625397170111786},{"$f":"SUM(ICB_at_2000!U391,Vines!U391,WestNet!U391,Capex_to_Jun_2014!U391,Capex_from_Jul_2014!U391)","v":1.4006163581846172},{"$f":"SUM(ICB_at_2000!V391,Vines!V391,WestNet!V391,Capex_to_Jun_2014!V391,Capex_from_Jul_2014!V391)","v":1.4006163581846172},{"$f":"SUM(ICB_at_2000!W391,Vines!W391,WestNet!W391,Capex_to_Jun_2014!W391,Capex_from_Jul_2014!W391)","v":2.9853725024364159},{"$f":"SUM(ICB_at_2000!X391,Vines!X391,WestNet!X391,Capex_to_Jun_2014!X391,Capex_from_Jul_2014!X391)","v":2.9419209608227819},{"$f":"SUM(ICB_at_2000!Y391,Vines!Y391,WestNet!Y391,Capex_to_Jun_2014!Y391,Capex_from_Jul_2014!Y391)","v":2.7049169932921782},{"$f":"SUM(ICB_at_2000!Z391,Vines!Z391,WestNet!Z391,Capex_to_Jun_2014!Z391,Capex_from_Jul_2014!Z391)","v":2.8706688900826203}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000!T392,Vines!T392,WestNet!T392,Capex_to_Jun_2014!T392,Capex_from_Jul_2014!T392)","v":0.97492291594578728},{"$f":"SUM(ICB_at_2000!U392,Vines!U392,WestNet!U392,Capex_to_Jun_2014!U392,Capex_from_Jul_2014!U392)","v":2.1074080536393782},{"$f":"SUM(ICB_at_2000!V392,Vines!V392,WestNet!V392,Capex_to_Jun_2014!V392,Capex_from_Jul_2014!V392)","v":2.1074080536393782},{"$f":"SUM(ICB_at_2000!W392,Vines!W392,WestNet!W392,Capex_to_Jun_2014!W392,Capex_from_Jul_2014!W392)","v":5.5414369559214549},{"$f":"SUM(ICB_at_2000!X392,Vines!X392,WestNet!X392,Capex_to_Jun_2014!X392,Capex_from_Jul_2014!X392)","v":6.5082203961319482},{"$f":"SUM(ICB_at_2000!Y392,Vines!Y392,WestNet!Y392,Capex_to_Jun_2014!Y392,Capex_from_Jul_2014!Y392)","v":6.9401594201200689},{"$f":"SUM(ICB_at_2000!Z392,Vines!Z392,WestNet!Z392,Capex_to_Jun_2014!Z392,Capex_from_Jul_2014!Z392)","v":6.9899890404224205}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000!T393,Vines!T393,WestNet!T393,Capex_to_Jun_2014!T393,Capex_from_Jul_2014!T393)","v":1.2495869719042495E-15},{"$f":"SUM(ICB_at_2000!U393,Vines!U393,WestNet!U393,Capex_to_Jun_2014!U393,Capex_from_Jul_2014!U393)","v":0},{"$f":"SUM(ICB_at_2000!V393,Vines!V393,WestNet!V393,Capex_to_Jun_2014!V393,Capex_from_Jul_2014!V393)","v":0},{"$f":"SUM(ICB_at_2000!W393,Vines!W393,WestNet!W393,Capex_to_Jun_2014!W393,Capex_from_Jul_2014!W393)","v":0},{"$f":"SUM(ICB_at_2000!X393,Vines!X393,WestNet!X393,Capex_to_Jun_2014!X393,Capex_from_Jul_2014!X393)","v":0},{"$f":"SUM(ICB_at_2000!Y393,Vines!Y393,WestNet!Y393,Capex_to_Jun_2014!Y393,Capex_from_Jul_2014!Y393)","v":0},{"$f":"SUM(ICB_at_2000!Z393,Vines!Z393,WestNet!Z393,Capex_to_Jun_2014!Z393,Capex_from_Jul_2014!Z393)","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000!T394,Vines!T394,WestNet!T394,Capex_to_Jun_2014!T394,Capex_from_Jul_2014!T394)","v":0},{"$f":"SUM(ICB_at_2000!U394,Vines!U394,WestNet!U394,Capex_to_Jun_2014!U394,Capex_from_Jul_2014!U394)","v":0},{"$f":"SUM(ICB_at_2000!V394,Vines!V394,WestNet!V394,Capex_to_Jun_2014!V394,Capex_from_Jul_2014!V394)","v":0},{"$f":"SUM(ICB_at_2000!W394,Vines!W394,WestNet!W394,Capex_to_Jun_2014!W394,Capex_from_Jul_2014!W394)","v":0},{"$f":"SUM(ICB_at_2000!X394,Vines!X394,WestNet!X394,Capex_to_Jun_2014!X394,Capex_from_Jul_2014!X394)","v":0},{"$f":"SUM(ICB_at_2000!Y394,Vines!Y394,WestNet!Y394,Capex_to_Jun_2014!Y394,Capex_from_Jul_2014!Y394)","v":0},{"$f":"SUM(ICB_at_2000!Z394,Vines!Z394,WestNet!Z394,Capex_to_Jun_2014!Z394,Capex_from_Jul_2014!Z394)","v":0}]
[]
[null,"Total Nominal Depreciation","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T381:T394)","v":17.363788030857993},{"$f":"SUM(U381:U394)","v":20.247701155037298},20.247701155037298,45.540393130686013,49.888151336572164,54.018794276312583,58.215392345412369]
[]
[null,"Nominal  Depreciation per tariff variaton"]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000!T399,Vines!T399,WestNet!T399,Capex_to_Jun_2014!T399,Capex_from_Jul_2014!T399)","v":0},{"$f":"SUM(ICB_at_2000!U399,Vines!U399,WestNet!U399,Capex_to_Jun_2014!U399,Capex_from_Jul_2014!U399)","v":0},{"$f":"SUM(ICB_at_2000!V399,Vines!V399,WestNet!V399,Capex_to_Jun_2014!V399,Capex_from_Jul_2014!V399)","v":0},{"$f":"SUM(ICB_at_2000!W399,Vines!W399,WestNet!W399,Capex_to_Jun_2014!W399,Capex_from_Jul_2014!W399)","v":0},{"$f":"SUM(ICB_at_2000!X399,Vines!X399,WestNet!X399,Capex_to_Jun_2014!X399,Capex_from_Jul_2014!X399)","v":0},{"$f":"SUM(ICB_at_2000!Y399,Vines!Y399,WestNet!Y399,Capex_to_Jun_2014!Y399,Capex_from_Jul_2014!Y399)","v":0},{"$f":"SUM(ICB_at_2000!Z399,Vines!Z399,WestNet!Z399,Capex_to_Jun_2014!Z399,Capex_from_Jul_2014!Z399)","v":0}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000!T400,Vines!T400,WestNet!T400,Capex_to_Jun_2014!T400,Capex_from_Jul_2014!T400)","v":0},{"$f":"SUM(ICB_at_2000!U400,Vines!U400,WestNet!U400,Capex_to_Jun_2014!U400,Capex_from_Jul_2014!U400)","v":0},{"$f":"SUM(ICB_at_2000!V400,Vines!V400,WestNet!V400,Capex_to_Jun_2014!V400,Capex_from_Jul_2014!V400)","v":0},{"$f":"SUM(ICB_at_2000!W400,Vines!W400,WestNet!W400,Capex_to_Jun_2014!W400,Capex_from_Jul_2014!W400)","v":0},{"$f":"SUM(ICB_at_2000!X400,Vines!X400,WestNet!X400,Capex_to_Jun_2014!X400,Capex_from_Jul_2014!X400)","v":0},{"$f":"SUM(ICB_at_2000!Y400,Vines!Y400,WestNet!Y400,Capex_to_Jun_2014!Y400,Capex_from_Jul_2014!Y400)","v":0},{"$f":"SUM(ICB_at_2000!Z400,Vines!Z400,WestNet!Z400,Capex_to_Jun_2014!Z400,Capex_from_Jul_2014!Z400)","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000!T401,Vines!T401,WestNet!T401,Capex_to_Jun_2014!T401,Capex_from_Jul_2014!T401)","v":0},{"$f":"SUM(ICB_at_2000!U401,Vines!U401,WestNet!U401,Capex_to_Jun_2014!U401,Capex_from_Jul_2014!U401)","v":0},{"$f":"SUM(ICB_at_2000!V401,Vines!V401,WestNet!V401,Capex_to_Jun_2014!V401,Capex_from_Jul_2014!V401)","v":0},{"$f":"SUM(ICB_at_2000!W401,Vines!W401,WestNet!W401,Capex_to_Jun_2014!W401,Capex_from_Jul_2014!W401)","v":0},{"$f":"SUM(ICB_at_2000!X401,Vines!X401,WestNet!X401,Capex_to_Jun_2014!X401,Capex_from_Jul_2014!X401)","v":0},{"$f":"SUM(ICB_at_2000!Y401,Vines!Y401,WestNet!Y401,Capex_to_Jun_2014!Y401,Capex_from_Jul_2014!Y401)","v":0},{"$f":"SUM(ICB_at_2000!Z401,Vines!Z401,WestNet!Z401,Capex_to_Jun_2014!Z401,Capex_from_Jul_2014!Z401)","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000!T402,Vines!T402,WestNet!T402,Capex_to_Jun_2014!T402,Capex_from_Jul_2014!T402)","v":0},{"$f":"SUM(ICB_at_2000!U402,Vines!U402,WestNet!U402,Capex_to_Jun_2014!U402,Capex_from_Jul_2014!U402)","v":0},{"$f":"SUM(ICB_at_2000!V402,Vines!V402,WestNet!V402,Capex_to_Jun_2014!V402,Capex_from_Jul_2014!V402)","v":0},{"$f":"SUM(ICB_at_2000!W402,Vines!W402,WestNet!W402,Capex_to_Jun_2014!W402,Capex_from_Jul_2014!W402)","v":0},{"$f":"SUM(ICB_at_2000!X402,Vines!X402,WestNet!X402,Capex_to_Jun_2014!X402,Capex_from_Jul_2014!X402)","v":0},{"$f":"SUM(ICB_at_2000!Y402,Vines!Y402,WestNet!Y402,Capex_to_Jun_2014!Y402,Capex_from_Jul_2014!Y402)","v":0},{"$f":"SUM(ICB_at_2000!Z402,Vines!Z402,WestNet!Z402,Capex_to_Jun_2014!Z402,Capex_from_Jul_2014!Z402)","v":0}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000!T403,Vines!T403,WestNet!T403,Capex_to_Jun_2014!T403,Capex_from_Jul_2014!T403)","v":0},{"$f":"SUM(ICB_at_2000!U403,Vines!U403,WestNet!U403,Capex_to_Jun_2014!U403,Capex_from_Jul_2014!U403)","v":0},{"$f":"SUM(ICB_at_2000!V403,Vines!V403,WestNet!V403,Capex_to_Jun_2014!V403,Capex_from_Jul_2014!V403)","v":0},{"$f":"SUM(ICB_at_2000!W403,Vines!W403,WestNet!W403,Capex_to_Jun_2014!W403,Capex_from_Jul_2014!W403)","v":0},{"$f":"SUM(ICB_at_2000!X403,Vines!X403,WestNet!X403,Capex_to_Jun_2014!X403,Capex_from_Jul_2014!X403)","v":0},{"$f":"SUM(ICB_at_2000!Y403,Vines!Y403,WestNet!Y403,Capex_to_Jun_2014!Y403,Capex_from_Jul_2014!Y403)","v":0},{"$f":"SUM(ICB_at_2000!Z403,Vines!Z403,WestNet!Z403,Capex_to_Jun_2014!Z403,Capex_from_Jul_2014!Z403)","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000!T404,Vines!T404,WestNet!T404,Capex_to_Jun_2014!T404,Capex_from_Jul_2014!T404)","v":0},{"$f":"SUM(ICB_at_2000!U404,Vines!U404,WestNet!U404,Capex_to_Jun_2014!U404,Capex_from_Jul_2014!U404)","v":0},{"$f":"SUM(ICB_at_2000!V404,Vines!V404,WestNet!V404,Capex_to_Jun_2014!V404,Capex_from_Jul_2014!V404)","v":0},{"$f":"SUM(ICB_at_2000!W404,Vines!W404,WestNet!W404,Capex_to_Jun_2014!W404,Capex_from_Jul_2014!W404)","v":0},{"$f":"SUM(ICB_at_2000!X404,Vines!X404,WestNet!X404,Capex_to_Jun_2014!X404,Capex_from_Jul_2014!X404)","v":0},{"$f":"SUM(ICB_at_2000!Y404,Vines!Y404,WestNet!Y404,Capex_to_Jun_2014!Y404,Capex_from_Jul_2014!Y404)","v":0},{"$f":"SUM(ICB_at_2000!Z404,Vines!Z404,WestNet!Z404,Capex_to_Jun_2014!Z404,Capex_from_Jul_2014!Z404)","v":0}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000!T405,Vines!T405,WestNet!T405,Capex_to_Jun_2014!T405,Capex_from_Jul_2014!T405)","v":0},{"$f":"SUM(ICB_at_2000!U405,Vines!U405,WestNet!U405,Capex_to_Jun_2014!U405,Capex_from_Jul_2014!U405)","v":0},{"$f":"SUM(ICB_at_2000!V405,Vines!V405,WestNet!V405,Capex_to_Jun_2014!V405,Capex_from_Jul_2014!V405)","v":0},{"$f":"SUM(ICB_at_2000!W405,Vines!W405,WestNet!W405,Capex_to_Jun_2014!W405,Capex_from_Jul_2014!W405)","v":0},{"$f":"SUM(ICB_at_2000!X405,Vines!X405,WestNet!X405,Capex_to_Jun_2014!X405,Capex_from_Jul_2014!X405)","v":0},{"$f":"SUM(ICB_at_2000!Y405,Vines!Y405,WestNet!Y405,Capex_to_Jun_2014!Y405,Capex_from_Jul_2014!Y405)","v":0},{"$f":"SUM(ICB_at_2000!Z405,Vines!Z405,WestNet!Z405,Capex_to_Jun_2014!Z405,Capex_from_Jul_2014!Z405)","v":0}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000!T406,Vines!T406,WestNet!T406,Capex_to_Jun_2014!T406,Capex_from_Jul_2014!T406)","v":0},{"$f":"SUM(ICB_at_2000!U406,Vines!U406,WestNet!U406,Capex_to_Jun_2014!U406,Capex_from_Jul_2014!U406)","v":0},{"$f":"SUM(ICB_at_2000!V406,Vines!V406,WestNet!V406,Capex_to_Jun_2014!V406,Capex_from_Jul_2014!V406)","v":0},{"$f":"SUM(ICB_at_2000!W406,Vines!W406,WestNet!W406,Capex_to_Jun_2014!W406,Capex_from_Jul_2014!W406)","v":0},{"$f":"SUM(ICB_at_2000!X406,Vines!X406,WestNet!X406,Capex_to_Jun_2014!X406,Capex_from_Jul_2014!X406)","v":0},{"$f":"SUM(ICB_at_2000!Y406,Vines!Y406,WestNet!Y406,Capex_to_Jun_2014!Y406,Capex_from_Jul_2014!Y406)","v":0},{"$f":"SUM(ICB_at_2000!Z406,Vines!Z406,WestNet!Z406,Capex_to_Jun_2014!Z406,Capex_from_Jul_2014!Z406)","v":0}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000!T407,Vines!T407,WestNet!T407,Capex_to_Jun_2014!T407,Capex_from_Jul_2014!T407)","v":0},{"$f":"SUM(ICB_at_2000!U407,Vines!U407,WestNet!U407,Capex_to_Jun_2014!U407,Capex_from_Jul_2014!U407)","v":0},{"$f":"SUM(ICB_at_2000!V407,Vines!V407,WestNet!V407,Capex_to_Jun_2014!V407,Capex_from_Jul_2014!V407)","v":0},{"$f":"SUM(ICB_at_2000!W407,Vines!W407,WestNet!W407,Capex_to_Jun_2014!W407,Capex_from_Jul_2014!W407)","v":0},{"$f":"SUM(ICB_at_2000!X407,Vines!X407,WestNet!X407,Capex_to_Jun_2014!X407,Capex_from_Jul_2014!X407)","v":0},{"$f":"SUM(ICB_at_2000!Y407,Vines!Y407,WestNet!Y407,Capex_to_Jun_2014!Y407,Capex_from_Jul_2014!Y407)","v":0},{"$f":"SUM(ICB_at_2000!Z407,Vines!Z407,WestNet!Z407,Capex_to_Jun_2014!Z407,Capex_from_Jul_2014!Z407)","v":0}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000!T408,Vines!T408,WestNet!T408,Capex_to_Jun_2014!T408,Capex_from_Jul_2014!T408)","v":0},{"$f":"SUM(ICB_at_2000!U408,Vines!U408,WestNet!U408,Capex_to_Jun_2014!U408,Capex_from_Jul_2014!U408)","v":0},{"$f":"SUM(ICB_at_2000!V408,Vines!V408,WestNet!V408,Capex_to_Jun_2014!V408,Capex_from_Jul_2014!V408)","v":0},{"$f":"SUM(ICB_at_2000!W408,Vines!W408,WestNet!W408,Capex_to_Jun_2014!W408,Capex_from_Jul_2014!W408)","v":0},{"$f":"SUM(ICB_at_2000!X408,Vines!X408,WestNet!X408,Capex_to_Jun_2014!X408,Capex_from_Jul_2014!X408)","v":0},{"$f":"SUM(ICB_at_2000!Y408,Vines!Y408,WestNet!Y408,Capex_to_Jun_2014!Y408,Capex_from_Jul_2014!Y408)","v":0},{"$f":"SUM(ICB_at_2000!Z408,Vines!Z408,WestNet!Z408,Capex_to_Jun_2014!Z408,Capex_from_Jul_2014!Z408)","v":0}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000!T409,Vines!T409,WestNet!T409,Capex_to_Jun_2014!T409,Capex_from_Jul_2014!T409)","v":0},{"$f":"SUM(ICB_at_2000!U409,Vines!U409,WestNet!U409,Capex_to_Jun_2014!U409,Capex_from_Jul_2014!U409)","v":0},{"$f":"SUM(ICB_at_2000!V409,Vines!V409,WestNet!V409,Capex_to_Jun_2014!V409,Capex_from_Jul_2014!V409)","v":0},{"$f":"SUM(ICB_at_2000!W409,Vines!W409,WestNet!W409,Capex_to_Jun_2014!W409,Capex_from_Jul_2014!W409)","v":0},{"$f":"SUM(ICB_at_2000!X409,Vines!X409,WestNet!X409,Capex_to_Jun_2014!X409,Capex_from_Jul_2014!X409)","v":0},{"$f":"SUM(ICB_at_2000!Y409,Vines!Y409,WestNet!Y409,Capex_to_Jun_2014!Y409,Capex_from_Jul_2014!Y409)","v":0},{"$f":"SUM(ICB_at_2000!Z409,Vines!Z409,WestNet!Z409,Capex_to_Jun_2014!Z409,Capex_from_Jul_2014!Z409)","v":0}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000!T410,Vines!T410,WestNet!T410,Capex_to_Jun_2014!T410,Capex_from_Jul_2014!T410)","v":0},{"$f":"SUM(ICB_at_2000!U410,Vines!U410,WestNet!U410,Capex_to_Jun_2014!U410,Capex_from_Jul_2014!U410)","v":0},{"$f":"SUM(ICB_at_2000!V410,Vines!V410,WestNet!V410,Capex_to_Jun_2014!V410,Capex_from_Jul_2014!V410)","v":0},{"$f":"SUM(ICB_at_2000!W410,Vines!W410,WestNet!W410,Capex_to_Jun_2014!W410,Capex_from_Jul_2014!W410)","v":0},{"$f":"SUM(ICB_at_2000!X410,Vines!X410,WestNet!X410,Capex_to_Jun_2014!X410,Capex_from_Jul_2014!X410)","v":0},{"$f":"SUM(ICB_at_2000!Y410,Vines!Y410,WestNet!Y410,Capex_to_Jun_2014!Y410,Capex_from_Jul_2014!Y410)","v":0},{"$f":"SUM(ICB_at_2000!Z410,Vines!Z410,WestNet!Z410,Capex_to_Jun_2014!Z410,Capex_from_Jul_2014!Z410)","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000!T411,Vines!T411,WestNet!T411,Capex_to_Jun_2014!T411,Capex_from_Jul_2014!T411)","v":0},{"$f":"SUM(ICB_at_2000!U411,Vines!U411,WestNet!U411,Capex_to_Jun_2014!U411,Capex_from_Jul_2014!U411)","v":0},{"$f":"SUM(ICB_at_2000!V411,Vines!V411,WestNet!V411,Capex_to_Jun_2014!V411,Capex_from_Jul_2014!V411)","v":0},{"$f":"SUM(ICB_at_2000!W411,Vines!W411,WestNet!W411,Capex_to_Jun_2014!W411,Capex_from_Jul_2014!W411)","v":0},{"$f":"SUM(ICB_at_2000!X411,Vines!X411,WestNet!X411,Capex_to_Jun_2014!X411,Capex_from_Jul_2014!X411)","v":0},{"$f":"SUM(ICB_at_2000!Y411,Vines!Y411,WestNet!Y411,Capex_to_Jun_2014!Y411,Capex_from_Jul_2014!Y411)","v":0},{"$f":"SUM(ICB_at_2000!Z411,Vines!Z411,WestNet!Z411,Capex_to_Jun_2014!Z411,Capex_from_Jul_2014!Z411)","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000!T412,Vines!T412,WestNet!T412,Capex_to_Jun_2014!T412,Capex_from_Jul_2014!T412)","v":0},{"$f":"SUM(ICB_at_2000!U412,Vines!U412,WestNet!U412,Capex_to_Jun_2014!U412,Capex_from_Jul_2014!U412)","v":0},{"$f":"SUM(ICB_at_2000!V412,Vines!V412,WestNet!V412,Capex_to_Jun_2014!V412,Capex_from_Jul_2014!V412)","v":0},{"$f":"SUM(ICB_at_2000!W412,Vines!W412,WestNet!W412,Capex_to_Jun_2014!W412,Capex_from_Jul_2014!W412)","v":0},{"$f":"SUM(ICB_at_2000!X412,Vines!X412,WestNet!X412,Capex_to_Jun_2014!X412,Capex_from_Jul_2014!X412)","v":0},{"$f":"SUM(ICB_at_2000!Y412,Vines!Y412,WestNet!Y412,Capex_to_Jun_2014!Y412,Capex_from_Jul_2014!Y412)","v":0},{"$f":"SUM(ICB_at_2000!Z412,Vines!Z412,WestNet!Z412,Capex_to_Jun_2014!Z412,Capex_from_Jul_2014!Z412)","v":0}]
[]
[null,"Total Nominal Depreciation per tariff variation","$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E27","v":228.6238076270869},{"$f":"E561","v":228.18097879708219},{"$f":"F561","v":228.36131089501808},226.06739756370141,223.7405370033772,221.3864282670886,219.75501240829587,219.27071060281318,218.84548326913622,220.32284972559054,229.92569641203096,237.0920503436092,237.6341208922957,238.51596513332274,250.79012840843592,249.25659854573635,250.99569872136752,249.07467225561967,{"$f":"V561","v":265.23868140752631},312.02072390987144,356.39998999320926,394.02288294015312]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"E28","v":0},{"$f":"E562","v":0},0,0,0,0,0,0,0,0,0,0.50735202708424076,1.1095646298839998,0.64295188928639035,6.5225029844323057,10.136750344432306,11.694030441725911,11.591918459081841,13.264893226210164,13.361855919304277,13.455376188786717,16.948430906375815]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,271.48648713727079,273.28236064919582,272.74691888367425,272.85491752043072,276.23295080230628,282.31020970093482,276.20945257031019,269.98814586600133,263.65429325754786,257.22555539600717,251.80642404781176,249.08228207222044,243.63399812103779,238.18571416985515,232.7374302186725,227.28914626748985,227.35473863862154,224.52780550383193,227.38474083500785,227.2741464295643,227.01590684082672,226.6027089311338]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,147.49283371521611,146.56136762664511,144.48274237368366,140.85616365040795,137.11959677807184,133.42901169568802,138.53248738490646,144.76746938136938,155.71514909819859,164.88058074343465,171.12472274481078,173.60336561131737,178.49840013504593,184.09888651584512,200.9437516833695,211.67991889559661,224.87873077197918,221.39982449731309,253.38328868653485,281.79705168318117,309.0253010657583,337.61656127181584]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,42.628310334970422,41.253875767738371,39.820013946439943,38.325220461128389,36.768244263023234,35.147180674471485,33.845433242083651,32.543685809695816,31.241938377307985,29.940190944920154,28.638443512532323,27.987569796338406,26.685822363950574,25.384074931562743,24.082327499174912,22.780580066787081,22.404620075836377,21.72918667649131,21.61386877904215,20.769577029860812,19.86956202523351,18.911565284731179]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,14.902900979179835,14.594470144638386,14.257416921660658,13.710703120207262,13.134983518798432,12.562759768917573,12.113622413720341,12.431587489017561,12.585179794983965,12.210631416780654,12.482135956647268,12.437685317038975,12.023315419957916,11.81840981450158,12.3867627847679,12.355782713642355,13.125071347122057,12.743519626590952,16.176670856856255,17.31904131804658,18.427335597884344,19.576631417162737]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,3.0249897766379417,2.9176296254207421,2.784117348051526,2.633500850648415,2.482884349639694,2.332267845113305,2.2095169058968152,2.0865183738546604,1.9632768086995438,1.8539155389399045,3.5937262391324154,5.3758247909544075,5.3416707766437979,5.3492786560263959,5.1154486833859965,4.878197621533535,4.8324699760780385,4.7150823801306894,4.718506533585292,5.1997148795014798,14.003782540985956,18.477788161786457]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,2.6683467006713468,2.5489345885954093,2.5082907867153956,2.3810935715777193,2.250032263780763,2.1151257125570111,1.9974442206893077,1.8793437697058639,1.8077401883885047,1.8200114988140381,0.75120165535068462,0.86415015051456456,1.9817013775826799,2.6481682501193884,6.7896654402769601,16.845697801310433,19.138557073826533,18.875685166826244,29.416724591097363,30.011488062556317,30.379627688734956,30.287318942242443]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,80.979710066156585,90.977598361207768,96.821969212862797,113.24355027836967,127.86843852764186,139.53226751464547,147.06053690163921,157.27112712391218,163.69030265053627,167.40505835127038,171.9111448679372,177.30930850648093,189.45014715617808,198.37585288540711,208.53017978694461,226.74183095684475,240.15322361871796,233.44907096978005,269.2707191459732,295.68301540797091,322.54623624183176,350.46935590958196]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,23.105765609423052,19.827649178691015,14.569901615851794,8.6744705453228548,2.6822076135310473,-3.7552783508669818,-3.7552783508669818,-3.7552783508669823,-3.7552783508669823,-3.7552783508669823,1.3324561833105367E-15,3.1887426759894635,2.7537779766566097,2.4338860589404705,2.5273124504114923,3.1300617396727084,3.1318158226487816,2.8625142090447877,4.2275216043014332,5.1008785616399024,5.9205810549976894,6.3586281025081988]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0.51289599905562977,1.3088854478980714,4.5959487906916259,8.3732497942327431,10.453882256775884,9.0532658985912668,9.1359373507702148,7.1904420439420873,5.8764601733443076,8.203607901764876]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,4.629901822099785,5.5007915039836615,5.9915680174511827,6.4442060948704505,7.7263587945975081,6.6492930301629594,4.2487202341784966,1.1056191174251131,0.26282053031852159,4.1388731820451774,5.6819372811058972,8.3784067137343925,8.9909190687793021,10.77311364307258,10.804721804095559,14.925928212732959,12.818520159093584,18.647206170596359,20.779863110692872,20.452803858891386,18.701362159148434]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,0,1.580213405548076E-4,5.9824085417465164E-3,2.3397788689460843,6.4164555879481071,15.516013976939744,12.412811181551795,9.3096083861638466,6.2064055907758977,3.1032027953879489,1.2342768652066944E-15,1.2342540357375668E-15,1.2342540357375668E-15,1.2342540357375668E-15,1.2342540357375668E-15,1.2342540357375668E-15,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,6.856669453738613,7.2044251542332969,7.4624137506669816,7.4624137506669816,7.4624137506669816,7.4624137506669816,7.4624137506669816,7.4624137506669816,7.4624137506669816,7.4624137506669816,3.6649057985763664,3.6649057985763664,3.6649057985763664,3.6649057985763664,3.6649057985763664,3.6649057985763664,3.7104343243412403,3.7104343243412403,8.8362022087276486,9.6421294724126767,10.264776740654767,10.521396159171138]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E417:E431)","v":821.7698214003517},831.97934973688848,829.32186964715061,834.54077819885867,842.60295055365589,855.76475935075348,{"$f":"SUM(K417:K431)","v":854.49274565905671},857.50405243651232,860.52252355280007,862.73195234126376,878.03727441687488,896.79517437123036,911.66872736059952,921.41789862012081,969.45947817221281,1007.9374423499506,{"$f":"SUM(U417:U431)","v":1046.7992012817742},{"$f":"SUM(V417:V431)","v":1026.5515001267365},{"$f":"SUM(W417:W431)","v":1141.3149613962291},{"$f":"SUM(X417:X431)","v":1246.1499278285451},1353.6377400111401,1456.6982380875759]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: "}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM(ICB_at_2000!E435,Vines!E435,WestNet!E435,Capex_to_Jun_2014!E435,Capex_from_Jul_2014!E435)","v":1.7720420912163877},{"$f":"SUM(ICB_at_2000!F435,Vines!F435,WestNet!F435,Capex_to_Jun_2014!F435,Capex_from_Jul_2014!F435)","v":2.4359254768241314},{"$f":"SUM(ICB_at_2000!G435,Vines!G435,WestNet!G435,Capex_to_Jun_2014!G435,Capex_from_Jul_2014!G435)","v":0},{"$f":"SUM(ICB_at_2000!H435,Vines!H435,WestNet!H435,Capex_to_Jun_2014!H435,Capex_from_Jul_2014!H435)","v":0},{"$f":"SUM(ICB_at_2000!I435,Vines!I435,WestNet!I435,Capex_to_Jun_2014!I435,Capex_from_Jul_2014!I435)","v":0},{"$f":"SUM(ICB_at_2000!J435,Vines!J435,WestNet!J435,Capex_to_Jun_2014!J435,Capex_from_Jul_2014!J435)","v":0.58349499367323943},{"$f":"SUM(ICB_at_2000!K435,Vines!K435,WestNet!K435,Capex_to_Jun_2014!K435,Capex_from_Jul_2014!K435)","v":1.7377174631350314},{"$f":"SUM(ICB_at_2000!L435,Vines!L435,WestNet!L435,Capex_to_Jun_2014!L435,Capex_from_Jul_2014!L435)","v":1.8057728491752587},{"$f":"SUM(ICB_at_2000!M435,Vines!M435,WestNet!M435,Capex_to_Jun_2014!M435,Capex_from_Jul_2014!M435)","v":3.7173475535410416},{"$f":"SUM(ICB_at_2000!N435,Vines!N435,WestNet!N435,Capex_to_Jun_2014!N435,Capex_from_Jul_2014!N435)","v":11.642785804642999},{"$f":"SUM(ICB_at_2000!O435,Vines!O435,WestNet!O435,Capex_to_Jun_2014!O435,Capex_from_Jul_2014!O435)","v":8.353036510497061},{"$f":"SUM(ICB_at_2000!P435,Vines!P435,WestNet!P435,Capex_to_Jun_2014!P435,Capex_from_Jul_2014!P435)","v":3.0050620247488209},{"$f":"SUM(ICB_at_2000!Q435,Vines!Q435,WestNet!Q435,Capex_to_Jun_2014!Q435,Capex_from_Jul_2014!Q435)","v":3.3838378572011942},{"$f":"SUM(ICB_at_2000!R435,Vines!R435,WestNet!R435,Capex_to_Jun_2014!R435,Capex_from_Jul_2014!R435)","v":14.841744558881322},{"$f":"SUM(ICB_at_2000!S435,Vines!S435,WestNet!S435,Capex_to_Jun_2014!S435,Capex_from_Jul_2014!S435)","v":1.13383783},{"$f":"SUM(ICB_at_2000!T435,Vines!T435,WestNet!T435,Capex_to_Jun_2014!T435,Capex_from_Jul_2014!T435)","v":0.51358842300439578},{"$f":"SUM(ICB_at_2000!U435,Vines!U435,WestNet!U435,Capex_to_Jun_2014!U435,Capex_from_Jul_2014!U435)","v":0},{"$f":"SUM(ICB_at_2000!V435,Vines!V435,WestNet!V435,Capex_to_Jun_2014!V435,Capex_from_Jul_2014!V435)","v":11.810143149620254},{"$f":"SUM(ICB_at_2000!W435,Vines!W435,WestNet!W435,Capex_to_Jun_2014!W435,Capex_from_Jul_2014!W435)","v":44.240497181044539},{"$f":"SUM(ICB_at_2000!X435,Vines!X435,WestNet!X435,Capex_to_Jun_2014!X435,Capex_from_Jul_2014!X435)","v":41.337236612457943},{"$f":"SUM(ICB_at_2000!Y435,Vines!Y435,WestNet!Y435,Capex_to_Jun_2014!Y435,Capex_from_Jul_2014!Y435)","v":34.119977383749237},{"$f":"SUM(ICB_at_2000!Z435,Vines!Z435,WestNet!Z435,Capex_to_Jun_2014!Z435,Capex_from_Jul_2014!Z435)","v":28.584967492581502}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM(ICB_at_2000!E436,Vines!E436,WestNet!E436,Capex_to_Jun_2014!E436,Capex_from_Jul_2014!E436)","v":0},{"$f":"SUM(ICB_at_2000!F436,Vines!F436,WestNet!F436,Capex_to_Jun_2014!F436,Capex_from_Jul_2014!F436)","v":0},{"$f":"SUM(ICB_at_2000!G436,Vines!G436,WestNet!G436,Capex_to_Jun_2014!G436,Capex_from_Jul_2014!G436)","v":0},{"$f":"SUM(ICB_at_2000!H436,Vines!H436,WestNet!H436,Capex_to_Jun_2014!H436,Capex_from_Jul_2014!H436)","v":0},{"$f":"SUM(ICB_at_2000!I436,Vines!I436,WestNet!I436,Capex_to_Jun_2014!I436,Capex_from_Jul_2014!I436)","v":0},{"$f":"SUM(ICB_at_2000!J436,Vines!J436,WestNet!J436,Capex_to_Jun_2014!J436,Capex_from_Jul_2014!J436)","v":0},{"$f":"SUM(ICB_at_2000!K436,Vines!K436,WestNet!K436,Capex_to_Jun_2014!K436,Capex_from_Jul_2014!K436)","v":0},{"$f":"SUM(ICB_at_2000!L436,Vines!L436,WestNet!L436,Capex_to_Jun_2014!L436,Capex_from_Jul_2014!L436)","v":0},{"$f":"SUM(ICB_at_2000!M436,Vines!M436,WestNet!M436,Capex_to_Jun_2014!M436,Capex_from_Jul_2014!M436)","v":0},{"$f":"SUM(ICB_at_2000!N436,Vines!N436,WestNet!N436,Capex_to_Jun_2014!N436,Capex_from_Jul_2014!N436)","v":0},{"$f":"SUM(ICB_at_2000!O436,Vines!O436,WestNet!O436,Capex_to_Jun_2014!O436,Capex_from_Jul_2014!O436)","v":0.50735202708424076},{"$f":"SUM(ICB_at_2000!P436,Vines!P436,WestNet!P436,Capex_to_Jun_2014!P436,Capex_from_Jul_2014!P436)","v":0.60221260279975908},{"$f":"SUM(ICB_at_2000!Q436,Vines!Q436,WestNet!Q436,Capex_to_Jun_2014!Q436,Capex_from_Jul_2014!Q436)","v":-0.46661274059760949},{"$f":"SUM(ICB_at_2000!R436,Vines!R436,WestNet!R436,Capex_to_Jun_2014!R436,Capex_from_Jul_2014!R436)","v":5.8795510951459153},{"$f":"SUM(ICB_at_2000!S436,Vines!S436,WestNet!S436,Capex_to_Jun_2014!S436,Capex_from_Jul_2014!S436)","v":3.6142473600000002},{"$f":"SUM(ICB_at_2000!T436,Vines!T436,WestNet!T436,Capex_to_Jun_2014!T436,Capex_from_Jul_2014!T436)","v":1.0498164858094658},{"$f":"SUM(ICB_at_2000!U436,Vines!U436,WestNet!U436,Capex_to_Jun_2014!U436,Capex_from_Jul_2014!U436)","v":0},{"$f":"SUM(ICB_at_2000!V436,Vines!V436,WestNet!V436,Capex_to_Jun_2014!V436,Capex_from_Jul_2014!V436)","v":1.4827359887292486},{"$f":"SUM(ICB_at_2000!W436,Vines!W436,WestNet!W436,Capex_to_Jun_2014!W436,Capex_from_Jul_2014!W436)","v":0},{"$f":"SUM(ICB_at_2000!X436,Vines!X436,WestNet!X436,Capex_to_Jun_2014!X436,Capex_from_Jul_2014!X436)","v":0},{"$f":"SUM(ICB_at_2000!Y436,Vines!Y436,WestNet!Y436,Capex_to_Jun_2014!Y436,Capex_from_Jul_2014!Y436)","v":3.4032095945821017},{"$f":"SUM(ICB_at_2000!Z436,Vines!Z436,WestNet!Z436,Capex_to_Jun_2014!Z436,Capex_from_Jul_2014!Z436)","v":0.91216437392191085}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000!E437,Vines!E437,WestNet!E437,Capex_to_Jun_2014!E437,Capex_from_Jul_2014!E437)","v":7.3066748293232129},{"$f":"SUM(ICB_at_2000!F437,Vines!F437,WestNet!F437,Capex_to_Jun_2014!F437,Capex_from_Jul_2014!F437)","v":5.0750754999522254},{"$f":"SUM(ICB_at_2000!G437,Vines!G437,WestNet!G437,Capex_to_Jun_2014!G437,Capex_from_Jul_2014!G437)","v":5.7992080867512739},{"$f":"SUM(ICB_at_2000!H437,Vines!H437,WestNet!H437,Capex_to_Jun_2014!H437,Capex_from_Jul_2014!H437)","v":9.1176278995161155},{"$f":"SUM(ICB_at_2000!I437,Vines!I437,WestNet!I437,Capex_to_Jun_2014!I437,Capex_from_Jul_2014!I437)","v":11.84980445097521},{"$f":"SUM(ICB_at_2000!J437,Vines!J437,WestNet!J437,Capex_to_Jun_2014!J437,Capex_from_Jul_2014!J437)","v":0},{"$f":"SUM(ICB_at_2000!K437,Vines!K437,WestNet!K437,Capex_to_Jun_2014!K437,Capex_from_Jul_2014!K437)","v":0},{"$f":"SUM(ICB_at_2000!L437,Vines!L437,WestNet!L437,Capex_to_Jun_2014!L437,Capex_from_Jul_2014!L437)","v":0},{"$f":"SUM(ICB_at_2000!M437,Vines!M437,WestNet!M437,Capex_to_Jun_2014!M437,Capex_from_Jul_2014!M437)","v":0},{"$f":"SUM(ICB_at_2000!N437,Vines!N437,WestNet!N437,Capex_to_Jun_2014!N437,Capex_from_Jul_2014!N437)","v":0},{"$f":"SUM(ICB_at_2000!O437,Vines!O437,WestNet!O437,Capex_to_Jun_2014!O437,Capex_from_Jul_2014!O437)","v":0},{"$f":"SUM(ICB_at_2000!P437,Vines!P437,WestNet!P437,Capex_to_Jun_2014!P437,Capex_from_Jul_2014!P437)","v":0},{"$f":"SUM(ICB_at_2000!Q437,Vines!Q437,WestNet!Q437,Capex_to_Jun_2014!Q437,Capex_from_Jul_2014!Q437)","v":0},{"$f":"SUM(ICB_at_2000!R437,Vines!R437,WestNet!R437,Capex_to_Jun_2014!R437,Capex_from_Jul_2014!R437)","v":0},{"$f":"SUM(ICB_at_2000!S437,Vines!S437,WestNet!S437,Capex_to_Jun_2014!S437,Capex_from_Jul_2014!S437)","v":0},{"$f":"SUM(ICB_at_2000!T437,Vines!T437,WestNet!T437,Capex_to_Jun_2014!T437,Capex_from_Jul_2014!T437)","v":0},{"$f":"SUM(ICB_at_2000!U437,Vines!U437,WestNet!U437,Capex_to_Jun_2014!U437,Capex_from_Jul_2014!U437)","v":0},{"$f":"SUM(ICB_at_2000!V437,Vines!V437,WestNet!V437,Capex_to_Jun_2014!V437,Capex_from_Jul_2014!V437)","v":0},{"$f":"SUM(ICB_at_2000!W437,Vines!W437,WestNet!W437,Capex_to_Jun_2014!W437,Capex_from_Jul_2014!W437)","v":0},{"$f":"SUM(ICB_at_2000!X437,Vines!X437,WestNet!X437,Capex_to_Jun_2014!X437,Capex_from_Jul_2014!X437)","v":0},{"$f":"SUM(ICB_at_2000!Y437,Vines!Y437,WestNet!Y437,Capex_to_Jun_2014!Y437,Capex_from_Jul_2014!Y437)","v":0},{"$f":"SUM(ICB_at_2000!Z437,Vines!Z437,WestNet!Z437,Capex_to_Jun_2014!Z437,Capex_from_Jul_2014!Z437)","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000!E438,Vines!E438,WestNet!E438,Capex_to_Jun_2014!E438,Capex_from_Jul_2014!E438)","v":2.8032133422484495},{"$f":"SUM(ICB_at_2000!F438,Vines!F438,WestNet!F438,Capex_to_Jun_2014!F438,Capex_from_Jul_2014!F438)","v":1.6576836334385396},{"$f":"SUM(ICB_at_2000!G438,Vines!G438,WestNet!G438,Capex_to_Jun_2014!G438,Capex_from_Jul_2014!G438)","v":0.10983383729159829},{"$f":"SUM(ICB_at_2000!H438,Vines!H438,WestNet!H438,Capex_to_Jun_2014!H438,Capex_from_Jul_2014!H438)","v":0},{"$f":"SUM(ICB_at_2000!I438,Vines!I438,WestNet!I438,Capex_to_Jun_2014!I438,Capex_from_Jul_2014!I438)","v":4.6110279277053877E-2},{"$f":"SUM(ICB_at_2000!J438,Vines!J438,WestNet!J438,Capex_to_Jun_2014!J438,Capex_from_Jul_2014!J438)","v":8.861200029306076},{"$f":"SUM(ICB_at_2000!K438,Vines!K438,WestNet!K438,Capex_to_Jun_2014!K438,Capex_from_Jul_2014!K438)","v":10.030756854423347},{"$f":"SUM(ICB_at_2000!L438,Vines!L438,WestNet!L438,Capex_to_Jun_2014!L438,Capex_from_Jul_2014!L438)","v":14.78346306145211},{"$f":"SUM(ICB_at_2000!M438,Vines!M438,WestNet!M438,Capex_to_Jun_2014!M438,Capex_from_Jul_2014!M438)","v":13.040266535181063},{"$f":"SUM(ICB_at_2000!N438,Vines!N438,WestNet!N438,Capex_to_Jun_2014!N438,Capex_from_Jul_2014!N438)","v":9.6837825851604755},{"$f":"SUM(ICB_at_2000!O438,Vines!O438,WestNet!O438,Capex_to_Jun_2014!O438,Capex_from_Jul_2014!O438)","v":5.1642933418456165},{"$f":"SUM(ICB_at_2000!P438,Vines!P438,WestNet!P438,Capex_to_Jun_2014!P438,Capex_from_Jul_2014!P438)","v":10.367894566991481},{"$f":"SUM(ICB_at_2000!Q438,Vines!Q438,WestNet!Q438,Capex_to_Jun_2014!Q438,Capex_from_Jul_2014!Q438)","v":11.289407046424301},{"$f":"SUM(ICB_at_2000!R438,Vines!R438,WestNet!R438,Capex_to_Jun_2014!R438,Capex_from_Jul_2014!R438)","v":22.760513945019458},{"$f":"SUM(ICB_at_2000!S438,Vines!S438,WestNet!S438,Capex_to_Jun_2014!S438,Capex_from_Jul_2014!S438)","v":16.87749797},{"$f":"SUM(ICB_at_2000!T438,Vines!T438,WestNet!T438,Capex_to_Jun_2014!T438,Capex_from_Jul_2014!T438)","v":13.847803380285441},{"$f":"SUM(ICB_at_2000!U438,Vines!U438,WestNet!U438,Capex_to_Jun_2014!U438,Capex_from_Jul_2014!U438)","v":0},{"$f":"SUM(ICB_at_2000!V438,Vines!V438,WestNet!V438,Capex_to_Jun_2014!V438,Capex_from_Jul_2014!V438)","v":29.840402194588393},{"$f":"SUM(ICB_at_2000!W438,Vines!W438,WestNet!W438,Capex_to_Jun_2014!W438,Capex_from_Jul_2014!W438)","v":29.720712180039346},{"$f":"SUM(ICB_at_2000!X438,Vines!X438,WestNet!X438,Capex_to_Jun_2014!X438,Capex_from_Jul_2014!X438)","v":28.523621609143525},{"$f":"SUM(ICB_at_2000!Y438,Vines!Y438,WestNet!Y438,Capex_to_Jun_2014!Y438,Capex_from_Jul_2014!Y438)","v":29.901712196848578},{"$f":"SUM(ICB_at_2000!Z438,Vines!Z438,WestNet!Z438,Capex_to_Jun_2014!Z438,Capex_from_Jul_2014!Z438)","v":30.382278028317774}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000!E439,Vines!E439,WestNet!E439,Capex_to_Jun_2014!E439,Capex_from_Jul_2014!E439)","v":0},{"$f":"SUM(ICB_at_2000!F439,Vines!F439,WestNet!F439,Capex_to_Jun_2014!F439,Capex_from_Jul_2014!F439)","v":0},{"$f":"SUM(ICB_at_2000!G439,Vines!G439,WestNet!G439,Capex_to_Jun_2014!G439,Capex_from_Jul_2014!G439)","v":0},{"$f":"SUM(ICB_at_2000!H439,Vines!H439,WestNet!H439,Capex_to_Jun_2014!H439,Capex_from_Jul_2014!H439)","v":0},{"$f":"SUM(ICB_at_2000!I439,Vines!I439,WestNet!I439,Capex_to_Jun_2014!I439,Capex_from_Jul_2014!I439)","v":0},{"$f":"SUM(ICB_at_2000!J439,Vines!J439,WestNet!J439,Capex_to_Jun_2014!J439,Capex_from_Jul_2014!J439)","v":0},{"$f":"SUM(ICB_at_2000!K439,Vines!K439,WestNet!K439,Capex_to_Jun_2014!K439,Capex_from_Jul_2014!K439)","v":0},{"$f":"SUM(ICB_at_2000!L439,Vines!L439,WestNet!L439,Capex_to_Jun_2014!L439,Capex_from_Jul_2014!L439)","v":0},{"$f":"SUM(ICB_at_2000!M439,Vines!M439,WestNet!M439,Capex_to_Jun_2014!M439,Capex_from_Jul_2014!M439)","v":0},{"$f":"SUM(ICB_at_2000!N439,Vines!N439,WestNet!N439,Capex_to_Jun_2014!N439,Capex_from_Jul_2014!N439)","v":0},{"$f":"SUM(ICB_at_2000!O439,Vines!O439,WestNet!O439,Capex_to_Jun_2014!O439,Capex_from_Jul_2014!O439)","v":0},{"$f":"SUM(ICB_at_2000!P439,Vines!P439,WestNet!P439,Capex_to_Jun_2014!P439,Capex_from_Jul_2014!P439)","v":0},{"$f":"SUM(ICB_at_2000!Q439,Vines!Q439,WestNet!Q439,Capex_to_Jun_2014!Q439,Capex_from_Jul_2014!Q439)","v":0},{"$f":"SUM(ICB_at_2000!R439,Vines!R439,WestNet!R439,Capex_to_Jun_2014!R439,Capex_from_Jul_2014!R439)","v":0},{"$f":"SUM(ICB_at_2000!S439,Vines!S439,WestNet!S439,Capex_to_Jun_2014!S439,Capex_from_Jul_2014!S439)","v":0},{"$f":"SUM(ICB_at_2000!T439,Vines!T439,WestNet!T439,Capex_to_Jun_2014!T439,Capex_from_Jul_2014!T439)","v":0},{"$f":"SUM(ICB_at_2000!U439,Vines!U439,WestNet!U439,Capex_to_Jun_2014!U439,Capex_from_Jul_2014!U439)","v":0},{"$f":"SUM(ICB_at_2000!V439,Vines!V439,WestNet!V439,Capex_to_Jun_2014!V439,Capex_from_Jul_2014!V439)","v":0},{"$f":"SUM(ICB_at_2000!W439,Vines!W439,WestNet!W439,Capex_to_Jun_2014!W439,Capex_from_Jul_2014!W439)","v":0},{"$f":"SUM(ICB_at_2000!X439,Vines!X439,WestNet!X439,Capex_to_Jun_2014!X439,Capex_from_Jul_2014!X439)","v":0},{"$f":"SUM(ICB_at_2000!Y439,Vines!Y439,WestNet!Y439,Capex_to_Jun_2014!Y439,Capex_from_Jul_2014!Y439)","v":0},{"$f":"SUM(ICB_at_2000!Z439,Vines!Z439,WestNet!Z439,Capex_to_Jun_2014!Z439,Capex_from_Jul_2014!Z439)","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,{"$f":"SUM(ICB_at_2000!E440,Vines!E440,WestNet!E440,Capex_to_Jun_2014!E440,Capex_from_Jul_2014!E440)","v":0.23738106512028401},{"$f":"SUM(ICB_at_2000!F440,Vines!F440,WestNet!F440,Capex_to_Jun_2014!F440,Capex_from_Jul_2014!F440)","v":0.21807875831134707},{"$f":"SUM(ICB_at_2000!G440,Vines!G440,WestNet!G440,Capex_to_Jun_2014!G440,Capex_from_Jul_2014!G440)","v":1.9464224330156665E-2},{"$f":"SUM(ICB_at_2000!H440,Vines!H440,WestNet!H440,Capex_to_Jun_2014!H440,Capex_from_Jul_2014!H440)","v":0},{"$f":"SUM(ICB_at_2000!I440,Vines!I440,WestNet!I440,Capex_to_Jun_2014!I440,Capex_from_Jul_2014!I440)","v":8.1714418971994239E-3},{"$f":"SUM(ICB_at_2000!J440,Vines!J440,WestNet!J440,Capex_to_Jun_2014!J440,Capex_from_Jul_2014!J440)","v":0.12607875232896623},{"$f":"SUM(ICB_at_2000!K440,Vines!K440,WestNet!K440,Capex_to_Jun_2014!K440,Capex_from_Jul_2014!K440)","v":0.89562942682197155},{"$f":"SUM(ICB_at_2000!L440,Vines!L440,WestNet!L440,Capex_to_Jun_2014!L440,Capex_from_Jul_2014!L440)","v":0.73365981420081039},{"$f":"SUM(ICB_at_2000!M440,Vines!M440,WestNet!M440,Capex_to_Jun_2014!M440,Capex_from_Jul_2014!M440)","v":0.20777208857404403},{"$f":"SUM(ICB_at_2000!N440,Vines!N440,WestNet!N440,Capex_to_Jun_2014!N440,Capex_from_Jul_2014!N440)","v":0.8158213379311593},{"$f":"SUM(ICB_at_2000!O440,Vines!O440,WestNet!O440,Capex_to_Jun_2014!O440,Capex_from_Jul_2014!O440)","v":0.27556266902419768},{"$f":"SUM(ICB_at_2000!P440,Vines!P440,WestNet!P440,Capex_to_Jun_2014!P440,Capex_from_Jul_2014!P440)","v":0.24441462664652799},{"$f":"SUM(ICB_at_2000!Q440,Vines!Q440,WestNet!Q440,Capex_to_Jun_2014!Q440,Capex_from_Jul_2014!Q440)","v":0.46120698860557768},{"$f":"SUM(ICB_at_2000!R440,Vines!R440,WestNet!R440,Capex_to_Jun_2014!R440,Capex_from_Jul_2014!R440)","v":1.2409006699319067},{"$f":"SUM(ICB_at_2000!S440,Vines!S440,WestNet!S440,Capex_to_Jun_2014!S440,Capex_from_Jul_2014!S440)","v":0.66340935999999984},{"$f":"SUM(ICB_at_2000!T440,Vines!T440,WestNet!T440,Capex_to_Jun_2014!T440,Capex_from_Jul_2014!T440)","v":0.97584231623820517},{"$f":"SUM(ICB_at_2000!U440,Vines!U440,WestNet!U440,Capex_to_Jun_2014!U440,Capex_from_Jul_2014!U440)","v":0},{"$f":"SUM(ICB_at_2000!V440,Vines!V440,WestNet!V440,Capex_to_Jun_2014!V440,Capex_from_Jul_2014!V440)","v":3.4865761671183568},{"$f":"SUM(ICB_at_2000!W440,Vines!W440,WestNet!W440,Capex_to_Jun_2014!W440,Capex_from_Jul_2014!W440)","v":1.6094782311400955},{"$f":"SUM(ICB_at_2000!X440,Vines!X440,WestNet!X440,Capex_to_Jun_2014!X440,Capex_from_Jul_2014!X440)","v":1.6098737814650232},{"$f":"SUM(ICB_at_2000!Y440,Vines!Y440,WestNet!Y440,Capex_to_Jun_2014!Y440,Capex_from_Jul_2014!Y440)","v":1.6877848679242045},{"$f":"SUM(ICB_at_2000!Z440,Vines!Z440,WestNet!Z440,Capex_to_Jun_2014!Z440,Capex_from_Jul_2014!Z440)","v":2.2908128928984133}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,{"$f":"SUM(ICB_at_2000!E441,Vines!E441,WestNet!E441,Capex_to_Jun_2014!E441,Capex_from_Jul_2014!E441)","v":3.1751607436471117E-2},{"$f":"SUM(ICB_at_2000!F441,Vines!F441,WestNet!F441,Capex_to_Jun_2014!F441,Capex_from_Jul_2014!F441)","v":1.7104216338144868E-2},{"$f":"SUM(ICB_at_2000!G441,Vines!G441,WestNet!G441,Capex_to_Jun_2014!G441,Capex_from_Jul_2014!G441)","v":0},{"$f":"SUM(ICB_at_2000!H441,Vines!H441,WestNet!H441,Capex_to_Jun_2014!H441,Capex_from_Jul_2014!H441)","v":0},{"$f":"SUM(ICB_at_2000!I441,Vines!I441,WestNet!I441,Capex_to_Jun_2014!I441,Capex_from_Jul_2014!I441)","v":0},{"$f":"SUM(ICB_at_2000!J441,Vines!J441,WestNet!J441,Capex_to_Jun_2014!J441,Capex_from_Jul_2014!J441)","v":0},{"$f":"SUM(ICB_at_2000!K441,Vines!K441,WestNet!K441,Capex_to_Jun_2014!K441,Capex_from_Jul_2014!K441)","v":0},{"$f":"SUM(ICB_at_2000!L441,Vines!L441,WestNet!L441,Capex_to_Jun_2014!L441,Capex_from_Jul_2014!L441)","v":0},{"$f":"SUM(ICB_at_2000!M441,Vines!M441,WestNet!M441,Capex_to_Jun_2014!M441,Capex_from_Jul_2014!M441)","v":1.4108138850657233E-2},{"$f":"SUM(ICB_at_2000!N441,Vines!N441,WestNet!N441,Capex_to_Jun_2014!N441,Capex_from_Jul_2014!N441)","v":1.8613857064844199},{"$f":"SUM(ICB_at_2000!O441,Vines!O441,WestNet!O441,Capex_to_Jun_2014!O441,Capex_from_Jul_2014!O441)","v":1.8669186169102299},{"$f":"SUM(ICB_at_2000!P441,Vines!P441,WestNet!P441,Capex_to_Jun_2014!P441,Capex_from_Jul_2014!P441)","v":0.1918006995967742},{"$f":"SUM(ICB_at_2000!Q441,Vines!Q441,WestNet!Q441,Capex_to_Jun_2014!Q441,Capex_from_Jul_2014!Q441)","v":0.24546544123505976},{"$f":"SUM(ICB_at_2000!R441,Vines!R441,WestNet!R441,Capex_to_Jun_2014!R441,Capex_from_Jul_2014!R441)","v":4.0275892120622573E-3},{"$f":"SUM(ICB_at_2000!S441,Vines!S441,WestNet!S441,Capex_to_Jun_2014!S441,Capex_from_Jul_2014!S441)","v":6.0650000000000005E-4},{"$f":"SUM(ICB_at_2000!T441,Vines!T441,WestNet!T441,Capex_to_Jun_2014!T441,Capex_from_Jul_2014!T441)","v":8.0946040567380483E-3},{"$f":"SUM(ICB_at_2000!U441,Vines!U441,WestNet!U441,Capex_to_Jun_2014!U441,Capex_from_Jul_2014!U441)","v":0},{"$f":"SUM(ICB_at_2000!V441,Vines!V441,WestNet!V441,Capex_to_Jun_2014!V441,Capex_from_Jul_2014!V441)","v":0},{"$f":"SUM(ICB_at_2000!W441,Vines!W441,WestNet!W441,Capex_to_Jun_2014!W441,Capex_from_Jul_2014!W441)","v":0.60389025426861742},{"$f":"SUM(ICB_at_2000!X441,Vines!X441,WestNet!X441,Capex_to_Jun_2014!X441,Capex_from_Jul_2014!X441)","v":8.9362101632469386},{"$f":"SUM(ICB_at_2000!Y441,Vines!Y441,WestNet!Y441,Capex_to_Jun_2014!Y441,Capex_from_Jul_2014!Y441)","v":4.621590200802804},{"$f":"SUM(ICB_at_2000!Z441,Vines!Z441,WestNet!Z441,Capex_to_Jun_2014!Z441,Capex_from_Jul_2014!Z441)","v":7.1356769228356534}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"SUM(ICB_at_2000!E442,Vines!E442,WestNet!E442,Capex_to_Jun_2014!E442,Capex_from_Jul_2014!E442)","v":0},{"$f":"SUM(ICB_at_2000!F442,Vines!F442,WestNet!F442,Capex_to_Jun_2014!F442,Capex_from_Jul_2014!F442)","v":8.26703789677002E-2},{"$f":"SUM(ICB_at_2000!G442,Vines!G442,WestNet!G442,Capex_to_Jun_2014!G442,Capex_from_Jul_2014!G442)","v":0},{"$f":"SUM(ICB_at_2000!H442,Vines!H442,WestNet!H442,Capex_to_Jun_2014!H442,Capex_from_Jul_2014!H442)","v":0},{"$f":"SUM(ICB_at_2000!I442,Vines!I442,WestNet!I442,Capex_to_Jun_2014!I442,Capex_from_Jul_2014!I442)","v":0},{"$f":"SUM(ICB_at_2000!J442,Vines!J442,WestNet!J442,Capex_to_Jun_2014!J442,Capex_from_Jul_2014!J442)","v":0},{"$f":"SUM(ICB_at_2000!K442,Vines!K442,WestNet!K442,Capex_to_Jun_2014!K442,Capex_from_Jul_2014!K442)","v":0},{"$f":"SUM(ICB_at_2000!L442,Vines!L442,WestNet!L442,Capex_to_Jun_2014!L442,Capex_from_Jul_2014!L442)","v":4.6908113157606637E-2},{"$f":"SUM(ICB_at_2000!M442,Vines!M442,WestNet!M442,Capex_to_Jun_2014!M442,Capex_from_Jul_2014!M442)","v":0.1311685455245189},{"$f":"SUM(ICB_at_2000!N442,Vines!N442,WestNet!N442,Capex_to_Jun_2014!N442,Capex_from_Jul_2014!N442)","v":0.16896966932488627},{"$f":"SUM(ICB_at_2000!O442,Vines!O442,WestNet!O442,Capex_to_Jun_2014!O442,Capex_from_Jul_2014!O442)","v":0.11721184446764092},{"$f":"SUM(ICB_at_2000!P442,Vines!P442,WestNet!P442,Capex_to_Jun_2014!P442,Capex_from_Jul_2014!P442)","v":1.1756235052945581},{"$f":"SUM(ICB_at_2000!Q442,Vines!Q442,WestNet!Q442,Capex_to_Jun_2014!Q442,Capex_from_Jul_2014!Q442)","v":0.78228742449030553},{"$f":"SUM(ICB_at_2000!R442,Vines!R442,WestNet!R442,Capex_to_Jun_2014!R442,Capex_from_Jul_2014!R442)","v":4.4451562287975666},{"$f":"SUM(ICB_at_2000!S442,Vines!S442,WestNet!S442,Capex_to_Jun_2014!S442,Capex_from_Jul_2014!S442)","v":10.359691399673466},{"$f":"SUM(ICB_at_2000!T442,Vines!T442,WestNet!T442,Capex_to_Jun_2014!T442,Capex_from_Jul_2014!T442)","v":2.2937754904632692},{"$f":"SUM(ICB_at_2000!U442,Vines!U442,WestNet!U442,Capex_to_Jun_2014!U442,Capex_from_Jul_2014!U442)","v":0},{"$f":"SUM(ICB_at_2000!V442,Vines!V442,WestNet!V442,Capex_to_Jun_2014!V442,Capex_from_Jul_2014!V442)","v":10.32544740442575},{"$f":"SUM(ICB_at_2000!W442,Vines!W442,WestNet!W442,Capex_to_Jun_2014!W442,Capex_from_Jul_2014!W442)","v":0.66282235577052573},{"$f":"SUM(ICB_at_2000!X442,Vines!X442,WestNet!X442,Capex_to_Jun_2014!X442,Capex_from_Jul_2014!X442)","v":0.45840117154758381},{"$f":"SUM(ICB_at_2000!Y442,Vines!Y442,WestNet!Y442,Capex_to_Jun_2014!Y442,Capex_from_Jul_2014!Y442)","v":2.1509556916194418E-2},{"$f":"SUM(ICB_at_2000!Z442,Vines!Z442,WestNet!Z442,Capex_to_Jun_2014!Z442,Capex_from_Jul_2014!Z442)","v":2.2047295839099274E-2}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,{"$f":"SUM(ICB_at_2000!E443,Vines!E443,WestNet!E443,Capex_to_Jun_2014!E443,Capex_from_Jul_2014!E443)","v":17.686792245583966},{"$f":"SUM(ICB_at_2000!F443,Vines!F443,WestNet!F443,Capex_to_Jun_2014!F443,Capex_from_Jul_2014!F443)","v":14.016205743635371},{"$f":"SUM(ICB_at_2000!G443,Vines!G443,WestNet!G443,Capex_to_Jun_2014!G443,Capex_from_Jul_2014!G443)","v":25.052578934765506},{"$f":"SUM(ICB_at_2000!H443,Vines!H443,WestNet!H443,Capex_to_Jun_2014!H443,Capex_from_Jul_2014!H443)","v":23.700500592601831},{"$f":"SUM(ICB_at_2000!I443,Vines!I443,WestNet!I443,Capex_to_Jun_2014!I443,Capex_from_Jul_2014!I443)","v":21.165933608156383},{"$f":"SUM(ICB_at_2000!J443,Vines!J443,WestNet!J443,Capex_to_Jun_2014!J443,Capex_from_Jul_2014!J443)","v":20.875615171797584},{"$f":"SUM(ICB_at_2000!K443,Vines!K443,WestNet!K443,Capex_to_Jun_2014!K443,Capex_from_Jul_2014!K443)","v":24.582300855515616},{"$f":"SUM(ICB_at_2000!L443,Vines!L443,WestNet!L443,Capex_to_Jun_2014!L443,Capex_from_Jul_2014!L443)","v":21.777002267746621},{"$f":"SUM(ICB_at_2000!M443,Vines!M443,WestNet!M443,Capex_to_Jun_2014!M443,Capex_from_Jul_2014!M443)","v":19.842557400081009},{"$f":"SUM(ICB_at_2000!N443,Vines!N443,WestNet!N443,Capex_to_Jun_2014!N443,Capex_from_Jul_2014!N443)","v":21.366146098101396},{"$f":"SUM(ICB_at_2000!O443,Vines!O443,WestNet!O443,Capex_to_Jun_2014!O443,Capex_from_Jul_2014!O443)","v":9.5571665564092676},{"$f":"SUM(ICB_at_2000!P443,Vines!P443,WestNet!P443,Capex_to_Jun_2014!P443,Capex_from_Jul_2014!P443)","v":20.868296319585657},{"$f":"SUM(ICB_at_2000!Q443,Vines!Q443,WestNet!Q443,Capex_to_Jun_2014!Q443,Capex_from_Jul_2014!Q443)","v":18.620053795398405},{"$f":"SUM(ICB_at_2000!R443,Vines!R443,WestNet!R443,Capex_to_Jun_2014!R443,Capex_from_Jul_2014!R443)","v":20.946546519863812},{"$f":"SUM(ICB_at_2000!S443,Vines!S443,WestNet!S443,Capex_to_Jun_2014!S443,Capex_from_Jul_2014!S443)","v":30.096388690000005},{"$f":"SUM(ICB_at_2000!T443,Vines!T443,WestNet!T443,Capex_to_Jun_2014!T443,Capex_from_Jul_2014!T443)","v":16.799267337186894},{"$f":"SUM(ICB_at_2000!U443,Vines!U443,WestNet!U443,Capex_to_Jun_2014!U443,Capex_from_Jul_2014!U443)","v":0},{"$f":"SUM(ICB_at_2000!V443,Vines!V443,WestNet!V443,Capex_to_Jun_2014!V443,Capex_from_Jul_2014!V443)","v":36.521970234663129},{"$f":"SUM(ICB_at_2000!W443,Vines!W443,WestNet!W443,Capex_to_Jun_2014!W443,Capex_from_Jul_2014!W443)","v":34.921441993292341},{"$f":"SUM(ICB_at_2000!X443,Vines!X443,WestNet!X443,Capex_to_Jun_2014!X443,Capex_from_Jul_2014!X443)","v":36.524861123079091},{"$f":"SUM(ICB_at_2000!Y443,Vines!Y443,WestNet!Y443,Capex_to_Jun_2014!Y443,Capex_from_Jul_2014!Y443)","v":38.837041634028566},{"$f":"SUM(ICB_at_2000!Z443,Vines!Z443,WestNet!Z443,Capex_to_Jun_2014!Z443,Capex_from_Jul_2014!Z443)","v":40.255153353279177}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000!E444,Vines!E444,WestNet!E444,Capex_to_Jun_2014!E444,Capex_from_Jul_2014!E444)","v":1.5958962690092984},{"$f":"SUM(ICB_at_2000!F444,Vines!F444,WestNet!F444,Capex_to_Jun_2014!F444,Capex_from_Jul_2014!F444)","v":0.34208432676289741},{"$f":"SUM(ICB_at_2000!G444,Vines!G444,WestNet!G444,Capex_to_Jun_2014!G444,Capex_from_Jul_2014!G444)","v":6.9515086893416648E-3},{"$f":"SUM(ICB_at_2000!H444,Vines!H444,WestNet!H444,Capex_to_Jun_2014!H444,Capex_from_Jul_2014!H444)","v":0.23440186152069215},{"$f":"SUM(ICB_at_2000!I444,Vines!I444,WestNet!I444,Capex_to_Jun_2014!I444,Capex_from_Jul_2014!I444)","v":0.10132461524854813},{"$f":"SUM(ICB_at_2000!J444,Vines!J444,WestNet!J444,Capex_to_Jun_2014!J444,Capex_from_Jul_2014!J444)","v":0},{"$f":"SUM(ICB_at_2000!K444,Vines!K444,WestNet!K444,Capex_to_Jun_2014!K444,Capex_from_Jul_2014!K444)","v":0},{"$f":"SUM(ICB_at_2000!L444,Vines!L444,WestNet!L444,Capex_to_Jun_2014!L444,Capex_from_Jul_2014!L444)","v":0},{"$f":"SUM(ICB_at_2000!M444,Vines!M444,WestNet!M444,Capex_to_Jun_2014!M444,Capex_from_Jul_2014!M444)","v":0},{"$f":"SUM(ICB_at_2000!N444,Vines!N444,WestNet!N444,Capex_to_Jun_2014!N444,Capex_from_Jul_2014!N444)","v":0},{"$f":"SUM(ICB_at_2000!O444,Vines!O444,WestNet!O444,Capex_to_Jun_2014!O444,Capex_from_Jul_2014!O444)","v":0},{"$f":"SUM(ICB_at_2000!P444,Vines!P444,WestNet!P444,Capex_to_Jun_2014!P444,Capex_from_Jul_2014!P444)","v":0.2217926097033989},{"$f":"SUM(ICB_at_2000!Q444,Vines!Q444,WestNet!Q444,Capex_to_Jun_2014!Q444,Capex_from_Jul_2014!Q444)","v":0.4097486453496853},{"$f":"SUM(ICB_at_2000!R444,Vines!R444,WestNet!R444,Capex_to_Jun_2014!R444,Capex_from_Jul_2014!R444)","v":0.82306695453684664},{"$f":"SUM(ICB_at_2000!S444,Vines!S444,WestNet!S444,Capex_to_Jun_2014!S444,Capex_from_Jul_2014!S444)","v":1.3323898523270403},{"$f":"SUM(ICB_at_2000!T444,Vines!T444,WestNet!T444,Capex_to_Jun_2014!T444,Capex_from_Jul_2014!T444)","v":0.21486011343622549},{"$f":"SUM(ICB_at_2000!U444,Vines!U444,WestNet!U444,Capex_to_Jun_2014!U444,Capex_from_Jul_2014!U444)","v":0},{"$f":"SUM(ICB_at_2000!V444,Vines!V444,WestNet!V444,Capex_to_Jun_2014!V444,Capex_from_Jul_2014!V444)","v":1.5560136132944198},{"$f":"SUM(ICB_at_2000!W444,Vines!W444,WestNet!W444,Capex_to_Jun_2014!W444,Capex_from_Jul_2014!W444)","v":1.4792286204817984},{"$f":"SUM(ICB_at_2000!X444,Vines!X444,WestNet!X444,Capex_to_Jun_2014!X444,Capex_from_Jul_2014!X444)","v":1.3405742253920059},{"$f":"SUM(ICB_at_2000!Y444,Vines!Y444,WestNet!Y444,Capex_to_Jun_2014!Y444,Capex_from_Jul_2014!Y444)","v":1.0829725763347657},{"$f":"SUM(ICB_at_2000!Z444,Vines!Z444,WestNet!Z444,Capex_to_Jun_2014!Z444,Capex_from_Jul_2014!Z444)","v":1.1100468907431345}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000!E445,Vines!E445,WestNet!E445,Capex_to_Jun_2014!E445,Capex_from_Jul_2014!E445)","v":0},{"$f":"SUM(ICB_at_2000!F445,Vines!F445,WestNet!F445,Capex_to_Jun_2014!F445,Capex_from_Jul_2014!F445)","v":0},{"$f":"SUM(ICB_at_2000!G445,Vines!G445,WestNet!G445,Capex_to_Jun_2014!G445,Capex_from_Jul_2014!G445)","v":0},{"$f":"SUM(ICB_at_2000!H445,Vines!H445,WestNet!H445,Capex_to_Jun_2014!H445,Capex_from_Jul_2014!H445)","v":0},{"$f":"SUM(ICB_at_2000!I445,Vines!I445,WestNet!I445,Capex_to_Jun_2014!I445,Capex_from_Jul_2014!I445)","v":0},{"$f":"SUM(ICB_at_2000!J445,Vines!J445,WestNet!J445,Capex_to_Jun_2014!J445,Capex_from_Jul_2014!J445)","v":0},{"$f":"SUM(ICB_at_2000!K445,Vines!K445,WestNet!K445,Capex_to_Jun_2014!K445,Capex_from_Jul_2014!K445)","v":0},{"$f":"SUM(ICB_at_2000!L445,Vines!L445,WestNet!L445,Capex_to_Jun_2014!L445,Capex_from_Jul_2014!L445)","v":0},{"$f":"SUM(ICB_at_2000!M445,Vines!M445,WestNet!M445,Capex_to_Jun_2014!M445,Capex_from_Jul_2014!M445)","v":0},{"$f":"SUM(ICB_at_2000!N445,Vines!N445,WestNet!N445,Capex_to_Jun_2014!N445,Capex_from_Jul_2014!N445)","v":0},{"$f":"SUM(ICB_at_2000!O445,Vines!O445,WestNet!O445,Capex_to_Jun_2014!O445,Capex_from_Jul_2014!O445)","v":0},{"$f":"SUM(ICB_at_2000!P445,Vines!P445,WestNet!P445,Capex_to_Jun_2014!P445,Capex_from_Jul_2014!P445)","v":0.51289599905562977},{"$f":"SUM(ICB_at_2000!Q445,Vines!Q445,WestNet!Q445,Capex_to_Jun_2014!Q445,Capex_from_Jul_2014!Q445)","v":0.7959894488424416},{"$f":"SUM(ICB_at_2000!R445,Vines!R445,WestNet!R445,Capex_to_Jun_2014!R445,Capex_from_Jul_2014!R445)","v":3.2870633427935543},{"$f":"SUM(ICB_at_2000!S445,Vines!S445,WestNet!S445,Capex_to_Jun_2014!S445,Capex_from_Jul_2014!S445)","v":3.7773010035411176},{"$f":"SUM(ICB_at_2000!T445,Vines!T445,WestNet!T445,Capex_to_Jun_2014!T445,Capex_from_Jul_2014!T445)","v":3.0391526658357031},{"$f":"SUM(ICB_at_2000!U445,Vines!U445,WestNet!U445,Capex_to_Jun_2014!U445,Capex_from_Jul_2014!U445)","v":0},{"$f":"SUM(ICB_at_2000!V445,Vines!V445,WestNet!V445,Capex_to_Jun_2014!V445,Capex_from_Jul_2014!V445)","v":1.2219407539441693},{"$f":"SUM(ICB_at_2000!W445,Vines!W445,WestNet!W445,Capex_to_Jun_2014!W445,Capex_from_Jul_2014!W445)","v":0.81147876183903267},{"$f":"SUM(ICB_at_2000!X445,Vines!X445,WestNet!X445,Capex_to_Jun_2014!X445,Capex_from_Jul_2014!X445)","v":1.4481780391264516},{"$f":"SUM(ICB_at_2000!Y445,Vines!Y445,WestNet!Y445,Capex_to_Jun_2014!Y445,Capex_from_Jul_2014!Y445)","v":4.8851532173791394},{"$f":"SUM(ICB_at_2000!Z445,Vines!Z445,WestNet!Z445,Capex_to_Jun_2014!Z445,Capex_from_Jul_2014!Z445)","v":4.8863246554751125}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,{"$f":"SUM(ICB_at_2000!E446,Vines!E446,WestNet!E446,Capex_to_Jun_2014!E446,Capex_from_Jul_2014!E446)","v":4.629901822099785},{"$f":"SUM(ICB_at_2000!F446,Vines!F446,WestNet!F446,Capex_to_Jun_2014!F446,Capex_from_Jul_2014!F446)","v":0.87088968188387605},{"$f":"SUM(ICB_at_2000!G446,Vines!G446,WestNet!G446,Capex_to_Jun_2014!G446,Capex_from_Jul_2014!G446)","v":0.49077651346752149},{"$f":"SUM(ICB_at_2000!H446,Vines!H446,WestNet!H446,Capex_to_Jun_2014!H446,Capex_from_Jul_2014!H446)","v":0.45263807741926765},{"$f":"SUM(ICB_at_2000!I446,Vines!I446,WestNet!I446,Capex_to_Jun_2014!I446,Capex_from_Jul_2014!I446)","v":1.2821526997270576},{"$f":"SUM(ICB_at_2000!J446,Vines!J446,WestNet!J446,Capex_to_Jun_2014!J446,Capex_from_Jul_2014!J446)","v":0.46820599448495315},{"$f":"SUM(ICB_at_2000!K446,Vines!K446,WestNet!K446,Capex_to_Jun_2014!K446,Capex_from_Jul_2014!K446)","v":1.2941318109563446E-3},{"$f":"SUM(ICB_at_2000!L446,Vines!L446,WestNet!L446,Capex_to_Jun_2014!L446,Capex_from_Jul_2014!L446)","v":0},{"$f":"SUM(ICB_at_2000!M446,Vines!M446,WestNet!M446,Capex_to_Jun_2014!M446,Capex_from_Jul_2014!M446)","v":2.9224397354510865},{"$f":"SUM(ICB_at_2000!N446,Vines!N446,WestNet!N446,Capex_to_Jun_2014!N446,Capex_from_Jul_2014!N446)","v":2.1146036555078211},{"$f":"SUM(ICB_at_2000!O446,Vines!O446,WestNet!O446,Capex_to_Jun_2014!O446,Capex_from_Jul_2014!O446)","v":1.8925037507742057},{"$f":"SUM(ICB_at_2000!P446,Vines!P446,WestNet!P446,Capex_to_Jun_2014!P446,Capex_from_Jul_2014!P446)","v":4.3246415871632768},{"$f":"SUM(ICB_at_2000!Q446,Vines!Q446,WestNet!Q446,Capex_to_Jun_2014!Q446,Capex_from_Jul_2014!Q446)","v":3.2696333508071507},{"$f":"SUM(ICB_at_2000!R446,Vines!R446,WestNet!R446,Capex_to_Jun_2014!R446,Capex_from_Jul_2014!R446)","v":5.2156488638268135},{"$f":"SUM(ICB_at_2000!S446,Vines!S446,WestNet!S446,Capex_to_Jun_2014!S446,Capex_from_Jul_2014!S446)","v":4.3356692511648482},{"$f":"SUM(ICB_at_2000!T446,Vines!T446,WestNet!T446,Capex_to_Jun_2014!T446,Capex_from_Jul_2014!T446)","v":4.9619040314716587},{"$f":"SUM(ICB_at_2000!U446,Vines!U446,WestNet!U446,Capex_to_Jun_2014!U446,Capex_from_Jul_2014!U446)","v":0},{"$f":"SUM(ICB_at_2000!V446,Vines!V446,WestNet!V446,Capex_to_Jun_2014!V446,Capex_from_Jul_2014!V446)","v":7.5629458598238308},{"$f":"SUM(ICB_at_2000!W446,Vines!W446,WestNet!W446,Capex_to_Jun_2014!W446,Capex_from_Jul_2014!W446)","v":7.2079137417530648},{"$f":"SUM(ICB_at_2000!X446,Vines!X446,WestNet!X446,Capex_to_Jun_2014!X446,Capex_from_Jul_2014!X446)","v":5.6616645665631422},{"$f":"SUM(ICB_at_2000!Y446,Vines!Y446,WestNet!Y446,Capex_to_Jun_2014!Y446,Capex_from_Jul_2014!Y446)","v":4.67739762390483},{"$f":"SUM(ICB_at_2000!Z446,Vines!Z446,WestNet!Z446,Capex_to_Jun_2014!Z446,Capex_from_Jul_2014!Z446)","v":3.0571298277465182}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,{"$f":"SUM(ICB_at_2000!E447,Vines!E447,WestNet!E447,Capex_to_Jun_2014!E447,Capex_from_Jul_2014!E447)","v":1.580213405548076E-4},{"$f":"SUM(ICB_at_2000!F447,Vines!F447,WestNet!F447,Capex_to_Jun_2014!F447,Capex_from_Jul_2014!F447)","v":5.8243872011917086E-3},{"$f":"SUM(ICB_at_2000!G447,Vines!G447,WestNet!G447,Capex_to_Jun_2014!G447,Capex_from_Jul_2014!G447)","v":2.3337964604043377},{"$f":"SUM(ICB_at_2000!H447,Vines!H447,WestNet!H447,Capex_to_Jun_2014!H447,Capex_from_Jul_2014!H447)","v":4.0766767190020223},{"$f":"SUM(ICB_at_2000!I447,Vines!I447,WestNet!I447,Capex_to_Jun_2014!I447,Capex_from_Jul_2014!I447)","v":9.0995583889916372},{"$f":"SUM(ICB_at_2000!J447,Vines!J447,WestNet!J447,Capex_to_Jun_2014!J447,Capex_from_Jul_2014!J447)","v":0},{"$f":"SUM(ICB_at_2000!K447,Vines!K447,WestNet!K447,Capex_to_Jun_2014!K447,Capex_from_Jul_2014!K447)","v":0},{"$f":"SUM(ICB_at_2000!L447,Vines!L447,WestNet!L447,Capex_to_Jun_2014!L447,Capex_from_Jul_2014!L447)","v":0},{"$f":"SUM(ICB_at_2000!M447,Vines!M447,WestNet!M447,Capex_to_Jun_2014!M447,Capex_from_Jul_2014!M447)","v":0},{"$f":"SUM(ICB_at_2000!N447,Vines!N447,WestNet!N447,Capex_to_Jun_2014!N447,Capex_from_Jul_2014!N447)","v":0},{"$f":"SUM(ICB_at_2000!O447,Vines!O447,WestNet!O447,Capex_to_Jun_2014!O447,Capex_from_Jul_2014!O447)","v":0},{"$f":"SUM(ICB_at_2000!P447,Vines!P447,WestNet!P447,Capex_to_Jun_2014!P447,Capex_from_Jul_2014!P447)","v":0},{"$f":"SUM(ICB_at_2000!Q447,Vines!Q447,WestNet!Q447,Capex_to_Jun_2014!Q447,Capex_from_Jul_2014!Q447)","v":0},{"$f":"SUM(ICB_at_2000!R447,Vines!R447,WestNet!R447,Capex_to_Jun_2014!R447,Capex_from_Jul_2014!R447)","v":0},{"$f":"SUM(ICB_at_2000!S447,Vines!S447,WestNet!S447,Capex_to_Jun_2014!S447,Capex_from_Jul_2014!S447)","v":0},{"$f":"SUM(ICB_at_2000!T447,Vines!T447,WestNet!T447,Capex_to_Jun_2014!T447,Capex_from_Jul_2014!T447)","v":0},{"$f":"SUM(ICB_at_2000!U447,Vines!U447,WestNet!U447,Capex_to_Jun_2014!U447,Capex_from_Jul_2014!U447)","v":0},{"$f":"SUM(ICB_at_2000!V447,Vines!V447,WestNet!V447,Capex_to_Jun_2014!V447,Capex_from_Jul_2014!V447)","v":0},{"$f":"SUM(ICB_at_2000!W447,Vines!W447,WestNet!W447,Capex_to_Jun_2014!W447,Capex_from_Jul_2014!W447)","v":0},{"$f":"SUM(ICB_at_2000!X447,Vines!X447,WestNet!X447,Capex_to_Jun_2014!X447,Capex_from_Jul_2014!X447)","v":0},{"$f":"SUM(ICB_at_2000!Y447,Vines!Y447,WestNet!Y447,Capex_to_Jun_2014!Y447,Capex_from_Jul_2014!Y447)","v":0},{"$f":"SUM(ICB_at_2000!Z447,Vines!Z447,WestNet!Z447,Capex_to_Jun_2014!Z447,Capex_from_Jul_2014!Z447)","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,{"$f":"SUM(ICB_at_2000!E448,Vines!E448,WestNet!E448,Capex_to_Jun_2014!E448,Capex_from_Jul_2014!E448)","v":0.34775570049468357},{"$f":"SUM(ICB_at_2000!F448,Vines!F448,WestNet!F448,Capex_to_Jun_2014!F448,Capex_from_Jul_2014!F448)","v":0.25798859643368505},{"$f":"SUM(ICB_at_2000!G448,Vines!G448,WestNet!G448,Capex_to_Jun_2014!G448,Capex_from_Jul_2014!G448)","v":0},{"$f":"SUM(ICB_at_2000!H448,Vines!H448,WestNet!H448,Capex_to_Jun_2014!H448,Capex_from_Jul_2014!H448)","v":0},{"$f":"SUM(ICB_at_2000!I448,Vines!I448,WestNet!I448,Capex_to_Jun_2014!I448,Capex_from_Jul_2014!I448)","v":0},{"$f":"SUM(ICB_at_2000!J448,Vines!J448,WestNet!J448,Capex_to_Jun_2014!J448,Capex_from_Jul_2014!J448)","v":0},{"$f":"SUM(ICB_at_2000!K448,Vines!K448,WestNet!K448,Capex_to_Jun_2014!K448,Capex_from_Jul_2014!K448)","v":0},{"$f":"SUM(ICB_at_2000!L448,Vines!L448,WestNet!L448,Capex_to_Jun_2014!L448,Capex_from_Jul_2014!L448)","v":0},{"$f":"SUM(ICB_at_2000!M448,Vines!M448,WestNet!M448,Capex_to_Jun_2014!M448,Capex_from_Jul_2014!M448)","v":0},{"$f":"SUM(ICB_at_2000!N448,Vines!N448,WestNet!N448,Capex_to_Jun_2014!N448,Capex_from_Jul_2014!N448)","v":0},{"$f":"SUM(ICB_at_2000!O448,Vines!O448,WestNet!O448,Capex_to_Jun_2014!O448,Capex_from_Jul_2014!O448)","v":0},{"$f":"SUM(ICB_at_2000!P448,Vines!P448,WestNet!P448,Capex_to_Jun_2014!P448,Capex_from_Jul_2014!P448)","v":0},{"$f":"SUM(ICB_at_2000!Q448,Vines!Q448,WestNet!Q448,Capex_to_Jun_2014!Q448,Capex_from_Jul_2014!Q448)","v":0},{"$f":"SUM(ICB_at_2000!R448,Vines!R448,WestNet!R448,Capex_to_Jun_2014!R448,Capex_from_Jul_2014!R448)","v":0},{"$f":"SUM(ICB_at_2000!S448,Vines!S448,WestNet!S448,Capex_to_Jun_2014!S448,Capex_from_Jul_2014!S448)","v":0},{"$f":"SUM(ICB_at_2000!T448,Vines!T448,WestNet!T448,Capex_to_Jun_2014!T448,Capex_from_Jul_2014!T448)","v":0},{"$f":"SUM(ICB_at_2000!U448,Vines!U448,WestNet!U448,Capex_to_Jun_2014!U448,Capex_from_Jul_2014!U448)","v":0},{"$f":"SUM(ICB_at_2000!V448,Vines!V448,WestNet!V448,Capex_to_Jun_2014!V448,Capex_from_Jul_2014!V448)","v":5.0330070262778781},{"$f":"SUM(ICB_at_2000!W448,Vines!W448,WestNet!W448,Capex_to_Jun_2014!W448,Capex_from_Jul_2014!W448)","v":0.58502220846683584},{"$f":"SUM(ICB_at_2000!X448,Vines!X448,WestNet!X448,Capex_to_Jun_2014!X448,Capex_from_Jul_2014!X448)","v":0.381594031431777},{"$f":"SUM(ICB_at_2000!Y448,Vines!Y448,WestNet!Y448,Capex_to_Jun_2014!Y448,Capex_from_Jul_2014!Y448)","v":0},{"$f":"SUM(ICB_at_2000!Z448,Vines!Z448,WestNet!Z448,Capex_to_Jun_2014!Z448,Capex_from_Jul_2014!Z448)","v":0}]
[]
[null,"Total CAPEX","$m",null,{"$f":"SUM(E435:E449)","v":36.411566993873087},24.979530699749109,33.812609565699738,37.581845150059934,43.553055484273088,30.914594941590821,37.247698731706926,39.146806105732409,39.875659997203421,47.653494857153163,27.734045317012459,41.514634541585885,38.791017257756515,79.444219768009262,72.191039216706471,{"$f":"SUM(T435:T449)","v":43.704104847787995},0,108.84118239248542,121.84248552809619,126.22221532345347,123.23834885247042,118.63660173363829]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  "}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM(ICB_at_2000!E453,Vines!E453,WestNet!E453,Capex_to_Jun_2014!E453,Capex_from_Jul_2014!E453)","v":2.2148709212211073},{"$f":"SUM(ICB_at_2000!F453,Vines!F453,WestNet!F453,Capex_to_Jun_2014!F453,Capex_from_Jul_2014!F453)","v":2.2555933788882454},{"$f":"SUM(ICB_at_2000!G453,Vines!G453,WestNet!G453,Capex_to_Jun_2014!G453,Capex_from_Jul_2014!G453)","v":2.2939133313166868},{"$f":"SUM(ICB_at_2000!H453,Vines!H453,WestNet!H453,Capex_to_Jun_2014!H453,Capex_from_Jul_2014!H453)","v":2.3268605603242078},{"$f":"SUM(ICB_at_2000!I453,Vines!I453,WestNet!I453,Capex_to_Jun_2014!I453,Capex_from_Jul_2014!I453)","v":2.3541087362885929},{"$f":"SUM(ICB_at_2000!J453,Vines!J453,WestNet!J453,Capex_to_Jun_2014!J453,Capex_from_Jul_2014!J453)","v":2.2149108524659846},{"$f":"SUM(ICB_at_2000!K453,Vines!K453,WestNet!K453,Capex_to_Jun_2014!K453,Capex_from_Jul_2014!K453)","v":2.2220192686177183},{"$f":"SUM(ICB_at_2000!L453,Vines!L453,WestNet!L453,Capex_to_Jun_2014!L453,Capex_from_Jul_2014!L453)","v":2.2310001828522275},{"$f":"SUM(ICB_at_2000!M453,Vines!M453,WestNet!M453,Capex_to_Jun_2014!M453,Capex_from_Jul_2014!M453)","v":2.2399810970867371},{"$f":"SUM(ICB_at_2000!N453,Vines!N453,WestNet!N453,Capex_to_Jun_2014!N453,Capex_from_Jul_2014!N453)","v":2.2480416094673479},{"$f":"SUM(ICB_at_2000!O453,Vines!O453,WestNet!O453,Capex_to_Jun_2014!O453,Capex_from_Jul_2014!O453)","v":1.1866825789188091},{"$f":"SUM(ICB_at_2000!P453,Vines!P453,WestNet!P453,Capex_to_Jun_2014!P453,Capex_from_Jul_2014!P453)","v":2.4629914760623564},{"$f":"SUM(ICB_at_2000!Q453,Vines!Q453,WestNet!Q453,Capex_to_Jun_2014!Q453,Capex_from_Jul_2014!Q453)","v":2.5019936161741492},{"$f":"SUM(ICB_at_2000!R453,Vines!R453,WestNet!R453,Capex_to_Jun_2014!R453,Capex_from_Jul_2014!R453)","v":2.5675812837681455},{"$f":"SUM(ICB_at_2000!S453,Vines!S453,WestNet!S453,Capex_to_Jun_2014!S453,Capex_from_Jul_2014!S453)","v":2.6673676926995862},{"$f":"SUM(ICB_at_2000!T453,Vines!T453,WestNet!T453,Capex_to_Jun_2014!T453,Capex_from_Jul_2014!T453)","v":-1.2255117526267774},{"$f":"SUM(ICB_at_2000!U453,Vines!U453,WestNet!U453,Capex_to_Jun_2014!U453,Capex_from_Jul_2014!U453)","v":1.9210264657478155},{"$f":"SUM(ICB_at_2000!V453,Vines!V453,WestNet!V453,Capex_to_Jun_2014!V453,Capex_from_Jul_2014!V453)","v":-4.3538660022863507},{"$f":"SUM(ICB_at_2000!W453,Vines!W453,WestNet!W453,Capex_to_Jun_2014!W453,Capex_from_Jul_2014!W453)","v":-2.5415453213006041},{"$f":"SUM(ICB_at_2000!X453,Vines!X453,WestNet!X453,Capex_to_Jun_2014!X453,Capex_from_Jul_2014!X453)","v":-3.0420294708799069},{"$f":"SUM(ICB_at_2000!Y453,Vines!Y453,WestNet!Y453,Capex_to_Jun_2014!Y453,Capex_from_Jul_2014!Y453)","v":-3.5029155631945601},{"$f":"SUM(ICB_at_2000!Z453,Vines!Z453,WestNet!Z453,Capex_to_Jun_2014!Z453,Capex_from_Jul_2014!Z453)","v":-3.8711485719729755}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM(ICB_at_2000!E454,Vines!E454,WestNet!E454,Capex_to_Jun_2014!E454,Capex_from_Jul_2014!E454)","v":0},{"$f":"SUM(ICB_at_2000!F454,Vines!F454,WestNet!F454,Capex_to_Jun_2014!F454,Capex_from_Jul_2014!F454)","v":0},{"$f":"SUM(ICB_at_2000!G454,Vines!G454,WestNet!G454,Capex_to_Jun_2014!G454,Capex_from_Jul_2014!G454)","v":0},{"$f":"SUM(ICB_at_2000!H454,Vines!H454,WestNet!H454,Capex_to_Jun_2014!H454,Capex_from_Jul_2014!H454)","v":0},{"$f":"SUM(ICB_at_2000!I454,Vines!I454,WestNet!I454,Capex_to_Jun_2014!I454,Capex_from_Jul_2014!I454)","v":0},{"$f":"SUM(ICB_at_2000!J454,Vines!J454,WestNet!J454,Capex_to_Jun_2014!J454,Capex_from_Jul_2014!J454)","v":0},{"$f":"SUM(ICB_at_2000!K454,Vines!K454,WestNet!K454,Capex_to_Jun_2014!K454,Capex_from_Jul_2014!K454)","v":0},{"$f":"SUM(ICB_at_2000!L454,Vines!L454,WestNet!L454,Capex_to_Jun_2014!L454,Capex_from_Jul_2014!L454)","v":0},{"$f":"SUM(ICB_at_2000!M454,Vines!M454,WestNet!M454,Capex_to_Jun_2014!M454,Capex_from_Jul_2014!M454)","v":0},{"$f":"SUM(ICB_at_2000!N454,Vines!N454,WestNet!N454,Capex_to_Jun_2014!N454,Capex_from_Jul_2014!N454)","v":0},{"$f":"SUM(ICB_at_2000!O454,Vines!O454,WestNet!O454,Capex_to_Jun_2014!O454,Capex_from_Jul_2014!O454)","v":0},{"$f":"SUM(ICB_at_2000!P454,Vines!P454,WestNet!P454,Capex_to_Jun_2014!P454,Capex_from_Jul_2014!P454)","v":0},{"$f":"SUM(ICB_at_2000!Q454,Vines!Q454,WestNet!Q454,Capex_to_Jun_2014!Q454,Capex_from_Jul_2014!Q454)","v":0},{"$f":"SUM(ICB_at_2000!R454,Vines!R454,WestNet!R454,Capex_to_Jun_2014!R454,Capex_from_Jul_2014!R454)","v":0},{"$f":"SUM(ICB_at_2000!S454,Vines!S454,WestNet!S454,Capex_to_Jun_2014!S454,Capex_from_Jul_2014!S454)","v":0},{"$f":"SUM(ICB_at_2000!T454,Vines!T454,WestNet!T454,Capex_to_Jun_2014!T454,Capex_from_Jul_2014!T454)","v":-0.50746361148414032},{"$f":"SUM(ICB_at_2000!U454,Vines!U454,WestNet!U454,Capex_to_Jun_2014!U454,Capex_from_Jul_2014!U454)","v":0.10211198264407179},{"$f":"SUM(ICB_at_2000!V454,Vines!V454,WestNet!V454,Capex_to_Jun_2014!V454,Capex_from_Jul_2014!V454)","v":-0.19023877839907499},{"$f":"SUM(ICB_at_2000!W454,Vines!W454,WestNet!W454,Capex_to_Jun_2014!W454,Capex_from_Jul_2014!W454)","v":-9.6962693094114441E-2},{"$f":"SUM(ICB_at_2000!X454,Vines!X454,WestNet!X454,Capex_to_Jun_2014!X454,Capex_from_Jul_2014!X454)","v":-9.3520269482438856E-2},{"$f":"SUM(ICB_at_2000!Y454,Vines!Y454,WestNet!Y454,Capex_to_Jun_2014!Y454,Capex_from_Jul_2014!Y454)","v":-8.9845123006995681E-2},{"$f":"SUM(ICB_at_2000!Z454,Vines!Z454,WestNet!Z454,Capex_to_Jun_2014!Z454,Capex_from_Jul_2014!Z454)","v":-0.11286984499646183}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000!E455,Vines!E455,WestNet!E455,Capex_to_Jun_2014!E455,Capex_from_Jul_2014!E455)","v":5.5108013173981387},{"$f":"SUM(ICB_at_2000!F455,Vines!F455,WestNet!F455,Capex_to_Jun_2014!F455,Capex_from_Jul_2014!F455)","v":5.6105172654737894},{"$f":"SUM(ICB_at_2000!G455,Vines!G455,WestNet!G455,Capex_to_Jun_2014!G455,Capex_from_Jul_2014!G455)","v":5.6912094499948243},{"$f":"SUM(ICB_at_2000!H455,Vines!H455,WestNet!H455,Capex_to_Jun_2014!H455,Capex_from_Jul_2014!H455)","v":5.7395946176405737},{"$f":"SUM(ICB_at_2000!I455,Vines!I455,WestNet!I455,Capex_to_Jun_2014!I455,Capex_from_Jul_2014!I455)","v":5.7725455523466209},{"$f":"SUM(ICB_at_2000!J455,Vines!J455,WestNet!J455,Capex_to_Jun_2014!J455,Capex_from_Jul_2014!J455)","v":6.1007571306246033},{"$f":"SUM(ICB_at_2000!K455,Vines!K455,WestNet!K455,Capex_to_Jun_2014!K455,Capex_from_Jul_2014!K455)","v":6.2213067043088914},{"$f":"SUM(ICB_at_2000!L455,Vines!L455,WestNet!L455,Capex_to_Jun_2014!L455,Capex_from_Jul_2014!L455)","v":6.3338526084534212},{"$f":"SUM(ICB_at_2000!M455,Vines!M455,WestNet!M455,Capex_to_Jun_2014!M455,Capex_from_Jul_2014!M455)","v":6.4287378615406983},{"$f":"SUM(ICB_at_2000!N455,Vines!N455,WestNet!N455,Capex_to_Jun_2014!N455,Capex_from_Jul_2014!N455)","v":6.5361226300278625},{"$f":"SUM(ICB_at_2000!O455,Vines!O455,WestNet!O455,Capex_to_Jun_2014!O455,Capex_from_Jul_2014!O455)","v":2.7241419755913183},{"$f":"SUM(ICB_at_2000!P455,Vines!P455,WestNet!P455,Capex_to_Jun_2014!P455,Capex_from_Jul_2014!P455)","v":5.4482839511826366},{"$f":"SUM(ICB_at_2000!Q455,Vines!Q455,WestNet!Q455,Capex_to_Jun_2014!Q455,Capex_from_Jul_2014!Q455)","v":5.4482839511826358},{"$f":"SUM(ICB_at_2000!R455,Vines!R455,WestNet!R455,Capex_to_Jun_2014!R455,Capex_from_Jul_2014!R455)","v":5.4482839511826358},{"$f":"SUM(ICB_at_2000!S455,Vines!S455,WestNet!S455,Capex_to_Jun_2014!S455,Capex_from_Jul_2014!S455)","v":5.4482839511826358},{"$f":"SUM(ICB_at_2000!T455,Vines!T455,WestNet!T455,Capex_to_Jun_2014!T455,Capex_from_Jul_2014!T455)","v":-6.5592371131672489E-2},{"$f":"SUM(ICB_at_2000!U455,Vines!U455,WestNet!U455,Capex_to_Jun_2014!U455,Capex_from_Jul_2014!U455)","v":2.8269331347896087},{"$f":"SUM(ICB_at_2000!V455,Vines!V455,WestNet!V455,Capex_to_Jun_2014!V455,Capex_from_Jul_2014!V455)","v":-2.8569353311759094},{"$f":"SUM(ICB_at_2000!W455,Vines!W455,WestNet!W455,Capex_to_Jun_2014!W455,Capex_from_Jul_2014!W455)","v":0.11059440544352184},{"$f":"SUM(ICB_at_2000!X455,Vines!X455,WestNet!X455,Capex_to_Jun_2014!X455,Capex_from_Jul_2014!X455)","v":0.25823958873757702},{"$f":"SUM(ICB_at_2000!Y455,Vines!Y455,WestNet!Y455,Capex_to_Jun_2014!Y455,Capex_from_Jul_2014!Y455)","v":0.41319790969293202},{"$f":"SUM(ICB_at_2000!Z455,Vines!Z455,WestNet!Z455,Capex_to_Jun_2014!Z455,Capex_from_Jul_2014!Z455)","v":0.57574274695309358}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000!E456,Vines!E456,WestNet!E456,Capex_to_Jun_2014!E456,Capex_from_Jul_2014!E456)","v":3.7346794308194751},{"$f":"SUM(ICB_at_2000!F456,Vines!F456,WestNet!F456,Capex_to_Jun_2014!F456,Capex_from_Jul_2014!F456)","v":3.7363088863999825},{"$f":"SUM(ICB_at_2000!G456,Vines!G456,WestNet!G456,Capex_to_Jun_2014!G456,Capex_from_Jul_2014!G456)","v":3.7364125605673326},{"$f":"SUM(ICB_at_2000!H456,Vines!H456,WestNet!H456,Capex_to_Jun_2014!H456,Capex_from_Jul_2014!H456)","v":3.7365668723361218},{"$f":"SUM(ICB_at_2000!I456,Vines!I456,WestNet!I456,Capex_to_Jun_2014!I456,Capex_from_Jul_2014!I456)","v":3.7366953616608676},{"$f":"SUM(ICB_at_2000!J456,Vines!J456,WestNet!J456,Capex_to_Jun_2014!J456,Capex_from_Jul_2014!J456)","v":3.7577243400876652},{"$f":"SUM(ICB_at_2000!K456,Vines!K456,WestNet!K456,Capex_to_Jun_2014!K456,Capex_from_Jul_2014!K456)","v":3.7957748579604367},{"$f":"SUM(ICB_at_2000!L456,Vines!L456,WestNet!L456,Capex_to_Jun_2014!L456,Capex_from_Jul_2014!L456)","v":3.8357833446228677},{"$f":"SUM(ICB_at_2000!M456,Vines!M456,WestNet!M456,Capex_to_Jun_2014!M456,Capex_from_Jul_2014!M456)","v":3.8748348899450202},{"$f":"SUM(ICB_at_2000!N456,Vines!N456,WestNet!N456,Capex_to_Jun_2014!N456,Capex_from_Jul_2014!N456)","v":3.9194650811289402},{"$f":"SUM(ICB_at_2000!O456,Vines!O456,WestNet!O456,Capex_to_Jun_2014!O456,Capex_from_Jul_2014!O456)","v":2.6856504753390364},{"$f":"SUM(ICB_at_2000!P456,Vines!P456,WestNet!P456,Capex_to_Jun_2014!P456,Capex_from_Jul_2014!P456)","v":5.4728600432629166},{"$f":"SUM(ICB_at_2000!Q456,Vines!Q456,WestNet!Q456,Capex_to_Jun_2014!Q456,Capex_from_Jul_2014!Q456)","v":5.6889206656251154},{"$f":"SUM(ICB_at_2000!R456,Vines!R456,WestNet!R456,Capex_to_Jun_2014!R456,Capex_from_Jul_2014!R456)","v":5.9156487774950683},{"$f":"SUM(ICB_at_2000!S456,Vines!S456,WestNet!S456,Capex_to_Jun_2014!S456,Capex_from_Jul_2014!S456)","v":6.1413307577728808},{"$f":"SUM(ICB_at_2000!T456,Vines!T456,WestNet!T456,Capex_to_Jun_2014!T456,Capex_from_Jul_2014!T456)","v":0.64899150390289562},{"$f":"SUM(ICB_at_2000!U456,Vines!U456,WestNet!U456,Capex_to_Jun_2014!U456,Capex_from_Jul_2014!U456)","v":3.4789062746660844},{"$f":"SUM(ICB_at_2000!V456,Vines!V456,WestNet!V456,Capex_to_Jun_2014!V456,Capex_from_Jul_2014!V456)","v":-2.1430619946333747},{"$f":"SUM(ICB_at_2000!W456,Vines!W456,WestNet!W456,Capex_to_Jun_2014!W456,Capex_from_Jul_2014!W456)","v":1.3069491833930107},{"$f":"SUM(ICB_at_2000!X456,Vines!X456,WestNet!X456,Capex_to_Jun_2014!X456,Capex_from_Jul_2014!X456)","v":1.2953722265664354},{"$f":"SUM(ICB_at_2000!Y456,Vines!Y456,WestNet!Y456,Capex_to_Jun_2014!Y456,Capex_from_Jul_2014!Y456)","v":1.3104519907910259},{"$f":"SUM(ICB_at_2000!Z456,Vines!Z456,WestNet!Z456,Capex_to_Jun_2014!Z456,Capex_from_Jul_2014!Z456)","v":1.3323935152716251}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000!E457,Vines!E457,WestNet!E457,Capex_to_Jun_2014!E457,Capex_from_Jul_2014!E457)","v":1.3744345672320482},{"$f":"SUM(ICB_at_2000!F457,Vines!F457,WestNet!F457,Capex_to_Jun_2014!F457,Capex_from_Jul_2014!F457)","v":1.4338618212984293},{"$f":"SUM(ICB_at_2000!G457,Vines!G457,WestNet!G457,Capex_to_Jun_2014!G457,Capex_from_Jul_2014!G457)","v":1.4947934853115536},{"$f":"SUM(ICB_at_2000!H457,Vines!H457,WestNet!H457,Capex_to_Jun_2014!H457,Capex_from_Jul_2014!H457)","v":1.556976198105152},{"$f":"SUM(ICB_at_2000!I457,Vines!I457,WestNet!I457,Capex_to_Jun_2014!I457,Capex_from_Jul_2014!I457)","v":1.6210635885517459},{"$f":"SUM(ICB_at_2000!J457,Vines!J457,WestNet!J457,Capex_to_Jun_2014!J457,Capex_from_Jul_2014!J457)","v":1.3017474323878326},{"$f":"SUM(ICB_at_2000!K457,Vines!K457,WestNet!K457,Capex_to_Jun_2014!K457,Capex_from_Jul_2014!K457)","v":1.3017474323878326},{"$f":"SUM(ICB_at_2000!L457,Vines!L457,WestNet!L457,Capex_to_Jun_2014!L457,Capex_from_Jul_2014!L457)","v":1.3017474323878326},{"$f":"SUM(ICB_at_2000!M457,Vines!M457,WestNet!M457,Capex_to_Jun_2014!M457,Capex_from_Jul_2014!M457)","v":1.3017474323878326},{"$f":"SUM(ICB_at_2000!N457,Vines!N457,WestNet!N457,Capex_to_Jun_2014!N457,Capex_from_Jul_2014!N457)","v":1.3017474323878326},{"$f":"SUM(ICB_at_2000!O457,Vines!O457,WestNet!O457,Capex_to_Jun_2014!O457,Capex_from_Jul_2014!O457)","v":0.65087371619391621},{"$f":"SUM(ICB_at_2000!P457,Vines!P457,WestNet!P457,Capex_to_Jun_2014!P457,Capex_from_Jul_2014!P457)","v":1.3017474323878324},{"$f":"SUM(ICB_at_2000!Q457,Vines!Q457,WestNet!Q457,Capex_to_Jun_2014!Q457,Capex_from_Jul_2014!Q457)","v":1.3017474323878324},{"$f":"SUM(ICB_at_2000!R457,Vines!R457,WestNet!R457,Capex_to_Jun_2014!R457,Capex_from_Jul_2014!R457)","v":1.3017474323878324},{"$f":"SUM(ICB_at_2000!S457,Vines!S457,WestNet!S457,Capex_to_Jun_2014!S457,Capex_from_Jul_2014!S457)","v":1.3017474323878324},{"$f":"SUM(ICB_at_2000!T457,Vines!T457,WestNet!T457,Capex_to_Jun_2014!T457,Capex_from_Jul_2014!T457)","v":0.37595999095070498},{"$f":"SUM(ICB_at_2000!U457,Vines!U457,WestNet!U457,Capex_to_Jun_2014!U457,Capex_from_Jul_2014!U457)","v":0.67543339934506708},{"$f":"SUM(ICB_at_2000!V457,Vines!V457,WestNet!V457,Capex_to_Jun_2014!V457,Capex_from_Jul_2014!V457)","v":0.11531789744915966},{"$f":"SUM(ICB_at_2000!W457,Vines!W457,WestNet!W457,Capex_to_Jun_2014!W457,Capex_from_Jul_2014!W457)","v":0.84429174918133576},{"$f":"SUM(ICB_at_2000!X457,Vines!X457,WestNet!X457,Capex_to_Jun_2014!X457,Capex_from_Jul_2014!X457)","v":0.90001500462730366},{"$f":"SUM(ICB_at_2000!Y457,Vines!Y457,WestNet!Y457,Capex_to_Jun_2014!Y457,Capex_from_Jul_2014!Y457)","v":0.9579967405023313},{"$f":"SUM(ICB_at_2000!Z457,Vines!Z457,WestNet!Z457,Capex_to_Jun_2014!Z457,Capex_from_Jul_2014!Z457)","v":1.0183150537932186}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,{"$f":"SUM(ICB_at_2000!E458,Vines!E458,WestNet!E458,Capex_to_Jun_2014!E458,Capex_from_Jul_2014!E458)","v":0.54581189966173294},{"$f":"SUM(ICB_at_2000!F458,Vines!F458,WestNet!F458,Capex_to_Jun_2014!F458,Capex_from_Jul_2014!F458)","v":0.55513198128907559},{"$f":"SUM(ICB_at_2000!G458,Vines!G458,WestNet!G458,Capex_to_Jun_2014!G458,Capex_from_Jul_2014!G458)","v":0.56617802578355381},{"$f":"SUM(ICB_at_2000!H458,Vines!H458,WestNet!H458,Capex_to_Jun_2014!H458,Capex_from_Jul_2014!H458)","v":0.57571960140883105},{"$f":"SUM(ICB_at_2000!I458,Vines!I458,WestNet!I458,Capex_to_Jun_2014!I458,Capex_from_Jul_2014!I458)","v":0.58039519177805843},{"$f":"SUM(ICB_at_2000!J458,Vines!J458,WestNet!J458,Capex_to_Jun_2014!J458,Capex_from_Jul_2014!J458)","v":0.57521610752619678},{"$f":"SUM(ICB_at_2000!K458,Vines!K458,WestNet!K458,Capex_to_Jun_2014!K458,Capex_from_Jul_2014!K458)","v":0.57766435152475049},{"$f":"SUM(ICB_at_2000!L458,Vines!L458,WestNet!L458,Capex_to_Jun_2014!L458,Capex_from_Jul_2014!L458)","v":0.580067508234406},{"$f":"SUM(ICB_at_2000!M458,Vines!M458,WestNet!M458,Capex_to_Jun_2014!M458,Capex_from_Jul_2014!M458)","v":0.58232046677735438},{"$f":"SUM(ICB_at_2000!N458,Vines!N458,WestNet!N458,Capex_to_Jun_2014!N458,Capex_from_Jul_2014!N458)","v":0.58509662684450059},{"$f":"SUM(ICB_at_2000!O458,Vines!O458,WestNet!O458,Capex_to_Jun_2014!O458,Capex_from_Jul_2014!O458)","v":0.32001330863248956},{"$f":"SUM(ICB_at_2000!P458,Vines!P458,WestNet!P458,Capex_to_Jun_2014!P458,Capex_from_Jul_2014!P458)","v":0.65878452372758822},{"$f":"SUM(ICB_at_2000!Q458,Vines!Q458,WestNet!Q458,Capex_to_Jun_2014!Q458,Capex_from_Jul_2014!Q458)","v":0.6661125940619127},{"$f":"SUM(ICB_at_2000!R458,Vines!R458,WestNet!R458,Capex_to_Jun_2014!R458,Capex_from_Jul_2014!R458)","v":0.67254769966558825},{"$f":"SUM(ICB_at_2000!S458,Vines!S458,WestNet!S458,Capex_to_Jun_2014!S458,Capex_from_Jul_2014!S458)","v":0.68004038532401601},{"$f":"SUM(ICB_at_2000!T458,Vines!T458,WestNet!T458,Capex_to_Jun_2014!T458,Capex_from_Jul_2014!T458)","v":0.20655368275850258},{"$f":"SUM(ICB_at_2000!U458,Vines!U458,WestNet!U458,Capex_to_Jun_2014!U458,Capex_from_Jul_2014!U458)","v":0.38155172053110586},{"$f":"SUM(ICB_at_2000!V458,Vines!V458,WestNet!V458,Capex_to_Jun_2014!V458,Capex_from_Jul_2014!V458)","v":5.3424936853055514E-2},{"$f":"SUM(ICB_at_2000!W458,Vines!W458,WestNet!W458,Capex_to_Jun_2014!W458,Capex_from_Jul_2014!W458)","v":0.46710776994976982},{"$f":"SUM(ICB_at_2000!X458,Vines!X458,WestNet!X458,Capex_to_Jun_2014!X458,Capex_from_Jul_2014!X458)","v":0.50157950162725606},{"$f":"SUM(ICB_at_2000!Y458,Vines!Y458,WestNet!Y458,Capex_to_Jun_2014!Y458,Capex_from_Jul_2014!Y458)","v":0.53848904864581359},{"$f":"SUM(ICB_at_2000!Z458,Vines!Z458,WestNet!Z458,Capex_to_Jun_2014!Z458,Capex_from_Jul_2014!Z458)","v":0.57798545136923452}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,{"$f":"SUM(ICB_at_2000!E459,Vines!E459,WestNet!E459,Capex_to_Jun_2014!E459,Capex_from_Jul_2014!E459)","v":0.13911175865367068},{"$f":"SUM(ICB_at_2000!F459,Vines!F459,WestNet!F459,Capex_to_Jun_2014!F459,Capex_from_Jul_2014!F459)","v":0.15061649370736091},{"$f":"SUM(ICB_at_2000!G459,Vines!G459,WestNet!G459,Capex_to_Jun_2014!G459,Capex_from_Jul_2014!G459)","v":0.150616497403111},{"$f":"SUM(ICB_at_2000!H459,Vines!H459,WestNet!H459,Capex_to_Jun_2014!H459,Capex_from_Jul_2014!H459)","v":0.15061650100872087},{"$f":"SUM(ICB_at_2000!I459,Vines!I459,WestNet!I459,Capex_to_Jun_2014!I459,Capex_from_Jul_2014!I459)","v":0.15061650452638897},{"$f":"SUM(ICB_at_2000!J459,Vines!J459,WestNet!J459,Capex_to_Jun_2014!J459,Capex_from_Jul_2014!J459)","v":0.12275093921648979},{"$f":"SUM(ICB_at_2000!K459,Vines!K459,WestNet!K459,Capex_to_Jun_2014!K459,Capex_from_Jul_2014!K459)","v":0.12299853204215462},{"$f":"SUM(ICB_at_2000!L459,Vines!L459,WestNet!L459,Capex_to_Jun_2014!L459,Capex_from_Jul_2014!L459)","v":0.1232415651551166},{"$f":"SUM(ICB_at_2000!M459,Vines!M459,WestNet!M459,Capex_to_Jun_2014!M459,Capex_from_Jul_2014!M459)","v":0.12346940861029665},{"$f":"SUM(ICB_at_2000!N459,Vines!N459,WestNet!N459,Capex_to_Jun_2014!N459,Capex_from_Jul_2014!N459)","v":0.12375016384381447},{"$f":"SUM(ICB_at_2000!O459,Vines!O459,WestNet!O459,Capex_to_Jun_2014!O459,Capex_from_Jul_2014!O459)","v":8.482006508823782E-2},{"$f":"SUM(ICB_at_2000!P459,Vines!P459,WestNet!P459,Capex_to_Jun_2014!P459,Capex_from_Jul_2014!P459)","v":0.22595471390738339},{"$f":"SUM(ICB_at_2000!Q459,Vines!Q459,WestNet!Q459,Capex_to_Jun_2014!Q459,Capex_from_Jul_2014!Q459)","v":0.23785756185246176},{"$f":"SUM(ICB_at_2000!R459,Vines!R459,WestNet!R459,Capex_to_Jun_2014!R459,Capex_from_Jul_2014!R459)","v":0.23785756185246176},{"$f":"SUM(ICB_at_2000!S459,Vines!S459,WestNet!S459,Capex_to_Jun_2014!S459,Capex_from_Jul_2014!S459)","v":0.23785756185246176},{"$f":"SUM(ICB_at_2000!T459,Vines!T459,WestNet!T459,Capex_to_Jun_2014!T459,Capex_from_Jul_2014!T459)","v":5.3822249512234153E-2},{"$f":"SUM(ICB_at_2000!U459,Vines!U459,WestNet!U459,Capex_to_Jun_2014!U459,Capex_from_Jul_2014!U459)","v":0.11738759594734803},{"$f":"SUM(ICB_at_2000!V459,Vines!V459,WestNet!V459,Capex_to_Jun_2014!V459,Capex_from_Jul_2014!V459)","v":-3.4241534546024964E-3},{"$f":"SUM(ICB_at_2000!W459,Vines!W459,WestNet!W459,Capex_to_Jun_2014!W459,Capex_from_Jul_2014!W459)","v":0.12268190835243152},{"$f":"SUM(ICB_at_2000!X459,Vines!X459,WestNet!X459,Capex_to_Jun_2014!X459,Capex_from_Jul_2014!X459)","v":0.13214250176246181},{"$f":"SUM(ICB_at_2000!Y459,Vines!Y459,WestNet!Y459,Capex_to_Jun_2014!Y459,Capex_from_Jul_2014!Y459)","v":0.14758458000230329},{"$f":"SUM(ICB_at_2000!Z459,Vines!Z459,WestNet!Z459,Capex_to_Jun_2014!Z459,Capex_from_Jul_2014!Z459)","v":0.16660466696603671}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"SUM(ICB_at_2000!E460,Vines!E460,WestNet!E460,Capex_to_Jun_2014!E460,Capex_from_Jul_2014!E460)","v":0.11941211207593748},{"$f":"SUM(ICB_at_2000!F460,Vines!F460,WestNet!F460,Capex_to_Jun_2014!F460,Capex_from_Jul_2014!F460)","v":0.12331418084771369},{"$f":"SUM(ICB_at_2000!G460,Vines!G460,WestNet!G460,Capex_to_Jun_2014!G460,Capex_from_Jul_2014!G460)","v":0.12719721513767637},{"$f":"SUM(ICB_at_2000!H460,Vines!H460,WestNet!H460,Capex_to_Jun_2014!H460,Capex_from_Jul_2014!H460)","v":0.13106130779695629},{"$f":"SUM(ICB_at_2000!I460,Vines!I460,WestNet!I460,Capex_to_Jun_2014!I460,Capex_from_Jul_2014!I460)","v":0.13490655122375195},{"$f":"SUM(ICB_at_2000!J460,Vines!J460,WestNet!J460,Capex_to_Jun_2014!J460,Capex_from_Jul_2014!J460)","v":0.1176814918677031},{"$f":"SUM(ICB_at_2000!K460,Vines!K460,WestNet!K460,Capex_to_Jun_2014!K460,Capex_from_Jul_2014!K460)","v":0.11810045098344377},{"$f":"SUM(ICB_at_2000!L460,Vines!L460,WestNet!L460,Capex_to_Jun_2014!L460,Capex_from_Jul_2014!L460)","v":0.11851169447496597},{"$f":"SUM(ICB_at_2000!M460,Vines!M460,WestNet!M460,Capex_to_Jun_2014!M460,Capex_from_Jul_2014!M460)","v":0.11889723509898532},{"$f":"SUM(ICB_at_2000!N460,Vines!N460,WestNet!N460,Capex_to_Jun_2014!N460,Capex_from_Jul_2014!N460)","v":0.11937230930219922},{"$f":"SUM(ICB_at_2000!O460,Vines!O460,WestNet!O460,Capex_to_Jun_2014!O460,Capex_from_Jul_2014!O460)","v":1.86916309699462E-2},{"$f":"SUM(ICB_at_2000!P460,Vines!P460,WestNet!P460,Capex_to_Jun_2014!P460,Capex_from_Jul_2014!P460)","v":5.8072278226442724E-2},{"$f":"SUM(ICB_at_2000!Q460,Vines!Q460,WestNet!Q460,Capex_to_Jun_2014!Q460,Capex_from_Jul_2014!Q460)","v":0.11582055195359697},{"$f":"SUM(ICB_at_2000!R460,Vines!R460,WestNet!R460,Capex_to_Jun_2014!R460,Capex_from_Jul_2014!R460)","v":0.30365903863999472},{"$f":"SUM(ICB_at_2000!S460,Vines!S460,WestNet!S460,Capex_to_Jun_2014!S460,Capex_from_Jul_2014!S460)","v":0.30365903863999472},{"$f":"SUM(ICB_at_2000!T460,Vines!T460,WestNet!T460,Capex_to_Jun_2014!T460,Capex_from_Jul_2014!T460)","v":9.1621794716839795E-4},{"$f":"SUM(ICB_at_2000!U460,Vines!U460,WestNet!U460,Capex_to_Jun_2014!U460,Capex_from_Jul_2014!U460)","v":0.26287190700029028},{"$f":"SUM(ICB_at_2000!V460,Vines!V460,WestNet!V460,Capex_to_Jun_2014!V460,Capex_from_Jul_2014!V460)","v":-0.21559201984537135},{"$f":"SUM(ICB_at_2000!W460,Vines!W460,WestNet!W460,Capex_to_Jun_2014!W460,Capex_from_Jul_2014!W460)","v":6.8058884311573239E-2},{"$f":"SUM(ICB_at_2000!X460,Vines!X460,WestNet!X460,Capex_to_Jun_2014!X460,Capex_from_Jul_2014!X460)","v":9.0261545368944235E-2},{"$f":"SUM(ICB_at_2000!Y460,Vines!Y460,WestNet!Y460,Capex_to_Jun_2014!Y460,Capex_from_Jul_2014!Y460)","v":0.11381830340870626},{"$f":"SUM(ICB_at_2000!Z460,Vines!Z460,WestNet!Z460,Capex_to_Jun_2014!Z460,Capex_from_Jul_2014!Z460)","v":0.13850992935767339}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,{"$f":"SUM(ICB_at_2000!E461,Vines!E461,WestNet!E461,Capex_to_Jun_2014!E461,Capex_from_Jul_2014!E461)","v":7.688903950532783},{"$f":"SUM(ICB_at_2000!F461,Vines!F461,WestNet!F461,Capex_to_Jun_2014!F461,Capex_from_Jul_2014!F461)","v":8.1718348919803443},{"$f":"SUM(ICB_at_2000!G461,Vines!G461,WestNet!G461,Capex_to_Jun_2014!G461,Capex_from_Jul_2014!G461)","v":8.6309978692586267},{"$f":"SUM(ICB_at_2000!H461,Vines!H461,WestNet!H461,Capex_to_Jun_2014!H461,Capex_from_Jul_2014!H461)","v":9.0756123433296345},{"$f":"SUM(ICB_at_2000!I461,Vines!I461,WestNet!I461,Capex_to_Jun_2014!I461,Capex_from_Jul_2014!I461)","v":9.5021046211527747},{"$f":"SUM(ICB_at_2000!J461,Vines!J461,WestNet!J461,Capex_to_Jun_2014!J461,Capex_from_Jul_2014!J461)","v":13.347345784803862},{"$f":"SUM(ICB_at_2000!K461,Vines!K461,WestNet!K461,Capex_to_Jun_2014!K461,Capex_from_Jul_2014!K461)","v":14.371710633242623},{"$f":"SUM(ICB_at_2000!L461,Vines!L461,WestNet!L461,Capex_to_Jun_2014!L461,Capex_from_Jul_2014!L461)","v":15.357826741122535},{"$f":"SUM(ICB_at_2000!M461,Vines!M461,WestNet!M461,Capex_to_Jun_2014!M461,Capex_from_Jul_2014!M461)","v":16.127801699346879},{"$f":"SUM(ICB_at_2000!N461,Vines!N461,WestNet!N461,Capex_to_Jun_2014!N461,Capex_from_Jul_2014!N461)","v":17.03169170020449},{"$f":"SUM(ICB_at_2000!O461,Vines!O461,WestNet!O461,Capex_to_Jun_2014!O461,Capex_from_Jul_2014!O461)","v":4.1590029178655277},{"$f":"SUM(ICB_at_2000!P461,Vines!P461,WestNet!P461,Capex_to_Jun_2014!P461,Capex_from_Jul_2014!P461)","v":8.7274576698885298},{"$f":"SUM(ICB_at_2000!Q461,Vines!Q461,WestNet!Q461,Capex_to_Jun_2014!Q461,Capex_from_Jul_2014!Q461)","v":9.6943480661693471},{"$f":"SUM(ICB_at_2000!R461,Vines!R461,WestNet!R461,Capex_to_Jun_2014!R461,Capex_from_Jul_2014!R461)","v":10.792219618326309},{"$f":"SUM(ICB_at_2000!S461,Vines!S461,WestNet!S461,Capex_to_Jun_2014!S461,Capex_from_Jul_2014!S461)","v":11.88473752009987},{"$f":"SUM(ICB_at_2000!T461,Vines!T461,WestNet!T461,Capex_to_Jun_2014!T461,Capex_from_Jul_2014!T461)","v":3.3878746753136419},{"$f":"SUM(ICB_at_2000!U461,Vines!U461,WestNet!U461,Capex_to_Jun_2014!U461,Capex_from_Jul_2014!U461)","v":6.7041526489379182},{"$f":"SUM(ICB_at_2000!V461,Vines!V461,WestNet!V461,Capex_to_Jun_2014!V461,Capex_from_Jul_2014!V461)","v":0.70032205846998929},{"$f":"SUM(ICB_at_2000!W461,Vines!W461,WestNet!W461,Capex_to_Jun_2014!W461,Capex_from_Jul_2014!W461)","v":8.5091457312946108},{"$f":"SUM(ICB_at_2000!X461,Vines!X461,WestNet!X461,Capex_to_Jun_2014!X461,Capex_from_Jul_2014!X461)","v":9.6616402892182549},{"$f":"SUM(ICB_at_2000!Y461,Vines!Y461,WestNet!Y461,Capex_to_Jun_2014!Y461,Capex_from_Jul_2014!Y461)","v":10.913921966278416},{"$f":"SUM(ICB_at_2000!Z461,Vines!Z461,WestNet!Z461,Capex_to_Jun_2014!Z461,Capex_from_Jul_2014!Z461)","v":12.282602128387934}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000!E462,Vines!E462,WestNet!E462,Capex_to_Jun_2014!E462,Capex_from_Jul_2014!E462)","v":4.8740126997413347},{"$f":"SUM(ICB_at_2000!F462,Vines!F462,WestNet!F462,Capex_to_Jun_2014!F462,Capex_from_Jul_2014!F462)","v":5.5998318896021209},{"$f":"SUM(ICB_at_2000!G462,Vines!G462,WestNet!G462,Capex_to_Jun_2014!G462,Capex_from_Jul_2014!G462)","v":5.9023825792182798},{"$f":"SUM(ICB_at_2000!H462,Vines!H462,WestNet!H462,Capex_to_Jun_2014!H462,Capex_from_Jul_2014!H462)","v":6.2266647933125014},{"$f":"SUM(ICB_at_2000!I462,Vines!I462,WestNet!I462,Capex_to_Jun_2014!I462,Capex_from_Jul_2014!I462)","v":6.5388105796465767},{"$f":"SUM(ICB_at_2000!J462,Vines!J462,WestNet!J462,Capex_to_Jun_2014!J462,Capex_from_Jul_2014!J462)","v":0},{"$f":"SUM(ICB_at_2000!K462,Vines!K462,WestNet!K462,Capex_to_Jun_2014!K462,Capex_from_Jul_2014!K462)","v":4.8685580447781693E-16},{"$f":"SUM(ICB_at_2000!L462,Vines!L462,WestNet!L462,Capex_to_Jun_2014!L462,Capex_from_Jul_2014!L462)","v":0},{"$f":"SUM(ICB_at_2000!M462,Vines!M462,WestNet!M462,Capex_to_Jun_2014!M462,Capex_from_Jul_2014!M462)","v":0},{"$f":"SUM(ICB_at_2000!N462,Vines!N462,WestNet!N462,Capex_to_Jun_2014!N462,Capex_from_Jul_2014!N462)","v":0},{"$f":"SUM(ICB_at_2000!O462,Vines!O462,WestNet!O462,Capex_to_Jun_2014!O462,Capex_from_Jul_2014!O462)","v":0},{"$f":"SUM(ICB_at_2000!P462,Vines!P462,WestNet!P462,Capex_to_Jun_2014!P462,Capex_from_Jul_2014!P462)","v":0.65675730903625273},{"$f":"SUM(ICB_at_2000!Q462,Vines!Q462,WestNet!Q462,Capex_to_Jun_2014!Q462,Capex_from_Jul_2014!Q462)","v":0.72964056306582448},{"$f":"SUM(ICB_at_2000!R462,Vines!R462,WestNet!R462,Capex_to_Jun_2014!R462,Capex_from_Jul_2014!R462)","v":0.72964056306582448},{"$f":"SUM(ICB_at_2000!S462,Vines!S462,WestNet!S462,Capex_to_Jun_2014!S462,Capex_from_Jul_2014!S462)","v":0.72964056306582448},{"$f":"SUM(ICB_at_2000!T462,Vines!T462,WestNet!T462,Capex_to_Jun_2014!T462,Capex_from_Jul_2014!T462)","v":0.21310603046015278},{"$f":"SUM(ICB_at_2000!U462,Vines!U462,WestNet!U462,Capex_to_Jun_2014!U462,Capex_from_Jul_2014!U462)","v":0.26930161360399363},{"$f":"SUM(ICB_at_2000!V462,Vines!V462,WestNet!V462,Capex_to_Jun_2014!V462,Capex_from_Jul_2014!V462)","v":0.19100621803777437},{"$f":"SUM(ICB_at_2000!W462,Vines!W462,WestNet!W462,Capex_to_Jun_2014!W462,Capex_from_Jul_2014!W462)","v":0.60587166314332941},{"$f":"SUM(ICB_at_2000!X462,Vines!X462,WestNet!X462,Capex_to_Jun_2014!X462,Capex_from_Jul_2014!X462)","v":0.52087173203421944},{"$f":"SUM(ICB_at_2000!Y462,Vines!Y462,WestNet!Y462,Capex_to_Jun_2014!Y462,Capex_from_Jul_2014!Y462)","v":0.64492552882425525},{"$f":"SUM(ICB_at_2000!Z462,Vines!Z462,WestNet!Z462,Capex_to_Jun_2014!Z462,Capex_from_Jul_2014!Z462)","v":0.76480254309078577}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000!E463,Vines!E463,WestNet!E463,Capex_to_Jun_2014!E463,Capex_from_Jul_2014!E463)","v":0},{"$f":"SUM(ICB_at_2000!F463,Vines!F463,WestNet!F463,Capex_to_Jun_2014!F463,Capex_from_Jul_2014!F463)","v":0},{"$f":"SUM(ICB_at_2000!G463,Vines!G463,WestNet!G463,Capex_to_Jun_2014!G463,Capex_from_Jul_2014!G463)","v":0},{"$f":"SUM(ICB_at_2000!H463,Vines!H463,WestNet!H463,Capex_to_Jun_2014!H463,Capex_from_Jul_2014!H463)","v":0},{"$f":"SUM(ICB_at_2000!I463,Vines!I463,WestNet!I463,Capex_to_Jun_2014!I463,Capex_from_Jul_2014!I463)","v":0},{"$f":"SUM(ICB_at_2000!J463,Vines!J463,WestNet!J463,Capex_to_Jun_2014!J463,Capex_from_Jul_2014!J463)","v":0},{"$f":"SUM(ICB_at_2000!K463,Vines!K463,WestNet!K463,Capex_to_Jun_2014!K463,Capex_from_Jul_2014!K463)","v":0},{"$f":"SUM(ICB_at_2000!L463,Vines!L463,WestNet!L463,Capex_to_Jun_2014!L463,Capex_from_Jul_2014!L463)","v":0},{"$f":"SUM(ICB_at_2000!M463,Vines!M463,WestNet!M463,Capex_to_Jun_2014!M463,Capex_from_Jul_2014!M463)","v":0},{"$f":"SUM(ICB_at_2000!N463,Vines!N463,WestNet!N463,Capex_to_Jun_2014!N463,Capex_from_Jul_2014!N463)","v":0},{"$f":"SUM(ICB_at_2000!O463,Vines!O463,WestNet!O463,Capex_to_Jun_2014!O463,Capex_from_Jul_2014!O463)","v":0},{"$f":"SUM(ICB_at_2000!P463,Vines!P463,WestNet!P463,Capex_to_Jun_2014!P463,Capex_from_Jul_2014!P463)","v":0},{"$f":"SUM(ICB_at_2000!Q463,Vines!Q463,WestNet!Q463,Capex_to_Jun_2014!Q463,Capex_from_Jul_2014!Q463)","v":0},{"$f":"SUM(ICB_at_2000!R463,Vines!R463,WestNet!R463,Capex_to_Jun_2014!R463,Capex_from_Jul_2014!R463)","v":0},{"$f":"SUM(ICB_at_2000!S463,Vines!S463,WestNet!S463,Capex_to_Jun_2014!S463,Capex_from_Jul_2014!S463)","v":0},{"$f":"SUM(ICB_at_2000!T463,Vines!T463,WestNet!T463,Capex_to_Jun_2014!T463,Capex_from_Jul_2014!T463)","v":0.95852020329256193},{"$f":"SUM(ICB_at_2000!U463,Vines!U463,WestNet!U463,Capex_to_Jun_2014!U463,Capex_from_Jul_2014!U463)","v":1.4006163581846172},{"$f":"SUM(ICB_at_2000!V463,Vines!V463,WestNet!V463,Capex_to_Jun_2014!V463,Capex_from_Jul_2014!V463)","v":1.1392693017652211},{"$f":"SUM(ICB_at_2000!W463,Vines!W463,WestNet!W463,Capex_to_Jun_2014!W463,Capex_from_Jul_2014!W463)","v":2.7569740686671613},{"$f":"SUM(ICB_at_2000!X463,Vines!X463,WestNet!X463,Capex_to_Jun_2014!X463,Capex_from_Jul_2014!X463)","v":2.7621599097242306},{"$f":"SUM(ICB_at_2000!Y463,Vines!Y463,WestNet!Y463,Capex_to_Jun_2014!Y463,Capex_from_Jul_2014!Y463)","v":2.5580054889585702},{"$f":"SUM(ICB_at_2000!Z463,Vines!Z463,WestNet!Z463,Capex_to_Jun_2014!Z463,Capex_from_Jul_2014!Z463)","v":2.665578692538499}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,{"$f":"SUM(ICB_at_2000!E464,Vines!E464,WestNet!E464,Capex_to_Jun_2014!E464,Capex_from_Jul_2014!E464)","v":0},{"$f":"SUM(ICB_at_2000!F464,Vines!F464,WestNet!F464,Capex_to_Jun_2014!F464,Capex_from_Jul_2014!F464)","v":0},{"$f":"SUM(ICB_at_2000!G464,Vines!G464,WestNet!G464,Capex_to_Jun_2014!G464,Capex_from_Jul_2014!G464)","v":0},{"$f":"SUM(ICB_at_2000!H464,Vines!H464,WestNet!H464,Capex_to_Jun_2014!H464,Capex_from_Jul_2014!H464)","v":0},{"$f":"SUM(ICB_at_2000!I464,Vines!I464,WestNet!I464,Capex_to_Jun_2014!I464,Capex_from_Jul_2014!I464)","v":0},{"$f":"SUM(ICB_at_2000!J464,Vines!J464,WestNet!J464,Capex_to_Jun_2014!J464,Capex_from_Jul_2014!J464)","v":1.5452717589195013},{"$f":"SUM(ICB_at_2000!K464,Vines!K464,WestNet!K464,Capex_to_Jun_2014!K464,Capex_from_Jul_2014!K464)","v":2.4018669277954197},{"$f":"SUM(ICB_at_2000!L464,Vines!L464,WestNet!L464,Capex_to_Jun_2014!L464,Capex_from_Jul_2014!L464)","v":3.1431011167533827},{"$f":"SUM(ICB_at_2000!M464,Vines!M464,WestNet!M464,Capex_to_Jun_2014!M464,Capex_from_Jul_2014!M464)","v":3.765238322557678},{"$f":"SUM(ICB_at_2000!N464,Vines!N464,WestNet!N464,Capex_to_Jun_2014!N464,Capex_from_Jul_2014!N464)","v":4.6634085314714087},{"$f":"SUM(ICB_at_2000!O464,Vines!O464,WestNet!O464,Capex_to_Jun_2014!O464,Capex_from_Jul_2014!O464)","v":0.46449405636795188},{"$f":"SUM(ICB_at_2000!P464,Vines!P464,WestNet!P464,Capex_to_Jun_2014!P464,Capex_from_Jul_2014!P464)","v":1.6281721545347814},{"$f":"SUM(ICB_at_2000!Q464,Vines!Q464,WestNet!Q464,Capex_to_Jun_2014!Q464,Capex_from_Jul_2014!Q464)","v":2.6571209957622419},{"$f":"SUM(ICB_at_2000!R464,Vines!R464,WestNet!R464,Capex_to_Jun_2014!R464,Capex_from_Jul_2014!R464)","v":3.433454289533536},{"$f":"SUM(ICB_at_2000!S464,Vines!S464,WestNet!S464,Capex_to_Jun_2014!S464,Capex_from_Jul_2014!S464)","v":4.3040610901418681},{"$f":"SUM(ICB_at_2000!T464,Vines!T464,WestNet!T464,Capex_to_Jun_2014!T464,Capex_from_Jul_2014!T464)","v":0.84069762283425686},{"$f":"SUM(ICB_at_2000!U464,Vines!U464,WestNet!U464,Capex_to_Jun_2014!U464,Capex_from_Jul_2014!U464)","v":2.1074080536393782},{"$f":"SUM(ICB_at_2000!V464,Vines!V464,WestNet!V464,Capex_to_Jun_2014!V464,Capex_from_Jul_2014!V464)","v":1.7342598483210556},{"$f":"SUM(ICB_at_2000!W464,Vines!W464,WestNet!W464,Capex_to_Jun_2014!W464,Capex_from_Jul_2014!W464)","v":5.0752568016565478},{"$f":"SUM(ICB_at_2000!X464,Vines!X464,WestNet!X464,Capex_to_Jun_2014!X464,Capex_from_Jul_2014!X464)","v":5.9887238183646279},{"$f":"SUM(ICB_at_2000!Y464,Vines!Y464,WestNet!Y464,Capex_to_Jun_2014!Y464,Capex_from_Jul_2014!Y464)","v":6.4288393236477859},{"$f":"SUM(ICB_at_2000!Z464,Vines!Z464,WestNet!Z464,Capex_to_Jun_2014!Z464,Capex_from_Jul_2014!Z464)","v":6.5224549864437122}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,{"$f":"SUM(ICB_at_2000!E465,Vines!E465,WestNet!E465,Capex_to_Jun_2014!E465,Capex_from_Jul_2014!E465)","v":0},{"$f":"SUM(ICB_at_2000!F465,Vines!F465,WestNet!F465,Capex_to_Jun_2014!F465,Capex_from_Jul_2014!F465)","v":0},{"$f":"SUM(ICB_at_2000!G465,Vines!G465,WestNet!G465,Capex_to_Jun_2014!G465,Capex_from_Jul_2014!G465)","v":0},{"$f":"SUM(ICB_at_2000!H465,Vines!H465,WestNet!H465,Capex_to_Jun_2014!H465,Capex_from_Jul_2014!H465)","v":0},{"$f":"SUM(ICB_at_2000!I465,Vines!I465,WestNet!I465,Capex_to_Jun_2014!I465,Capex_from_Jul_2014!I465)","v":0},{"$f":"SUM(ICB_at_2000!J465,Vines!J465,WestNet!J465,Capex_to_Jun_2014!J465,Capex_from_Jul_2014!J465)","v":3.1032027953879489},{"$f":"SUM(ICB_at_2000!K465,Vines!K465,WestNet!K465,Capex_to_Jun_2014!K465,Capex_from_Jul_2014!K465)","v":3.1032027953879489},{"$f":"SUM(ICB_at_2000!L465,Vines!L465,WestNet!L465,Capex_to_Jun_2014!L465,Capex_from_Jul_2014!L465)","v":3.1032027953879489},{"$f":"SUM(ICB_at_2000!M465,Vines!M465,WestNet!M465,Capex_to_Jun_2014!M465,Capex_from_Jul_2014!M465)","v":3.1032027953879489},{"$f":"SUM(ICB_at_2000!N465,Vines!N465,WestNet!N465,Capex_to_Jun_2014!N465,Capex_from_Jul_2014!N465)","v":3.103202795387948},{"$f":"SUM(ICB_at_2000!O465,Vines!O465,WestNet!O465,Capex_to_Jun_2014!O465,Capex_from_Jul_2014!O465)","v":2.282946912769385E-20},{"$f":"SUM(ICB_at_2000!P465,Vines!P465,WestNet!P465,Capex_to_Jun_2014!P465,Capex_from_Jul_2014!P465)","v":0},{"$f":"SUM(ICB_at_2000!Q465,Vines!Q465,WestNet!Q465,Capex_to_Jun_2014!Q465,Capex_from_Jul_2014!Q465)","v":0},{"$f":"SUM(ICB_at_2000!R465,Vines!R465,WestNet!R465,Capex_to_Jun_2014!R465,Capex_from_Jul_2014!R465)","v":0},{"$f":"SUM(ICB_at_2000!S465,Vines!S465,WestNet!S465,Capex_to_Jun_2014!S465,Capex_from_Jul_2014!S465)","v":0},{"$f":"SUM(ICB_at_2000!T465,Vines!T465,WestNet!T465,Capex_to_Jun_2014!T465,Capex_from_Jul_2014!T465)","v":1.2342540357375668E-15},{"$f":"SUM(ICB_at_2000!U465,Vines!U465,WestNet!U465,Capex_to_Jun_2014!U465,Capex_from_Jul_2014!U465)","v":0},{"$f":"SUM(ICB_at_2000!V465,Vines!V465,WestNet!V465,Capex_to_Jun_2014!V465,Capex_from_Jul_2014!V465)","v":0},{"$f":"SUM(ICB_at_2000!W465,Vines!W465,WestNet!W465,Capex_to_Jun_2014!W465,Capex_from_Jul_2014!W465)","v":0},{"$f":"SUM(ICB_at_2000!X465,Vines!X465,WestNet!X465,Capex_to_Jun_2014!X465,Capex_from_Jul_2014!X465)","v":0},{"$f":"SUM(ICB_at_2000!Y465,Vines!Y465,WestNet!Y465,Capex_to_Jun_2014!Y465,Capex_from_Jul_2014!Y465)","v":0},{"$f":"SUM(ICB_at_2000!Z465,Vines!Z465,WestNet!Z465,Capex_to_Jun_2014!Z465,Capex_from_Jul_2014!Z465)","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,{"$f":"SUM(ICB_at_2000!E466,Vines!E466,WestNet!E466,Capex_to_Jun_2014!E466,Capex_from_Jul_2014!E466)","v":0},{"$f":"SUM(ICB_at_2000!F466,Vines!F466,WestNet!F466,Capex_to_Jun_2014!F466,Capex_from_Jul_2014!F466)","v":0},{"$f":"SUM(ICB_at_2000!G466,Vines!G466,WestNet!G466,Capex_to_Jun_2014!G466,Capex_from_Jul_2014!G466)","v":0},{"$f":"SUM(ICB_at_2000!H466,Vines!H466,WestNet!H466,Capex_to_Jun_2014!H466,Capex_from_Jul_2014!H466)","v":0},{"$f":"SUM(ICB_at_2000!I466,Vines!I466,WestNet!I466,Capex_to_Jun_2014!I466,Capex_from_Jul_2014!I466)","v":0},{"$f":"SUM(ICB_at_2000!J466,Vines!J466,WestNet!J466,Capex_to_Jun_2014!J466,Capex_from_Jul_2014!J466)","v":0},{"$f":"SUM(ICB_at_2000!K466,Vines!K466,WestNet!K466,Capex_to_Jun_2014!K466,Capex_from_Jul_2014!K466)","v":0},{"$f":"SUM(ICB_at_2000!L466,Vines!L466,WestNet!L466,Capex_to_Jun_2014!L466,Capex_from_Jul_2014!L466)","v":0},{"$f":"SUM(ICB_at_2000!M466,Vines!M466,WestNet!M466,Capex_to_Jun_2014!M466,Capex_from_Jul_2014!M466)","v":0},{"$f":"SUM(ICB_at_2000!N466,Vines!N466,WestNet!N466,Capex_to_Jun_2014!N466,Capex_from_Jul_2014!N466)","v":0},{"$f":"SUM(ICB_at_2000!O466,Vines!O466,WestNet!O466,Capex_to_Jun_2014!O466,Capex_from_Jul_2014!O466)","v":0},{"$f":"SUM(ICB_at_2000!P466,Vines!P466,WestNet!P466,Capex_to_Jun_2014!P466,Capex_from_Jul_2014!P466)","v":0},{"$f":"SUM(ICB_at_2000!Q466,Vines!Q466,WestNet!Q466,Capex_to_Jun_2014!Q466,Capex_from_Jul_2014!Q466)","v":0},{"$f":"SUM(ICB_at_2000!R466,Vines!R466,WestNet!R466,Capex_to_Jun_2014!R466,Capex_from_Jul_2014!R466)","v":0},{"$f":"SUM(ICB_at_2000!S466,Vines!S466,WestNet!S466,Capex_to_Jun_2014!S466,Capex_from_Jul_2014!S466)","v":0},{"$f":"SUM(ICB_at_2000!T466,Vines!T466,WestNet!T466,Capex_to_Jun_2014!T466,Capex_from_Jul_2014!T466)","v":-4.5528525764873984E-2},{"$f":"SUM(ICB_at_2000!U466,Vines!U466,WestNet!U466,Capex_to_Jun_2014!U466,Capex_from_Jul_2014!U466)","v":0},{"$f":"SUM(ICB_at_2000!V466,Vines!V466,WestNet!V466,Capex_to_Jun_2014!V466,Capex_from_Jul_2014!V466)","v":-9.2760858108530672E-2},{"$f":"SUM(ICB_at_2000!W466,Vines!W466,WestNet!W466,Capex_to_Jun_2014!W466,Capex_from_Jul_2014!W466)","v":-0.22090505521819043},{"$f":"SUM(ICB_at_2000!X466,Vines!X466,WestNet!X466,Capex_to_Jun_2014!X466,Capex_from_Jul_2014!X466)","v":-0.24105323681031604},{"$f":"SUM(ICB_at_2000!Y466,Vines!Y466,WestNet!Y466,Capex_to_Jun_2014!Y466,Capex_from_Jul_2014!Y466)","v":-0.25661941851636833},{"$f":"SUM(ICB_at_2000!Z466,Vines!Z466,WestNet!Z466,Capex_to_Jun_2014!Z466,Capex_from_Jul_2014!Z466)","v":-0.26303490397927753}]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E453:E467)","v":26.202038657336232},27.637010789487064,28.593701013991645,29.5196727952627,30.391246687175379,32.18660863328779,34.236391954251225,36.12833498944471,37.666231208739433,39.631898880066345,12.294370724967234,26.641081552216718,29.041845998235118,31.402640215917398,33.698725993166974,4.8423459159646551,{"$f":"SUM(U453:U467)","v":20.247701155037298},{"$f":"SUM(V453:V467)","v":-5.9222788770069572},{"$f":"SUM(W453:W467)","v":17.007519095780385},{"$f":"SUM(X453:X467)","v":18.73440314085865},{"$f":"SUM(Y453:Y467)","v":20.177850776034216},21.7979363932231]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  "}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM(ICB_at_2000!E471,Vines!E471,WestNet!E471,Capex_to_Jun_2014!E471,Capex_from_Jul_2014!E471)","v":0},{"$f":"SUM(ICB_at_2000!F471,Vines!F471,WestNet!F471,Capex_to_Jun_2014!F471,Capex_from_Jul_2014!F471)","v":0},{"$f":"SUM(ICB_at_2000!G471,Vines!G471,WestNet!G471,Capex_to_Jun_2014!G471,Capex_from_Jul_2014!G471)","v":0},{"$f":"SUM(ICB_at_2000!H471,Vines!H471,WestNet!H471,Capex_to_Jun_2014!H471,Capex_from_Jul_2014!H471)","v":0},{"$f":"SUM(ICB_at_2000!I471,Vines!I471,WestNet!I471,Capex_to_Jun_2014!I471,Capex_from_Jul_2014!I471)","v":0},{"$f":"SUM(ICB_at_2000!J471,Vines!J471,WestNet!J471,Capex_to_Jun_2014!J471,Capex_from_Jul_2014!J471)","v":0},{"$f":"SUM(ICB_at_2000!K471,Vines!K471,WestNet!K471,Capex_to_Jun_2014!K471,Capex_from_Jul_2014!K471)","v":0},{"$f":"SUM(ICB_at_2000!L471,Vines!L471,WestNet!L471,Capex_to_Jun_2014!L471,Capex_from_Jul_2014!L471)","v":0},{"$f":"SUM(ICB_at_2000!M471,Vines!M471,WestNet!M471,Capex_to_Jun_2014!M471,Capex_from_Jul_2014!M471)","v":0},{"$f":"SUM(ICB_at_2000!N471,Vines!N471,WestNet!N471,Capex_to_Jun_2014!N471,Capex_from_Jul_2014!N471)","v":0},{"$f":"SUM(ICB_at_2000!O471,Vines!O471,WestNet!O471,Capex_to_Jun_2014!O471,Capex_from_Jul_2014!O471)","v":0},{"$f":"SUM(ICB_at_2000!P471,Vines!P471,WestNet!P471,Capex_to_Jun_2014!P471,Capex_from_Jul_2014!P471)","v":0},{"$f":"SUM(ICB_at_2000!Q471,Vines!Q471,WestNet!Q471,Capex_to_Jun_2014!Q471,Capex_from_Jul_2014!Q471)","v":0},{"$f":"SUM(ICB_at_2000!R471,Vines!R471,WestNet!R471,Capex_to_Jun_2014!R471,Capex_from_Jul_2014!R471)","v":0},{"$f":"SUM(ICB_at_2000!S471,Vines!S471,WestNet!S471,Capex_to_Jun_2014!S471,Capex_from_Jul_2014!S471)","v":0},{"$f":"SUM(ICB_at_2000!T471,Vines!T471,WestNet!T471,Capex_to_Jun_2014!T471,Capex_from_Jul_2014!T471)","v":0},{"$f":"SUM(ICB_at_2000!U471,Vines!U471,WestNet!U471,Capex_to_Jun_2014!U471,Capex_from_Jul_2014!U471)","v":0},{"$f":"SUM(ICB_at_2000!V471,Vines!V471,WestNet!V471,Capex_to_Jun_2014!V471,Capex_from_Jul_2014!V471)","v":0},{"$f":"SUM(ICB_at_2000!W471,Vines!W471,WestNet!W471,Capex_to_Jun_2014!W471,Capex_from_Jul_2014!W471)","v":0},{"$f":"SUM(ICB_at_2000!X471,Vines!X471,WestNet!X471,Capex_to_Jun_2014!X471,Capex_from_Jul_2014!X471)","v":0},{"$f":"SUM(ICB_at_2000!Y471,Vines!Y471,WestNet!Y471,Capex_to_Jun_2014!Y471,Capex_from_Jul_2014!Y471)","v":0},{"$f":"SUM(ICB_at_2000!Z471,Vines!Z471,WestNet!Z471,Capex_to_Jun_2014!Z471,Capex_from_Jul_2014!Z471)","v":0}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM(ICB_at_2000!E472,Vines!E472,WestNet!E472,Capex_to_Jun_2014!E472,Capex_from_Jul_2014!E472)","v":0},{"$f":"SUM(ICB_at_2000!F472,Vines!F472,WestNet!F472,Capex_to_Jun_2014!F472,Capex_from_Jul_2014!F472)","v":0},{"$f":"SUM(ICB_at_2000!G472,Vines!G472,WestNet!G472,Capex_to_Jun_2014!G472,Capex_from_Jul_2014!G472)","v":0},{"$f":"SUM(ICB_at_2000!H472,Vines!H472,WestNet!H472,Capex_to_Jun_2014!H472,Capex_from_Jul_2014!H472)","v":0},{"$f":"SUM(ICB_at_2000!I472,Vines!I472,WestNet!I472,Capex_to_Jun_2014!I472,Capex_from_Jul_2014!I472)","v":0},{"$f":"SUM(ICB_at_2000!J472,Vines!J472,WestNet!J472,Capex_to_Jun_2014!J472,Capex_from_Jul_2014!J472)","v":0},{"$f":"SUM(ICB_at_2000!K472,Vines!K472,WestNet!K472,Capex_to_Jun_2014!K472,Capex_from_Jul_2014!K472)","v":0},{"$f":"SUM(ICB_at_2000!L472,Vines!L472,WestNet!L472,Capex_to_Jun_2014!L472,Capex_from_Jul_2014!L472)","v":0},{"$f":"SUM(ICB_at_2000!M472,Vines!M472,WestNet!M472,Capex_to_Jun_2014!M472,Capex_from_Jul_2014!M472)","v":0},{"$f":"SUM(ICB_at_2000!N472,Vines!N472,WestNet!N472,Capex_to_Jun_2014!N472,Capex_from_Jul_2014!N472)","v":0},{"$f":"SUM(ICB_at_2000!O472,Vines!O472,WestNet!O472,Capex_to_Jun_2014!O472,Capex_from_Jul_2014!O472)","v":0},{"$f":"SUM(ICB_at_2000!P472,Vines!P472,WestNet!P472,Capex_to_Jun_2014!P472,Capex_from_Jul_2014!P472)","v":0},{"$f":"SUM(ICB_at_2000!Q472,Vines!Q472,WestNet!Q472,Capex_to_Jun_2014!Q472,Capex_from_Jul_2014!Q472)","v":0},{"$f":"SUM(ICB_at_2000!R472,Vines!R472,WestNet!R472,Capex_to_Jun_2014!R472,Capex_from_Jul_2014!R472)","v":0},{"$f":"SUM(ICB_at_2000!S472,Vines!S472,WestNet!S472,Capex_to_Jun_2014!S472,Capex_from_Jul_2014!S472)","v":0},{"$f":"SUM(ICB_at_2000!T472,Vines!T472,WestNet!T472,Capex_to_Jun_2014!T472,Capex_from_Jul_2014!T472)","v":0},{"$f":"SUM(ICB_at_2000!U472,Vines!U472,WestNet!U472,Capex_to_Jun_2014!U472,Capex_from_Jul_2014!U472)","v":0},{"$f":"SUM(ICB_at_2000!V472,Vines!V472,WestNet!V472,Capex_to_Jun_2014!V472,Capex_from_Jul_2014!V472)","v":0},{"$f":"SUM(ICB_at_2000!W472,Vines!W472,WestNet!W472,Capex_to_Jun_2014!W472,Capex_from_Jul_2014!W472)","v":0},{"$f":"SUM(ICB_at_2000!X472,Vines!X472,WestNet!X472,Capex_to_Jun_2014!X472,Capex_from_Jul_2014!X472)","v":0},{"$f":"SUM(ICB_at_2000!Y472,Vines!Y472,WestNet!Y472,Capex_to_Jun_2014!Y472,Capex_from_Jul_2014!Y472)","v":0},{"$f":"SUM(ICB_at_2000!Z472,Vines!Z472,WestNet!Z472,Capex_to_Jun_2014!Z472,Capex_from_Jul_2014!Z472)","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000!E473,Vines!E473,WestNet!E473,Capex_to_Jun_2014!E473,Capex_from_Jul_2014!E473)","v":0},{"$f":"SUM(ICB_at_2000!F473,Vines!F473,WestNet!F473,Capex_to_Jun_2014!F473,Capex_from_Jul_2014!F473)","v":0},{"$f":"SUM(ICB_at_2000!G473,Vines!G473,WestNet!G473,Capex_to_Jun_2014!G473,Capex_from_Jul_2014!G473)","v":0},{"$f":"SUM(ICB_at_2000!H473,Vines!H473,WestNet!H473,Capex_to_Jun_2014!H473,Capex_from_Jul_2014!H473)","v":0},{"$f":"SUM(ICB_at_2000!I473,Vines!I473,WestNet!I473,Capex_to_Jun_2014!I473,Capex_from_Jul_2014!I473)","v":0},{"$f":"SUM(ICB_at_2000!J473,Vines!J473,WestNet!J473,Capex_to_Jun_2014!J473,Capex_from_Jul_2014!J473)","v":0},{"$f":"SUM(ICB_at_2000!K473,Vines!K473,WestNet!K473,Capex_to_Jun_2014!K473,Capex_from_Jul_2014!K473)","v":0},{"$f":"SUM(ICB_at_2000!L473,Vines!L473,WestNet!L473,Capex_to_Jun_2014!L473,Capex_from_Jul_2014!L473)","v":0},{"$f":"SUM(ICB_at_2000!M473,Vines!M473,WestNet!M473,Capex_to_Jun_2014!M473,Capex_from_Jul_2014!M473)","v":0},{"$f":"SUM(ICB_at_2000!N473,Vines!N473,WestNet!N473,Capex_to_Jun_2014!N473,Capex_from_Jul_2014!N473)","v":0},{"$f":"SUM(ICB_at_2000!O473,Vines!O473,WestNet!O473,Capex_to_Jun_2014!O473,Capex_from_Jul_2014!O473)","v":0},{"$f":"SUM(ICB_at_2000!P473,Vines!P473,WestNet!P473,Capex_to_Jun_2014!P473,Capex_from_Jul_2014!P473)","v":0},{"$f":"SUM(ICB_at_2000!Q473,Vines!Q473,WestNet!Q473,Capex_to_Jun_2014!Q473,Capex_from_Jul_2014!Q473)","v":0},{"$f":"SUM(ICB_at_2000!R473,Vines!R473,WestNet!R473,Capex_to_Jun_2014!R473,Capex_from_Jul_2014!R473)","v":0},{"$f":"SUM(ICB_at_2000!S473,Vines!S473,WestNet!S473,Capex_to_Jun_2014!S473,Capex_from_Jul_2014!S473)","v":0},{"$f":"SUM(ICB_at_2000!T473,Vines!T473,WestNet!T473,Capex_to_Jun_2014!T473,Capex_from_Jul_2014!T473)","v":0},{"$f":"SUM(ICB_at_2000!U473,Vines!U473,WestNet!U473,Capex_to_Jun_2014!U473,Capex_from_Jul_2014!U473)","v":0},{"$f":"SUM(ICB_at_2000!V473,Vines!V473,WestNet!V473,Capex_to_Jun_2014!V473,Capex_from_Jul_2014!V473)","v":0},{"$f":"SUM(ICB_at_2000!W473,Vines!W473,WestNet!W473,Capex_to_Jun_2014!W473,Capex_from_Jul_2014!W473)","v":0},{"$f":"SUM(ICB_at_2000!X473,Vines!X473,WestNet!X473,Capex_to_Jun_2014!X473,Capex_from_Jul_2014!X473)","v":0},{"$f":"SUM(ICB_at_2000!Y473,Vines!Y473,WestNet!Y473,Capex_to_Jun_2014!Y473,Capex_from_Jul_2014!Y473)","v":0},{"$f":"SUM(ICB_at_2000!Z473,Vines!Z473,WestNet!Z473,Capex_to_Jun_2014!Z473,Capex_from_Jul_2014!Z473)","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000!E474,Vines!E474,WestNet!E474,Capex_to_Jun_2014!E474,Capex_from_Jul_2014!E474)","v":0},{"$f":"SUM(ICB_at_2000!F474,Vines!F474,WestNet!F474,Capex_to_Jun_2014!F474,Capex_from_Jul_2014!F474)","v":0},{"$f":"SUM(ICB_at_2000!G474,Vines!G474,WestNet!G474,Capex_to_Jun_2014!G474,Capex_from_Jul_2014!G474)","v":0},{"$f":"SUM(ICB_at_2000!H474,Vines!H474,WestNet!H474,Capex_to_Jun_2014!H474,Capex_from_Jul_2014!H474)","v":0},{"$f":"SUM(ICB_at_2000!I474,Vines!I474,WestNet!I474,Capex_to_Jun_2014!I474,Capex_from_Jul_2014!I474)","v":0},{"$f":"SUM(ICB_at_2000!J474,Vines!J474,WestNet!J474,Capex_to_Jun_2014!J474,Capex_from_Jul_2014!J474)","v":0},{"$f":"SUM(ICB_at_2000!K474,Vines!K474,WestNet!K474,Capex_to_Jun_2014!K474,Capex_from_Jul_2014!K474)","v":0},{"$f":"SUM(ICB_at_2000!L474,Vines!L474,WestNet!L474,Capex_to_Jun_2014!L474,Capex_from_Jul_2014!L474)","v":0},{"$f":"SUM(ICB_at_2000!M474,Vines!M474,WestNet!M474,Capex_to_Jun_2014!M474,Capex_from_Jul_2014!M474)","v":0},{"$f":"SUM(ICB_at_2000!N474,Vines!N474,WestNet!N474,Capex_to_Jun_2014!N474,Capex_from_Jul_2014!N474)","v":0},{"$f":"SUM(ICB_at_2000!O474,Vines!O474,WestNet!O474,Capex_to_Jun_2014!O474,Capex_from_Jul_2014!O474)","v":0},{"$f":"SUM(ICB_at_2000!P474,Vines!P474,WestNet!P474,Capex_to_Jun_2014!P474,Capex_from_Jul_2014!P474)","v":0},{"$f":"SUM(ICB_at_2000!Q474,Vines!Q474,WestNet!Q474,Capex_to_Jun_2014!Q474,Capex_from_Jul_2014!Q474)","v":0},{"$f":"SUM(ICB_at_2000!R474,Vines!R474,WestNet!R474,Capex_to_Jun_2014!R474,Capex_from_Jul_2014!R474)","v":0},{"$f":"SUM(ICB_at_2000!S474,Vines!S474,WestNet!S474,Capex_to_Jun_2014!S474,Capex_from_Jul_2014!S474)","v":0},{"$f":"SUM(ICB_at_2000!T474,Vines!T474,WestNet!T474,Capex_to_Jun_2014!T474,Capex_from_Jul_2014!T474)","v":0},{"$f":"SUM(ICB_at_2000!U474,Vines!U474,WestNet!U474,Capex_to_Jun_2014!U474,Capex_from_Jul_2014!U474)","v":0},{"$f":"SUM(ICB_at_2000!V474,Vines!V474,WestNet!V474,Capex_to_Jun_2014!V474,Capex_from_Jul_2014!V474)","v":0},{"$f":"SUM(ICB_at_2000!W474,Vines!W474,WestNet!W474,Capex_to_Jun_2014!W474,Capex_from_Jul_2014!W474)","v":0},{"$f":"SUM(ICB_at_2000!X474,Vines!X474,WestNet!X474,Capex_to_Jun_2014!X474,Capex_from_Jul_2014!X474)","v":0},{"$f":"SUM(ICB_at_2000!Y474,Vines!Y474,WestNet!Y474,Capex_to_Jun_2014!Y474,Capex_from_Jul_2014!Y474)","v":0},{"$f":"SUM(ICB_at_2000!Z474,Vines!Z474,WestNet!Z474,Capex_to_Jun_2014!Z474,Capex_from_Jul_2014!Z474)","v":0}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000!E475,Vines!E475,WestNet!E475,Capex_to_Jun_2014!E475,Capex_from_Jul_2014!E475)","v":0},{"$f":"SUM(ICB_at_2000!F475,Vines!F475,WestNet!F475,Capex_to_Jun_2014!F475,Capex_from_Jul_2014!F475)","v":0},{"$f":"SUM(ICB_at_2000!G475,Vines!G475,WestNet!G475,Capex_to_Jun_2014!G475,Capex_from_Jul_2014!G475)","v":0},{"$f":"SUM(ICB_at_2000!H475,Vines!H475,WestNet!H475,Capex_to_Jun_2014!H475,Capex_from_Jul_2014!H475)","v":0},{"$f":"SUM(ICB_at_2000!I475,Vines!I475,WestNet!I475,Capex_to_Jun_2014!I475,Capex_from_Jul_2014!I475)","v":0},{"$f":"SUM(ICB_at_2000!J475,Vines!J475,WestNet!J475,Capex_to_Jun_2014!J475,Capex_from_Jul_2014!J475)","v":0},{"$f":"SUM(ICB_at_2000!K475,Vines!K475,WestNet!K475,Capex_to_Jun_2014!K475,Capex_from_Jul_2014!K475)","v":0},{"$f":"SUM(ICB_at_2000!L475,Vines!L475,WestNet!L475,Capex_to_Jun_2014!L475,Capex_from_Jul_2014!L475)","v":0},{"$f":"SUM(ICB_at_2000!M475,Vines!M475,WestNet!M475,Capex_to_Jun_2014!M475,Capex_from_Jul_2014!M475)","v":0},{"$f":"SUM(ICB_at_2000!N475,Vines!N475,WestNet!N475,Capex_to_Jun_2014!N475,Capex_from_Jul_2014!N475)","v":0},{"$f":"SUM(ICB_at_2000!O475,Vines!O475,WestNet!O475,Capex_to_Jun_2014!O475,Capex_from_Jul_2014!O475)","v":0},{"$f":"SUM(ICB_at_2000!P475,Vines!P475,WestNet!P475,Capex_to_Jun_2014!P475,Capex_from_Jul_2014!P475)","v":0},{"$f":"SUM(ICB_at_2000!Q475,Vines!Q475,WestNet!Q475,Capex_to_Jun_2014!Q475,Capex_from_Jul_2014!Q475)","v":0},{"$f":"SUM(ICB_at_2000!R475,Vines!R475,WestNet!R475,Capex_to_Jun_2014!R475,Capex_from_Jul_2014!R475)","v":0},{"$f":"SUM(ICB_at_2000!S475,Vines!S475,WestNet!S475,Capex_to_Jun_2014!S475,Capex_from_Jul_2014!S475)","v":0},{"$f":"SUM(ICB_at_2000!T475,Vines!T475,WestNet!T475,Capex_to_Jun_2014!T475,Capex_from_Jul_2014!T475)","v":0},{"$f":"SUM(ICB_at_2000!U475,Vines!U475,WestNet!U475,Capex_to_Jun_2014!U475,Capex_from_Jul_2014!U475)","v":0},{"$f":"SUM(ICB_at_2000!V475,Vines!V475,WestNet!V475,Capex_to_Jun_2014!V475,Capex_from_Jul_2014!V475)","v":0},{"$f":"SUM(ICB_at_2000!W475,Vines!W475,WestNet!W475,Capex_to_Jun_2014!W475,Capex_from_Jul_2014!W475)","v":0},{"$f":"SUM(ICB_at_2000!X475,Vines!X475,WestNet!X475,Capex_to_Jun_2014!X475,Capex_from_Jul_2014!X475)","v":0},{"$f":"SUM(ICB_at_2000!Y475,Vines!Y475,WestNet!Y475,Capex_to_Jun_2014!Y475,Capex_from_Jul_2014!Y475)","v":0},{"$f":"SUM(ICB_at_2000!Z475,Vines!Z475,WestNet!Z475,Capex_to_Jun_2014!Z475,Capex_from_Jul_2014!Z475)","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,{"$f":"SUM(ICB_at_2000!E476,Vines!E476,WestNet!E476,Capex_to_Jun_2014!E476,Capex_from_Jul_2014!E476)","v":0},{"$f":"SUM(ICB_at_2000!F476,Vines!F476,WestNet!F476,Capex_to_Jun_2014!F476,Capex_from_Jul_2014!F476)","v":0},{"$f":"SUM(ICB_at_2000!G476,Vines!G476,WestNet!G476,Capex_to_Jun_2014!G476,Capex_from_Jul_2014!G476)","v":0},{"$f":"SUM(ICB_at_2000!H476,Vines!H476,WestNet!H476,Capex_to_Jun_2014!H476,Capex_from_Jul_2014!H476)","v":0},{"$f":"SUM(ICB_at_2000!I476,Vines!I476,WestNet!I476,Capex_to_Jun_2014!I476,Capex_from_Jul_2014!I476)","v":0},{"$f":"SUM(ICB_at_2000!J476,Vines!J476,WestNet!J476,Capex_to_Jun_2014!J476,Capex_from_Jul_2014!J476)","v":0},{"$f":"SUM(ICB_at_2000!K476,Vines!K476,WestNet!K476,Capex_to_Jun_2014!K476,Capex_from_Jul_2014!K476)","v":0},{"$f":"SUM(ICB_at_2000!L476,Vines!L476,WestNet!L476,Capex_to_Jun_2014!L476,Capex_from_Jul_2014!L476)","v":0},{"$f":"SUM(ICB_at_2000!M476,Vines!M476,WestNet!M476,Capex_to_Jun_2014!M476,Capex_from_Jul_2014!M476)","v":0},{"$f":"SUM(ICB_at_2000!N476,Vines!N476,WestNet!N476,Capex_to_Jun_2014!N476,Capex_from_Jul_2014!N476)","v":0},{"$f":"SUM(ICB_at_2000!O476,Vines!O476,WestNet!O476,Capex_to_Jun_2014!O476,Capex_from_Jul_2014!O476)","v":0},{"$f":"SUM(ICB_at_2000!P476,Vines!P476,WestNet!P476,Capex_to_Jun_2014!P476,Capex_from_Jul_2014!P476)","v":0},{"$f":"SUM(ICB_at_2000!Q476,Vines!Q476,WestNet!Q476,Capex_to_Jun_2014!Q476,Capex_from_Jul_2014!Q476)","v":0},{"$f":"SUM(ICB_at_2000!R476,Vines!R476,WestNet!R476,Capex_to_Jun_2014!R476,Capex_from_Jul_2014!R476)","v":0},{"$f":"SUM(ICB_at_2000!S476,Vines!S476,WestNet!S476,Capex_to_Jun_2014!S476,Capex_from_Jul_2014!S476)","v":0},{"$f":"SUM(ICB_at_2000!T476,Vines!T476,WestNet!T476,Capex_to_Jun_2014!T476,Capex_from_Jul_2014!T476)","v":0},{"$f":"SUM(ICB_at_2000!U476,Vines!U476,WestNet!U476,Capex_to_Jun_2014!U476,Capex_from_Jul_2014!U476)","v":0},{"$f":"SUM(ICB_at_2000!V476,Vines!V476,WestNet!V476,Capex_to_Jun_2014!V476,Capex_from_Jul_2014!V476)","v":0},{"$f":"SUM(ICB_at_2000!W476,Vines!W476,WestNet!W476,Capex_to_Jun_2014!W476,Capex_from_Jul_2014!W476)","v":0},{"$f":"SUM(ICB_at_2000!X476,Vines!X476,WestNet!X476,Capex_to_Jun_2014!X476,Capex_from_Jul_2014!X476)","v":0},{"$f":"SUM(ICB_at_2000!Y476,Vines!Y476,WestNet!Y476,Capex_to_Jun_2014!Y476,Capex_from_Jul_2014!Y476)","v":0},{"$f":"SUM(ICB_at_2000!Z476,Vines!Z476,WestNet!Z476,Capex_to_Jun_2014!Z476,Capex_from_Jul_2014!Z476)","v":0}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,{"$f":"SUM(ICB_at_2000!E477,Vines!E477,WestNet!E477,Capex_to_Jun_2014!E477,Capex_from_Jul_2014!E477)","v":0},{"$f":"SUM(ICB_at_2000!F477,Vines!F477,WestNet!F477,Capex_to_Jun_2014!F477,Capex_from_Jul_2014!F477)","v":0},{"$f":"SUM(ICB_at_2000!G477,Vines!G477,WestNet!G477,Capex_to_Jun_2014!G477,Capex_from_Jul_2014!G477)","v":0},{"$f":"SUM(ICB_at_2000!H477,Vines!H477,WestNet!H477,Capex_to_Jun_2014!H477,Capex_from_Jul_2014!H477)","v":0},{"$f":"SUM(ICB_at_2000!I477,Vines!I477,WestNet!I477,Capex_to_Jun_2014!I477,Capex_from_Jul_2014!I477)","v":0},{"$f":"SUM(ICB_at_2000!J477,Vines!J477,WestNet!J477,Capex_to_Jun_2014!J477,Capex_from_Jul_2014!J477)","v":0},{"$f":"SUM(ICB_at_2000!K477,Vines!K477,WestNet!K477,Capex_to_Jun_2014!K477,Capex_from_Jul_2014!K477)","v":0},{"$f":"SUM(ICB_at_2000!L477,Vines!L477,WestNet!L477,Capex_to_Jun_2014!L477,Capex_from_Jul_2014!L477)","v":0},{"$f":"SUM(ICB_at_2000!M477,Vines!M477,WestNet!M477,Capex_to_Jun_2014!M477,Capex_from_Jul_2014!M477)","v":0},{"$f":"SUM(ICB_at_2000!N477,Vines!N477,WestNet!N477,Capex_to_Jun_2014!N477,Capex_from_Jul_2014!N477)","v":0},{"$f":"SUM(ICB_at_2000!O477,Vines!O477,WestNet!O477,Capex_to_Jun_2014!O477,Capex_from_Jul_2014!O477)","v":0},{"$f":"SUM(ICB_at_2000!P477,Vines!P477,WestNet!P477,Capex_to_Jun_2014!P477,Capex_from_Jul_2014!P477)","v":0},{"$f":"SUM(ICB_at_2000!Q477,Vines!Q477,WestNet!Q477,Capex_to_Jun_2014!Q477,Capex_from_Jul_2014!Q477)","v":0},{"$f":"SUM(ICB_at_2000!R477,Vines!R477,WestNet!R477,Capex_to_Jun_2014!R477,Capex_from_Jul_2014!R477)","v":0},{"$f":"SUM(ICB_at_2000!S477,Vines!S477,WestNet!S477,Capex_to_Jun_2014!S477,Capex_from_Jul_2014!S477)","v":0},{"$f":"SUM(ICB_at_2000!T477,Vines!T477,WestNet!T477,Capex_to_Jun_2014!T477,Capex_from_Jul_2014!T477)","v":0},{"$f":"SUM(ICB_at_2000!U477,Vines!U477,WestNet!U477,Capex_to_Jun_2014!U477,Capex_from_Jul_2014!U477)","v":0},{"$f":"SUM(ICB_at_2000!V477,Vines!V477,WestNet!V477,Capex_to_Jun_2014!V477,Capex_from_Jul_2014!V477)","v":0},{"$f":"SUM(ICB_at_2000!W477,Vines!W477,WestNet!W477,Capex_to_Jun_2014!W477,Capex_from_Jul_2014!W477)","v":0},{"$f":"SUM(ICB_at_2000!X477,Vines!X477,WestNet!X477,Capex_to_Jun_2014!X477,Capex_from_Jul_2014!X477)","v":0},{"$f":"SUM(ICB_at_2000!Y477,Vines!Y477,WestNet!Y477,Capex_to_Jun_2014!Y477,Capex_from_Jul_2014!Y477)","v":0},{"$f":"SUM(ICB_at_2000!Z477,Vines!Z477,WestNet!Z477,Capex_to_Jun_2014!Z477,Capex_from_Jul_2014!Z477)","v":0}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"SUM(ICB_at_2000!E478,Vines!E478,WestNet!E478,Capex_to_Jun_2014!E478,Capex_from_Jul_2014!E478)","v":0},{"$f":"SUM(ICB_at_2000!F478,Vines!F478,WestNet!F478,Capex_to_Jun_2014!F478,Capex_from_Jul_2014!F478)","v":0},{"$f":"SUM(ICB_at_2000!G478,Vines!G478,WestNet!G478,Capex_to_Jun_2014!G478,Capex_from_Jul_2014!G478)","v":0},{"$f":"SUM(ICB_at_2000!H478,Vines!H478,WestNet!H478,Capex_to_Jun_2014!H478,Capex_from_Jul_2014!H478)","v":0},{"$f":"SUM(ICB_at_2000!I478,Vines!I478,WestNet!I478,Capex_to_Jun_2014!I478,Capex_from_Jul_2014!I478)","v":0},{"$f":"SUM(ICB_at_2000!J478,Vines!J478,WestNet!J478,Capex_to_Jun_2014!J478,Capex_from_Jul_2014!J478)","v":0},{"$f":"SUM(ICB_at_2000!K478,Vines!K478,WestNet!K478,Capex_to_Jun_2014!K478,Capex_from_Jul_2014!K478)","v":0},{"$f":"SUM(ICB_at_2000!L478,Vines!L478,WestNet!L478,Capex_to_Jun_2014!L478,Capex_from_Jul_2014!L478)","v":0},{"$f":"SUM(ICB_at_2000!M478,Vines!M478,WestNet!M478,Capex_to_Jun_2014!M478,Capex_from_Jul_2014!M478)","v":0},{"$f":"SUM(ICB_at_2000!N478,Vines!N478,WestNet!N478,Capex_to_Jun_2014!N478,Capex_from_Jul_2014!N478)","v":0},{"$f":"SUM(ICB_at_2000!O478,Vines!O478,WestNet!O478,Capex_to_Jun_2014!O478,Capex_from_Jul_2014!O478)","v":0},{"$f":"SUM(ICB_at_2000!P478,Vines!P478,WestNet!P478,Capex_to_Jun_2014!P478,Capex_from_Jul_2014!P478)","v":0},{"$f":"SUM(ICB_at_2000!Q478,Vines!Q478,WestNet!Q478,Capex_to_Jun_2014!Q478,Capex_from_Jul_2014!Q478)","v":0},{"$f":"SUM(ICB_at_2000!R478,Vines!R478,WestNet!R478,Capex_to_Jun_2014!R478,Capex_from_Jul_2014!R478)","v":0},{"$f":"SUM(ICB_at_2000!S478,Vines!S478,WestNet!S478,Capex_to_Jun_2014!S478,Capex_from_Jul_2014!S478)","v":0},{"$f":"SUM(ICB_at_2000!T478,Vines!T478,WestNet!T478,Capex_to_Jun_2014!T478,Capex_from_Jul_2014!T478)","v":0},{"$f":"SUM(ICB_at_2000!U478,Vines!U478,WestNet!U478,Capex_to_Jun_2014!U478,Capex_from_Jul_2014!U478)","v":0},{"$f":"SUM(ICB_at_2000!V478,Vines!V478,WestNet!V478,Capex_to_Jun_2014!V478,Capex_from_Jul_2014!V478)","v":0},{"$f":"SUM(ICB_at_2000!W478,Vines!W478,WestNet!W478,Capex_to_Jun_2014!W478,Capex_from_Jul_2014!W478)","v":0},{"$f":"SUM(ICB_at_2000!X478,Vines!X478,WestNet!X478,Capex_to_Jun_2014!X478,Capex_from_Jul_2014!X478)","v":0},{"$f":"SUM(ICB_at_2000!Y478,Vines!Y478,WestNet!Y478,Capex_to_Jun_2014!Y478,Capex_from_Jul_2014!Y478)","v":0},{"$f":"SUM(ICB_at_2000!Z478,Vines!Z478,WestNet!Z478,Capex_to_Jun_2014!Z478,Capex_from_Jul_2014!Z478)","v":0}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,{"$f":"SUM(ICB_at_2000!E479,Vines!E479,WestNet!E479,Capex_to_Jun_2014!E479,Capex_from_Jul_2014!E479)","v":0},{"$f":"SUM(ICB_at_2000!F479,Vines!F479,WestNet!F479,Capex_to_Jun_2014!F479,Capex_from_Jul_2014!F479)","v":0},{"$f":"SUM(ICB_at_2000!G479,Vines!G479,WestNet!G479,Capex_to_Jun_2014!G479,Capex_from_Jul_2014!G479)","v":0},{"$f":"SUM(ICB_at_2000!H479,Vines!H479,WestNet!H479,Capex_to_Jun_2014!H479,Capex_from_Jul_2014!H479)","v":0},{"$f":"SUM(ICB_at_2000!I479,Vines!I479,WestNet!I479,Capex_to_Jun_2014!I479,Capex_from_Jul_2014!I479)","v":0},{"$f":"SUM(ICB_at_2000!J479,Vines!J479,WestNet!J479,Capex_to_Jun_2014!J479,Capex_from_Jul_2014!J479)","v":0},{"$f":"SUM(ICB_at_2000!K479,Vines!K479,WestNet!K479,Capex_to_Jun_2014!K479,Capex_from_Jul_2014!K479)","v":0},{"$f":"SUM(ICB_at_2000!L479,Vines!L479,WestNet!L479,Capex_to_Jun_2014!L479,Capex_from_Jul_2014!L479)","v":0},{"$f":"SUM(ICB_at_2000!M479,Vines!M479,WestNet!M479,Capex_to_Jun_2014!M479,Capex_from_Jul_2014!M479)","v":0},{"$f":"SUM(ICB_at_2000!N479,Vines!N479,WestNet!N479,Capex_to_Jun_2014!N479,Capex_from_Jul_2014!N479)","v":0},{"$f":"SUM(ICB_at_2000!O479,Vines!O479,WestNet!O479,Capex_to_Jun_2014!O479,Capex_from_Jul_2014!O479)","v":0},{"$f":"SUM(ICB_at_2000!P479,Vines!P479,WestNet!P479,Capex_to_Jun_2014!P479,Capex_from_Jul_2014!P479)","v":0},{"$f":"SUM(ICB_at_2000!Q479,Vines!Q479,WestNet!Q479,Capex_to_Jun_2014!Q479,Capex_from_Jul_2014!Q479)","v":0},{"$f":"SUM(ICB_at_2000!R479,Vines!R479,WestNet!R479,Capex_to_Jun_2014!R479,Capex_from_Jul_2014!R479)","v":0},{"$f":"SUM(ICB_at_2000!S479,Vines!S479,WestNet!S479,Capex_to_Jun_2014!S479,Capex_from_Jul_2014!S479)","v":0},{"$f":"SUM(ICB_at_2000!T479,Vines!T479,WestNet!T479,Capex_to_Jun_2014!T479,Capex_from_Jul_2014!T479)","v":0},{"$f":"SUM(ICB_at_2000!U479,Vines!U479,WestNet!U479,Capex_to_Jun_2014!U479,Capex_from_Jul_2014!U479)","v":0},{"$f":"SUM(ICB_at_2000!V479,Vines!V479,WestNet!V479,Capex_to_Jun_2014!V479,Capex_from_Jul_2014!V479)","v":0},{"$f":"SUM(ICB_at_2000!W479,Vines!W479,WestNet!W479,Capex_to_Jun_2014!W479,Capex_from_Jul_2014!W479)","v":0},{"$f":"SUM(ICB_at_2000!X479,Vines!X479,WestNet!X479,Capex_to_Jun_2014!X479,Capex_from_Jul_2014!X479)","v":0},{"$f":"SUM(ICB_at_2000!Y479,Vines!Y479,WestNet!Y479,Capex_to_Jun_2014!Y479,Capex_from_Jul_2014!Y479)","v":0},{"$f":"SUM(ICB_at_2000!Z479,Vines!Z479,WestNet!Z479,Capex_to_Jun_2014!Z479,Capex_from_Jul_2014!Z479)","v":0}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000!E480,Vines!E480,WestNet!E480,Capex_to_Jun_2014!E480,Capex_from_Jul_2014!E480)","v":0},{"$f":"SUM(ICB_at_2000!F480,Vines!F480,WestNet!F480,Capex_to_Jun_2014!F480,Capex_from_Jul_2014!F480)","v":0},{"$f":"SUM(ICB_at_2000!G480,Vines!G480,WestNet!G480,Capex_to_Jun_2014!G480,Capex_from_Jul_2014!G480)","v":0},{"$f":"SUM(ICB_at_2000!H480,Vines!H480,WestNet!H480,Capex_to_Jun_2014!H480,Capex_from_Jul_2014!H480)","v":0},{"$f":"SUM(ICB_at_2000!I480,Vines!I480,WestNet!I480,Capex_to_Jun_2014!I480,Capex_from_Jul_2014!I480)","v":0},{"$f":"SUM(ICB_at_2000!J480,Vines!J480,WestNet!J480,Capex_to_Jun_2014!J480,Capex_from_Jul_2014!J480)","v":0},{"$f":"SUM(ICB_at_2000!K480,Vines!K480,WestNet!K480,Capex_to_Jun_2014!K480,Capex_from_Jul_2014!K480)","v":0},{"$f":"SUM(ICB_at_2000!L480,Vines!L480,WestNet!L480,Capex_to_Jun_2014!L480,Capex_from_Jul_2014!L480)","v":0},{"$f":"SUM(ICB_at_2000!M480,Vines!M480,WestNet!M480,Capex_to_Jun_2014!M480,Capex_from_Jul_2014!M480)","v":0},{"$f":"SUM(ICB_at_2000!N480,Vines!N480,WestNet!N480,Capex_to_Jun_2014!N480,Capex_from_Jul_2014!N480)","v":0},{"$f":"SUM(ICB_at_2000!O480,Vines!O480,WestNet!O480,Capex_to_Jun_2014!O480,Capex_from_Jul_2014!O480)","v":0},{"$f":"SUM(ICB_at_2000!P480,Vines!P480,WestNet!P480,Capex_to_Jun_2014!P480,Capex_from_Jul_2014!P480)","v":0},{"$f":"SUM(ICB_at_2000!Q480,Vines!Q480,WestNet!Q480,Capex_to_Jun_2014!Q480,Capex_from_Jul_2014!Q480)","v":0},{"$f":"SUM(ICB_at_2000!R480,Vines!R480,WestNet!R480,Capex_to_Jun_2014!R480,Capex_from_Jul_2014!R480)","v":0},{"$f":"SUM(ICB_at_2000!S480,Vines!S480,WestNet!S480,Capex_to_Jun_2014!S480,Capex_from_Jul_2014!S480)","v":0},{"$f":"SUM(ICB_at_2000!T480,Vines!T480,WestNet!T480,Capex_to_Jun_2014!T480,Capex_from_Jul_2014!T480)","v":0},{"$f":"SUM(ICB_at_2000!U480,Vines!U480,WestNet!U480,Capex_to_Jun_2014!U480,Capex_from_Jul_2014!U480)","v":0},{"$f":"SUM(ICB_at_2000!V480,Vines!V480,WestNet!V480,Capex_to_Jun_2014!V480,Capex_from_Jul_2014!V480)","v":0},{"$f":"SUM(ICB_at_2000!W480,Vines!W480,WestNet!W480,Capex_to_Jun_2014!W480,Capex_from_Jul_2014!W480)","v":0},{"$f":"SUM(ICB_at_2000!X480,Vines!X480,WestNet!X480,Capex_to_Jun_2014!X480,Capex_from_Jul_2014!X480)","v":0},{"$f":"SUM(ICB_at_2000!Y480,Vines!Y480,WestNet!Y480,Capex_to_Jun_2014!Y480,Capex_from_Jul_2014!Y480)","v":0},{"$f":"SUM(ICB_at_2000!Z480,Vines!Z480,WestNet!Z480,Capex_to_Jun_2014!Z480,Capex_from_Jul_2014!Z480)","v":0}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000!E481,Vines!E481,WestNet!E481,Capex_to_Jun_2014!E481,Capex_from_Jul_2014!E481)","v":0},{"$f":"SUM(ICB_at_2000!F481,Vines!F481,WestNet!F481,Capex_to_Jun_2014!F481,Capex_from_Jul_2014!F481)","v":0},{"$f":"SUM(ICB_at_2000!G481,Vines!G481,WestNet!G481,Capex_to_Jun_2014!G481,Capex_from_Jul_2014!G481)","v":0},{"$f":"SUM(ICB_at_2000!H481,Vines!H481,WestNet!H481,Capex_to_Jun_2014!H481,Capex_from_Jul_2014!H481)","v":0},{"$f":"SUM(ICB_at_2000!I481,Vines!I481,WestNet!I481,Capex_to_Jun_2014!I481,Capex_from_Jul_2014!I481)","v":0},{"$f":"SUM(ICB_at_2000!J481,Vines!J481,WestNet!J481,Capex_to_Jun_2014!J481,Capex_from_Jul_2014!J481)","v":0},{"$f":"SUM(ICB_at_2000!K481,Vines!K481,WestNet!K481,Capex_to_Jun_2014!K481,Capex_from_Jul_2014!K481)","v":0},{"$f":"SUM(ICB_at_2000!L481,Vines!L481,WestNet!L481,Capex_to_Jun_2014!L481,Capex_from_Jul_2014!L481)","v":0},{"$f":"SUM(ICB_at_2000!M481,Vines!M481,WestNet!M481,Capex_to_Jun_2014!M481,Capex_from_Jul_2014!M481)","v":0},{"$f":"SUM(ICB_at_2000!N481,Vines!N481,WestNet!N481,Capex_to_Jun_2014!N481,Capex_from_Jul_2014!N481)","v":0},{"$f":"SUM(ICB_at_2000!O481,Vines!O481,WestNet!O481,Capex_to_Jun_2014!O481,Capex_from_Jul_2014!O481)","v":0},{"$f":"SUM(ICB_at_2000!P481,Vines!P481,WestNet!P481,Capex_to_Jun_2014!P481,Capex_from_Jul_2014!P481)","v":0},{"$f":"SUM(ICB_at_2000!Q481,Vines!Q481,WestNet!Q481,Capex_to_Jun_2014!Q481,Capex_from_Jul_2014!Q481)","v":0},{"$f":"SUM(ICB_at_2000!R481,Vines!R481,WestNet!R481,Capex_to_Jun_2014!R481,Capex_from_Jul_2014!R481)","v":0},{"$f":"SUM(ICB_at_2000!S481,Vines!S481,WestNet!S481,Capex_to_Jun_2014!S481,Capex_from_Jul_2014!S481)","v":0},{"$f":"SUM(ICB_at_2000!T481,Vines!T481,WestNet!T481,Capex_to_Jun_2014!T481,Capex_from_Jul_2014!T481)","v":0},{"$f":"SUM(ICB_at_2000!U481,Vines!U481,WestNet!U481,Capex_to_Jun_2014!U481,Capex_from_Jul_2014!U481)","v":0},{"$f":"SUM(ICB_at_2000!V481,Vines!V481,WestNet!V481,Capex_to_Jun_2014!V481,Capex_from_Jul_2014!V481)","v":0},{"$f":"SUM(ICB_at_2000!W481,Vines!W481,WestNet!W481,Capex_to_Jun_2014!W481,Capex_from_Jul_2014!W481)","v":0},{"$f":"SUM(ICB_at_2000!X481,Vines!X481,WestNet!X481,Capex_to_Jun_2014!X481,Capex_from_Jul_2014!X481)","v":0},{"$f":"SUM(ICB_at_2000!Y481,Vines!Y481,WestNet!Y481,Capex_to_Jun_2014!Y481,Capex_from_Jul_2014!Y481)","v":0},{"$f":"SUM(ICB_at_2000!Z481,Vines!Z481,WestNet!Z481,Capex_to_Jun_2014!Z481,Capex_from_Jul_2014!Z481)","v":0}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,{"$f":"SUM(ICB_at_2000!E482,Vines!E482,WestNet!E482,Capex_to_Jun_2014!E482,Capex_from_Jul_2014!E482)","v":0},{"$f":"SUM(ICB_at_2000!F482,Vines!F482,WestNet!F482,Capex_to_Jun_2014!F482,Capex_from_Jul_2014!F482)","v":0},{"$f":"SUM(ICB_at_2000!G482,Vines!G482,WestNet!G482,Capex_to_Jun_2014!G482,Capex_from_Jul_2014!G482)","v":0},{"$f":"SUM(ICB_at_2000!H482,Vines!H482,WestNet!H482,Capex_to_Jun_2014!H482,Capex_from_Jul_2014!H482)","v":0},{"$f":"SUM(ICB_at_2000!I482,Vines!I482,WestNet!I482,Capex_to_Jun_2014!I482,Capex_from_Jul_2014!I482)","v":0},{"$f":"SUM(ICB_at_2000!J482,Vines!J482,WestNet!J482,Capex_to_Jun_2014!J482,Capex_from_Jul_2014!J482)","v":0},{"$f":"SUM(ICB_at_2000!K482,Vines!K482,WestNet!K482,Capex_to_Jun_2014!K482,Capex_from_Jul_2014!K482)","v":0},{"$f":"SUM(ICB_at_2000!L482,Vines!L482,WestNet!L482,Capex_to_Jun_2014!L482,Capex_from_Jul_2014!L482)","v":0},{"$f":"SUM(ICB_at_2000!M482,Vines!M482,WestNet!M482,Capex_to_Jun_2014!M482,Capex_from_Jul_2014!M482)","v":0},{"$f":"SUM(ICB_at_2000!N482,Vines!N482,WestNet!N482,Capex_to_Jun_2014!N482,Capex_from_Jul_2014!N482)","v":0},{"$f":"SUM(ICB_at_2000!O482,Vines!O482,WestNet!O482,Capex_to_Jun_2014!O482,Capex_from_Jul_2014!O482)","v":0},{"$f":"SUM(ICB_at_2000!P482,Vines!P482,WestNet!P482,Capex_to_Jun_2014!P482,Capex_from_Jul_2014!P482)","v":0},{"$f":"SUM(ICB_at_2000!Q482,Vines!Q482,WestNet!Q482,Capex_to_Jun_2014!Q482,Capex_from_Jul_2014!Q482)","v":0},{"$f":"SUM(ICB_at_2000!R482,Vines!R482,WestNet!R482,Capex_to_Jun_2014!R482,Capex_from_Jul_2014!R482)","v":0},{"$f":"SUM(ICB_at_2000!S482,Vines!S482,WestNet!S482,Capex_to_Jun_2014!S482,Capex_from_Jul_2014!S482)","v":0},{"$f":"SUM(ICB_at_2000!T482,Vines!T482,WestNet!T482,Capex_to_Jun_2014!T482,Capex_from_Jul_2014!T482)","v":0},{"$f":"SUM(ICB_at_2000!U482,Vines!U482,WestNet!U482,Capex_to_Jun_2014!U482,Capex_from_Jul_2014!U482)","v":0},{"$f":"SUM(ICB_at_2000!V482,Vines!V482,WestNet!V482,Capex_to_Jun_2014!V482,Capex_from_Jul_2014!V482)","v":0},{"$f":"SUM(ICB_at_2000!W482,Vines!W482,WestNet!W482,Capex_to_Jun_2014!W482,Capex_from_Jul_2014!W482)","v":0},{"$f":"SUM(ICB_at_2000!X482,Vines!X482,WestNet!X482,Capex_to_Jun_2014!X482,Capex_from_Jul_2014!X482)","v":0},{"$f":"SUM(ICB_at_2000!Y482,Vines!Y482,WestNet!Y482,Capex_to_Jun_2014!Y482,Capex_from_Jul_2014!Y482)","v":0},{"$f":"SUM(ICB_at_2000!Z482,Vines!Z482,WestNet!Z482,Capex_to_Jun_2014!Z482,Capex_from_Jul_2014!Z482)","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,{"$f":"SUM(ICB_at_2000!E483,Vines!E483,WestNet!E483,Capex_to_Jun_2014!E483,Capex_from_Jul_2014!E483)","v":0},{"$f":"SUM(ICB_at_2000!F483,Vines!F483,WestNet!F483,Capex_to_Jun_2014!F483,Capex_from_Jul_2014!F483)","v":0},{"$f":"SUM(ICB_at_2000!G483,Vines!G483,WestNet!G483,Capex_to_Jun_2014!G483,Capex_from_Jul_2014!G483)","v":0},{"$f":"SUM(ICB_at_2000!H483,Vines!H483,WestNet!H483,Capex_to_Jun_2014!H483,Capex_from_Jul_2014!H483)","v":0},{"$f":"SUM(ICB_at_2000!I483,Vines!I483,WestNet!I483,Capex_to_Jun_2014!I483,Capex_from_Jul_2014!I483)","v":0},{"$f":"SUM(ICB_at_2000!J483,Vines!J483,WestNet!J483,Capex_to_Jun_2014!J483,Capex_from_Jul_2014!J483)","v":0},{"$f":"SUM(ICB_at_2000!K483,Vines!K483,WestNet!K483,Capex_to_Jun_2014!K483,Capex_from_Jul_2014!K483)","v":0},{"$f":"SUM(ICB_at_2000!L483,Vines!L483,WestNet!L483,Capex_to_Jun_2014!L483,Capex_from_Jul_2014!L483)","v":0},{"$f":"SUM(ICB_at_2000!M483,Vines!M483,WestNet!M483,Capex_to_Jun_2014!M483,Capex_from_Jul_2014!M483)","v":0},{"$f":"SUM(ICB_at_2000!N483,Vines!N483,WestNet!N483,Capex_to_Jun_2014!N483,Capex_from_Jul_2014!N483)","v":0},{"$f":"SUM(ICB_at_2000!O483,Vines!O483,WestNet!O483,Capex_to_Jun_2014!O483,Capex_from_Jul_2014!O483)","v":0},{"$f":"SUM(ICB_at_2000!P483,Vines!P483,WestNet!P483,Capex_to_Jun_2014!P483,Capex_from_Jul_2014!P483)","v":0},{"$f":"SUM(ICB_at_2000!Q483,Vines!Q483,WestNet!Q483,Capex_to_Jun_2014!Q483,Capex_from_Jul_2014!Q483)","v":0},{"$f":"SUM(ICB_at_2000!R483,Vines!R483,WestNet!R483,Capex_to_Jun_2014!R483,Capex_from_Jul_2014!R483)","v":0},{"$f":"SUM(ICB_at_2000!S483,Vines!S483,WestNet!S483,Capex_to_Jun_2014!S483,Capex_from_Jul_2014!S483)","v":0},{"$f":"SUM(ICB_at_2000!T483,Vines!T483,WestNet!T483,Capex_to_Jun_2014!T483,Capex_from_Jul_2014!T483)","v":0},{"$f":"SUM(ICB_at_2000!U483,Vines!U483,WestNet!U483,Capex_to_Jun_2014!U483,Capex_from_Jul_2014!U483)","v":0},{"$f":"SUM(ICB_at_2000!V483,Vines!V483,WestNet!V483,Capex_to_Jun_2014!V483,Capex_from_Jul_2014!V483)","v":0},{"$f":"SUM(ICB_at_2000!W483,Vines!W483,WestNet!W483,Capex_to_Jun_2014!W483,Capex_from_Jul_2014!W483)","v":0},{"$f":"SUM(ICB_at_2000!X483,Vines!X483,WestNet!X483,Capex_to_Jun_2014!X483,Capex_from_Jul_2014!X483)","v":0},{"$f":"SUM(ICB_at_2000!Y483,Vines!Y483,WestNet!Y483,Capex_to_Jun_2014!Y483,Capex_from_Jul_2014!Y483)","v":0},{"$f":"SUM(ICB_at_2000!Z483,Vines!Z483,WestNet!Z483,Capex_to_Jun_2014!Z483,Capex_from_Jul_2014!Z483)","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,{"$f":"SUM(ICB_at_2000!E484,Vines!E484,WestNet!E484,Capex_to_Jun_2014!E484,Capex_from_Jul_2014!E484)","v":0},{"$f":"SUM(ICB_at_2000!F484,Vines!F484,WestNet!F484,Capex_to_Jun_2014!F484,Capex_from_Jul_2014!F484)","v":0},{"$f":"SUM(ICB_at_2000!G484,Vines!G484,WestNet!G484,Capex_to_Jun_2014!G484,Capex_from_Jul_2014!G484)","v":0},{"$f":"SUM(ICB_at_2000!H484,Vines!H484,WestNet!H484,Capex_to_Jun_2014!H484,Capex_from_Jul_2014!H484)","v":0},{"$f":"SUM(ICB_at_2000!I484,Vines!I484,WestNet!I484,Capex_to_Jun_2014!I484,Capex_from_Jul_2014!I484)","v":0},{"$f":"SUM(ICB_at_2000!J484,Vines!J484,WestNet!J484,Capex_to_Jun_2014!J484,Capex_from_Jul_2014!J484)","v":0},{"$f":"SUM(ICB_at_2000!K484,Vines!K484,WestNet!K484,Capex_to_Jun_2014!K484,Capex_from_Jul_2014!K484)","v":0},{"$f":"SUM(ICB_at_2000!L484,Vines!L484,WestNet!L484,Capex_to_Jun_2014!L484,Capex_from_Jul_2014!L484)","v":0},{"$f":"SUM(ICB_at_2000!M484,Vines!M484,WestNet!M484,Capex_to_Jun_2014!M484,Capex_from_Jul_2014!M484)","v":0},{"$f":"SUM(ICB_at_2000!N484,Vines!N484,WestNet!N484,Capex_to_Jun_2014!N484,Capex_from_Jul_2014!N484)","v":0},{"$f":"SUM(ICB_at_2000!O484,Vines!O484,WestNet!O484,Capex_to_Jun_2014!O484,Capex_from_Jul_2014!O484)","v":0},{"$f":"SUM(ICB_at_2000!P484,Vines!P484,WestNet!P484,Capex_to_Jun_2014!P484,Capex_from_Jul_2014!P484)","v":0},{"$f":"SUM(ICB_at_2000!Q484,Vines!Q484,WestNet!Q484,Capex_to_Jun_2014!Q484,Capex_from_Jul_2014!Q484)","v":0},{"$f":"SUM(ICB_at_2000!R484,Vines!R484,WestNet!R484,Capex_to_Jun_2014!R484,Capex_from_Jul_2014!R484)","v":0},{"$f":"SUM(ICB_at_2000!S484,Vines!S484,WestNet!S484,Capex_to_Jun_2014!S484,Capex_from_Jul_2014!S484)","v":0},{"$f":"SUM(ICB_at_2000!T484,Vines!T484,WestNet!T484,Capex_to_Jun_2014!T484,Capex_from_Jul_2014!T484)","v":0},{"$f":"SUM(ICB_at_2000!U484,Vines!U484,WestNet!U484,Capex_to_Jun_2014!U484,Capex_from_Jul_2014!U484)","v":0},{"$f":"SUM(ICB_at_2000!V484,Vines!V484,WestNet!V484,Capex_to_Jun_2014!V484,Capex_from_Jul_2014!V484)","v":0},{"$f":"SUM(ICB_at_2000!W484,Vines!W484,WestNet!W484,Capex_to_Jun_2014!W484,Capex_from_Jul_2014!W484)","v":0},{"$f":"SUM(ICB_at_2000!X484,Vines!X484,WestNet!X484,Capex_to_Jun_2014!X484,Capex_from_Jul_2014!X484)","v":0},{"$f":"SUM(ICB_at_2000!Y484,Vines!Y484,WestNet!Y484,Capex_to_Jun_2014!Y484,Capex_from_Jul_2014!Y484)","v":0},{"$f":"SUM(ICB_at_2000!Z484,Vines!Z484,WestNet!Z484,Capex_to_Jun_2014!Z484,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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM(ICB_at_2000!E489,Vines!E489,WestNet!E489,Capex_to_Jun_2014!E489,Capex_from_Jul_2014!E489)","v":0},{"$f":"SUM(ICB_at_2000!F489,Vines!F489,WestNet!F489,Capex_to_Jun_2014!F489,Capex_from_Jul_2014!F489)","v":0},{"$f":"SUM(ICB_at_2000!G489,Vines!G489,WestNet!G489,Capex_to_Jun_2014!G489,Capex_from_Jul_2014!G489)","v":0},{"$f":"SUM(ICB_at_2000!H489,Vines!H489,WestNet!H489,Capex_to_Jun_2014!H489,Capex_from_Jul_2014!H489)","v":0},{"$f":"SUM(ICB_at_2000!I489,Vines!I489,WestNet!I489,Capex_to_Jun_2014!I489,Capex_from_Jul_2014!I489)","v":0},{"$f":"SUM(ICB_at_2000!J489,Vines!J489,WestNet!J489,Capex_to_Jun_2014!J489,Capex_from_Jul_2014!J489)","v":0},{"$f":"SUM(ICB_at_2000!K489,Vines!K489,WestNet!K489,Capex_to_Jun_2014!K489,Capex_from_Jul_2014!K489)","v":0},{"$f":"SUM(ICB_at_2000!L489,Vines!L489,WestNet!L489,Capex_to_Jun_2014!L489,Capex_from_Jul_2014!L489)","v":0},{"$f":"SUM(ICB_at_2000!M489,Vines!M489,WestNet!M489,Capex_to_Jun_2014!M489,Capex_from_Jul_2014!M489)","v":0},{"$f":"SUM(ICB_at_2000!N489,Vines!N489,WestNet!N489,Capex_to_Jun_2014!N489,Capex_from_Jul_2014!N489)","v":0},{"$f":"SUM(ICB_at_2000!O489,Vines!O489,WestNet!O489,Capex_to_Jun_2014!O489,Capex_from_Jul_2014!O489)","v":0},{"$f":"SUM(ICB_at_2000!P489,Vines!P489,WestNet!P489,Capex_to_Jun_2014!P489,Capex_from_Jul_2014!P489)","v":0},{"$f":"SUM(ICB_at_2000!Q489,Vines!Q489,WestNet!Q489,Capex_to_Jun_2014!Q489,Capex_from_Jul_2014!Q489)","v":0},{"$f":"SUM(ICB_at_2000!R489,Vines!R489,WestNet!R489,Capex_to_Jun_2014!R489,Capex_from_Jul_2014!R489)","v":0},{"$f":"SUM(ICB_at_2000!S489,Vines!S489,WestNet!S489,Capex_to_Jun_2014!S489,Capex_from_Jul_2014!S489)","v":0},{"$f":"SUM(ICB_at_2000!T489,Vines!T489,WestNet!T489,Capex_to_Jun_2014!T489,Capex_from_Jul_2014!T489)","v":0},{"$f":"SUM(ICB_at_2000!U489,Vines!U489,WestNet!U489,Capex_to_Jun_2014!U489,Capex_from_Jul_2014!U489)","v":0},{"$f":"SUM(ICB_at_2000!V489,Vines!V489,WestNet!V489,Capex_to_Jun_2014!V489,Capex_from_Jul_2014!V489)","v":0},{"$f":"SUM(ICB_at_2000!W489,Vines!W489,WestNet!W489,Capex_to_Jun_2014!W489,Capex_from_Jul_2014!W489)","v":0},{"$f":"SUM(ICB_at_2000!X489,Vines!X489,WestNet!X489,Capex_to_Jun_2014!X489,Capex_from_Jul_2014!X489)","v":0},{"$f":"SUM(ICB_at_2000!Y489,Vines!Y489,WestNet!Y489,Capex_to_Jun_2014!Y489,Capex_from_Jul_2014!Y489)","v":0},{"$f":"SUM(ICB_at_2000!Z489,Vines!Z489,WestNet!Z489,Capex_to_Jun_2014!Z489,Capex_from_Jul_2014!Z489)","v":0}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM(ICB_at_2000!E490,Vines!E490,WestNet!E490,Capex_to_Jun_2014!E490,Capex_from_Jul_2014!E490)","v":0},{"$f":"SUM(ICB_at_2000!F490,Vines!F490,WestNet!F490,Capex_to_Jun_2014!F490,Capex_from_Jul_2014!F490)","v":0},{"$f":"SUM(ICB_at_2000!G490,Vines!G490,WestNet!G490,Capex_to_Jun_2014!G490,Capex_from_Jul_2014!G490)","v":0},{"$f":"SUM(ICB_at_2000!H490,Vines!H490,WestNet!H490,Capex_to_Jun_2014!H490,Capex_from_Jul_2014!H490)","v":0},{"$f":"SUM(ICB_at_2000!I490,Vines!I490,WestNet!I490,Capex_to_Jun_2014!I490,Capex_from_Jul_2014!I490)","v":0},{"$f":"SUM(ICB_at_2000!J490,Vines!J490,WestNet!J490,Capex_to_Jun_2014!J490,Capex_from_Jul_2014!J490)","v":0},{"$f":"SUM(ICB_at_2000!K490,Vines!K490,WestNet!K490,Capex_to_Jun_2014!K490,Capex_from_Jul_2014!K490)","v":0},{"$f":"SUM(ICB_at_2000!L490,Vines!L490,WestNet!L490,Capex_to_Jun_2014!L490,Capex_from_Jul_2014!L490)","v":0},{"$f":"SUM(ICB_at_2000!M490,Vines!M490,WestNet!M490,Capex_to_Jun_2014!M490,Capex_from_Jul_2014!M490)","v":0},{"$f":"SUM(ICB_at_2000!N490,Vines!N490,WestNet!N490,Capex_to_Jun_2014!N490,Capex_from_Jul_2014!N490)","v":0},{"$f":"SUM(ICB_at_2000!O490,Vines!O490,WestNet!O490,Capex_to_Jun_2014!O490,Capex_from_Jul_2014!O490)","v":0},{"$f":"SUM(ICB_at_2000!P490,Vines!P490,WestNet!P490,Capex_to_Jun_2014!P490,Capex_from_Jul_2014!P490)","v":0},{"$f":"SUM(ICB_at_2000!Q490,Vines!Q490,WestNet!Q490,Capex_to_Jun_2014!Q490,Capex_from_Jul_2014!Q490)","v":0},{"$f":"SUM(ICB_at_2000!R490,Vines!R490,WestNet!R490,Capex_to_Jun_2014!R490,Capex_from_Jul_2014!R490)","v":0},{"$f":"SUM(ICB_at_2000!S490,Vines!S490,WestNet!S490,Capex_to_Jun_2014!S490,Capex_from_Jul_2014!S490)","v":0},{"$f":"SUM(ICB_at_2000!T490,Vines!T490,WestNet!T490,Capex_to_Jun_2014!T490,Capex_from_Jul_2014!T490)","v":0},{"$f":"SUM(ICB_at_2000!U490,Vines!U490,WestNet!U490,Capex_to_Jun_2014!U490,Capex_from_Jul_2014!U490)","v":0},{"$f":"SUM(ICB_at_2000!V490,Vines!V490,WestNet!V490,Capex_to_Jun_2014!V490,Capex_from_Jul_2014!V490)","v":0},{"$f":"SUM(ICB_at_2000!W490,Vines!W490,WestNet!W490,Capex_to_Jun_2014!W490,Capex_from_Jul_2014!W490)","v":0},{"$f":"SUM(ICB_at_2000!X490,Vines!X490,WestNet!X490,Capex_to_Jun_2014!X490,Capex_from_Jul_2014!X490)","v":0},{"$f":"SUM(ICB_at_2000!Y490,Vines!Y490,WestNet!Y490,Capex_to_Jun_2014!Y490,Capex_from_Jul_2014!Y490)","v":0},{"$f":"SUM(ICB_at_2000!Z490,Vines!Z490,WestNet!Z490,Capex_to_Jun_2014!Z490,Capex_from_Jul_2014!Z490)","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000!E491,Vines!E491,WestNet!E491,Capex_to_Jun_2014!E491,Capex_from_Jul_2014!E491)","v":0},{"$f":"SUM(ICB_at_2000!F491,Vines!F491,WestNet!F491,Capex_to_Jun_2014!F491,Capex_from_Jul_2014!F491)","v":0},{"$f":"SUM(ICB_at_2000!G491,Vines!G491,WestNet!G491,Capex_to_Jun_2014!G491,Capex_from_Jul_2014!G491)","v":0},{"$f":"SUM(ICB_at_2000!H491,Vines!H491,WestNet!H491,Capex_to_Jun_2014!H491,Capex_from_Jul_2014!H491)","v":0},{"$f":"SUM(ICB_at_2000!I491,Vines!I491,WestNet!I491,Capex_to_Jun_2014!I491,Capex_from_Jul_2014!I491)","v":0},{"$f":"SUM(ICB_at_2000!J491,Vines!J491,WestNet!J491,Capex_to_Jun_2014!J491,Capex_from_Jul_2014!J491)","v":0},{"$f":"SUM(ICB_at_2000!K491,Vines!K491,WestNet!K491,Capex_to_Jun_2014!K491,Capex_from_Jul_2014!K491)","v":0},{"$f":"SUM(ICB_at_2000!L491,Vines!L491,WestNet!L491,Capex_to_Jun_2014!L491,Capex_from_Jul_2014!L491)","v":0},{"$f":"SUM(ICB_at_2000!M491,Vines!M491,WestNet!M491,Capex_to_Jun_2014!M491,Capex_from_Jul_2014!M491)","v":0},{"$f":"SUM(ICB_at_2000!N491,Vines!N491,WestNet!N491,Capex_to_Jun_2014!N491,Capex_from_Jul_2014!N491)","v":0},{"$f":"SUM(ICB_at_2000!O491,Vines!O491,WestNet!O491,Capex_to_Jun_2014!O491,Capex_from_Jul_2014!O491)","v":0},{"$f":"SUM(ICB_at_2000!P491,Vines!P491,WestNet!P491,Capex_to_Jun_2014!P491,Capex_from_Jul_2014!P491)","v":0},{"$f":"SUM(ICB_at_2000!Q491,Vines!Q491,WestNet!Q491,Capex_to_Jun_2014!Q491,Capex_from_Jul_2014!Q491)","v":0},{"$f":"SUM(ICB_at_2000!R491,Vines!R491,WestNet!R491,Capex_to_Jun_2014!R491,Capex_from_Jul_2014!R491)","v":0},{"$f":"SUM(ICB_at_2000!S491,Vines!S491,WestNet!S491,Capex_to_Jun_2014!S491,Capex_from_Jul_2014!S491)","v":0},{"$f":"SUM(ICB_at_2000!T491,Vines!T491,WestNet!T491,Capex_to_Jun_2014!T491,Capex_from_Jul_2014!T491)","v":0},{"$f":"SUM(ICB_at_2000!U491,Vines!U491,WestNet!U491,Capex_to_Jun_2014!U491,Capex_from_Jul_2014!U491)","v":0},{"$f":"SUM(ICB_at_2000!V491,Vines!V491,WestNet!V491,Capex_to_Jun_2014!V491,Capex_from_Jul_2014!V491)","v":0},{"$f":"SUM(ICB_at_2000!W491,Vines!W491,WestNet!W491,Capex_to_Jun_2014!W491,Capex_from_Jul_2014!W491)","v":0},{"$f":"SUM(ICB_at_2000!X491,Vines!X491,WestNet!X491,Capex_to_Jun_2014!X491,Capex_from_Jul_2014!X491)","v":0},{"$f":"SUM(ICB_at_2000!Y491,Vines!Y491,WestNet!Y491,Capex_to_Jun_2014!Y491,Capex_from_Jul_2014!Y491)","v":0},{"$f":"SUM(ICB_at_2000!Z491,Vines!Z491,WestNet!Z491,Capex_to_Jun_2014!Z491,Capex_from_Jul_2014!Z491)","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000!E492,Vines!E492,WestNet!E492,Capex_to_Jun_2014!E492,Capex_from_Jul_2014!E492)","v":0},{"$f":"SUM(ICB_at_2000!F492,Vines!F492,WestNet!F492,Capex_to_Jun_2014!F492,Capex_from_Jul_2014!F492)","v":0},{"$f":"SUM(ICB_at_2000!G492,Vines!G492,WestNet!G492,Capex_to_Jun_2014!G492,Capex_from_Jul_2014!G492)","v":0},{"$f":"SUM(ICB_at_2000!H492,Vines!H492,WestNet!H492,Capex_to_Jun_2014!H492,Capex_from_Jul_2014!H492)","v":0},{"$f":"SUM(ICB_at_2000!I492,Vines!I492,WestNet!I492,Capex_to_Jun_2014!I492,Capex_from_Jul_2014!I492)","v":0},{"$f":"SUM(ICB_at_2000!J492,Vines!J492,WestNet!J492,Capex_to_Jun_2014!J492,Capex_from_Jul_2014!J492)","v":0},{"$f":"SUM(ICB_at_2000!K492,Vines!K492,WestNet!K492,Capex_to_Jun_2014!K492,Capex_from_Jul_2014!K492)","v":0},{"$f":"SUM(ICB_at_2000!L492,Vines!L492,WestNet!L492,Capex_to_Jun_2014!L492,Capex_from_Jul_2014!L492)","v":0},{"$f":"SUM(ICB_at_2000!M492,Vines!M492,WestNet!M492,Capex_to_Jun_2014!M492,Capex_from_Jul_2014!M492)","v":0},{"$f":"SUM(ICB_at_2000!N492,Vines!N492,WestNet!N492,Capex_to_Jun_2014!N492,Capex_from_Jul_2014!N492)","v":0},{"$f":"SUM(ICB_at_2000!O492,Vines!O492,WestNet!O492,Capex_to_Jun_2014!O492,Capex_from_Jul_2014!O492)","v":0},{"$f":"SUM(ICB_at_2000!P492,Vines!P492,WestNet!P492,Capex_to_Jun_2014!P492,Capex_from_Jul_2014!P492)","v":0},{"$f":"SUM(ICB_at_2000!Q492,Vines!Q492,WestNet!Q492,Capex_to_Jun_2014!Q492,Capex_from_Jul_2014!Q492)","v":0},{"$f":"SUM(ICB_at_2000!R492,Vines!R492,WestNet!R492,Capex_to_Jun_2014!R492,Capex_from_Jul_2014!R492)","v":0},{"$f":"SUM(ICB_at_2000!S492,Vines!S492,WestNet!S492,Capex_to_Jun_2014!S492,Capex_from_Jul_2014!S492)","v":0},{"$f":"SUM(ICB_at_2000!T492,Vines!T492,WestNet!T492,Capex_to_Jun_2014!T492,Capex_from_Jul_2014!T492)","v":0},{"$f":"SUM(ICB_at_2000!U492,Vines!U492,WestNet!U492,Capex_to_Jun_2014!U492,Capex_from_Jul_2014!U492)","v":0},{"$f":"SUM(ICB_at_2000!V492,Vines!V492,WestNet!V492,Capex_to_Jun_2014!V492,Capex_from_Jul_2014!V492)","v":0},{"$f":"SUM(ICB_at_2000!W492,Vines!W492,WestNet!W492,Capex_to_Jun_2014!W492,Capex_from_Jul_2014!W492)","v":0},{"$f":"SUM(ICB_at_2000!X492,Vines!X492,WestNet!X492,Capex_to_Jun_2014!X492,Capex_from_Jul_2014!X492)","v":0},{"$f":"SUM(ICB_at_2000!Y492,Vines!Y492,WestNet!Y492,Capex_to_Jun_2014!Y492,Capex_from_Jul_2014!Y492)","v":0},{"$f":"SUM(ICB_at_2000!Z492,Vines!Z492,WestNet!Z492,Capex_to_Jun_2014!Z492,Capex_from_Jul_2014!Z492)","v":0}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000!E493,Vines!E493,WestNet!E493,Capex_to_Jun_2014!E493,Capex_from_Jul_2014!E493)","v":0},{"$f":"SUM(ICB_at_2000!F493,Vines!F493,WestNet!F493,Capex_to_Jun_2014!F493,Capex_from_Jul_2014!F493)","v":0},{"$f":"SUM(ICB_at_2000!G493,Vines!G493,WestNet!G493,Capex_to_Jun_2014!G493,Capex_from_Jul_2014!G493)","v":0},{"$f":"SUM(ICB_at_2000!H493,Vines!H493,WestNet!H493,Capex_to_Jun_2014!H493,Capex_from_Jul_2014!H493)","v":0},{"$f":"SUM(ICB_at_2000!I493,Vines!I493,WestNet!I493,Capex_to_Jun_2014!I493,Capex_from_Jul_2014!I493)","v":0},{"$f":"SUM(ICB_at_2000!J493,Vines!J493,WestNet!J493,Capex_to_Jun_2014!J493,Capex_from_Jul_2014!J493)","v":0},{"$f":"SUM(ICB_at_2000!K493,Vines!K493,WestNet!K493,Capex_to_Jun_2014!K493,Capex_from_Jul_2014!K493)","v":0},{"$f":"SUM(ICB_at_2000!L493,Vines!L493,WestNet!L493,Capex_to_Jun_2014!L493,Capex_from_Jul_2014!L493)","v":0},{"$f":"SUM(ICB_at_2000!M493,Vines!M493,WestNet!M493,Capex_to_Jun_2014!M493,Capex_from_Jul_2014!M493)","v":0},{"$f":"SUM(ICB_at_2000!N493,Vines!N493,WestNet!N493,Capex_to_Jun_2014!N493,Capex_from_Jul_2014!N493)","v":0},{"$f":"SUM(ICB_at_2000!O493,Vines!O493,WestNet!O493,Capex_to_Jun_2014!O493,Capex_from_Jul_2014!O493)","v":0},{"$f":"SUM(ICB_at_2000!P493,Vines!P493,WestNet!P493,Capex_to_Jun_2014!P493,Capex_from_Jul_2014!P493)","v":0},{"$f":"SUM(ICB_at_2000!Q493,Vines!Q493,WestNet!Q493,Capex_to_Jun_2014!Q493,Capex_from_Jul_2014!Q493)","v":0},{"$f":"SUM(ICB_at_2000!R493,Vines!R493,WestNet!R493,Capex_to_Jun_2014!R493,Capex_from_Jul_2014!R493)","v":0},{"$f":"SUM(ICB_at_2000!S493,Vines!S493,WestNet!S493,Capex_to_Jun_2014!S493,Capex_from_Jul_2014!S493)","v":0},{"$f":"SUM(ICB_at_2000!T493,Vines!T493,WestNet!T493,Capex_to_Jun_2014!T493,Capex_from_Jul_2014!T493)","v":0},{"$f":"SUM(ICB_at_2000!U493,Vines!U493,WestNet!U493,Capex_to_Jun_2014!U493,Capex_from_Jul_2014!U493)","v":0},{"$f":"SUM(ICB_at_2000!V493,Vines!V493,WestNet!V493,Capex_to_Jun_2014!V493,Capex_from_Jul_2014!V493)","v":0},{"$f":"SUM(ICB_at_2000!W493,Vines!W493,WestNet!W493,Capex_to_Jun_2014!W493,Capex_from_Jul_2014!W493)","v":0},{"$f":"SUM(ICB_at_2000!X493,Vines!X493,WestNet!X493,Capex_to_Jun_2014!X493,Capex_from_Jul_2014!X493)","v":0},{"$f":"SUM(ICB_at_2000!Y493,Vines!Y493,WestNet!Y493,Capex_to_Jun_2014!Y493,Capex_from_Jul_2014!Y493)","v":0},{"$f":"SUM(ICB_at_2000!Z493,Vines!Z493,WestNet!Z493,Capex_to_Jun_2014!Z493,Capex_from_Jul_2014!Z493)","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,{"$f":"SUM(ICB_at_2000!E494,Vines!E494,WestNet!E494,Capex_to_Jun_2014!E494,Capex_from_Jul_2014!E494)","v":0},{"$f":"SUM(ICB_at_2000!F494,Vines!F494,WestNet!F494,Capex_to_Jun_2014!F494,Capex_from_Jul_2014!F494)","v":0},{"$f":"SUM(ICB_at_2000!G494,Vines!G494,WestNet!G494,Capex_to_Jun_2014!G494,Capex_from_Jul_2014!G494)","v":0},{"$f":"SUM(ICB_at_2000!H494,Vines!H494,WestNet!H494,Capex_to_Jun_2014!H494,Capex_from_Jul_2014!H494)","v":0},{"$f":"SUM(ICB_at_2000!I494,Vines!I494,WestNet!I494,Capex_to_Jun_2014!I494,Capex_from_Jul_2014!I494)","v":0},{"$f":"SUM(ICB_at_2000!J494,Vines!J494,WestNet!J494,Capex_to_Jun_2014!J494,Capex_from_Jul_2014!J494)","v":0},{"$f":"SUM(ICB_at_2000!K494,Vines!K494,WestNet!K494,Capex_to_Jun_2014!K494,Capex_from_Jul_2014!K494)","v":0},{"$f":"SUM(ICB_at_2000!L494,Vines!L494,WestNet!L494,Capex_to_Jun_2014!L494,Capex_from_Jul_2014!L494)","v":0},{"$f":"SUM(ICB_at_2000!M494,Vines!M494,WestNet!M494,Capex_to_Jun_2014!M494,Capex_from_Jul_2014!M494)","v":0},{"$f":"SUM(ICB_at_2000!N494,Vines!N494,WestNet!N494,Capex_to_Jun_2014!N494,Capex_from_Jul_2014!N494)","v":0},{"$f":"SUM(ICB_at_2000!O494,Vines!O494,WestNet!O494,Capex_to_Jun_2014!O494,Capex_from_Jul_2014!O494)","v":0},{"$f":"SUM(ICB_at_2000!P494,Vines!P494,WestNet!P494,Capex_to_Jun_2014!P494,Capex_from_Jul_2014!P494)","v":0},{"$f":"SUM(ICB_at_2000!Q494,Vines!Q494,WestNet!Q494,Capex_to_Jun_2014!Q494,Capex_from_Jul_2014!Q494)","v":0},{"$f":"SUM(ICB_at_2000!R494,Vines!R494,WestNet!R494,Capex_to_Jun_2014!R494,Capex_from_Jul_2014!R494)","v":0},{"$f":"SUM(ICB_at_2000!S494,Vines!S494,WestNet!S494,Capex_to_Jun_2014!S494,Capex_from_Jul_2014!S494)","v":0},{"$f":"SUM(ICB_at_2000!T494,Vines!T494,WestNet!T494,Capex_to_Jun_2014!T494,Capex_from_Jul_2014!T494)","v":0},{"$f":"SUM(ICB_at_2000!U494,Vines!U494,WestNet!U494,Capex_to_Jun_2014!U494,Capex_from_Jul_2014!U494)","v":0},{"$f":"SUM(ICB_at_2000!V494,Vines!V494,WestNet!V494,Capex_to_Jun_2014!V494,Capex_from_Jul_2014!V494)","v":0},{"$f":"SUM(ICB_at_2000!W494,Vines!W494,WestNet!W494,Capex_to_Jun_2014!W494,Capex_from_Jul_2014!W494)","v":0},{"$f":"SUM(ICB_at_2000!X494,Vines!X494,WestNet!X494,Capex_to_Jun_2014!X494,Capex_from_Jul_2014!X494)","v":0},{"$f":"SUM(ICB_at_2000!Y494,Vines!Y494,WestNet!Y494,Capex_to_Jun_2014!Y494,Capex_from_Jul_2014!Y494)","v":0},{"$f":"SUM(ICB_at_2000!Z494,Vines!Z494,WestNet!Z494,Capex_to_Jun_2014!Z494,Capex_from_Jul_2014!Z494)","v":0}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,{"$f":"SUM(ICB_at_2000!E495,Vines!E495,WestNet!E495,Capex_to_Jun_2014!E495,Capex_from_Jul_2014!E495)","v":0},{"$f":"SUM(ICB_at_2000!F495,Vines!F495,WestNet!F495,Capex_to_Jun_2014!F495,Capex_from_Jul_2014!F495)","v":0},{"$f":"SUM(ICB_at_2000!G495,Vines!G495,WestNet!G495,Capex_to_Jun_2014!G495,Capex_from_Jul_2014!G495)","v":0},{"$f":"SUM(ICB_at_2000!H495,Vines!H495,WestNet!H495,Capex_to_Jun_2014!H495,Capex_from_Jul_2014!H495)","v":0},{"$f":"SUM(ICB_at_2000!I495,Vines!I495,WestNet!I495,Capex_to_Jun_2014!I495,Capex_from_Jul_2014!I495)","v":0},{"$f":"SUM(ICB_at_2000!J495,Vines!J495,WestNet!J495,Capex_to_Jun_2014!J495,Capex_from_Jul_2014!J495)","v":0},{"$f":"SUM(ICB_at_2000!K495,Vines!K495,WestNet!K495,Capex_to_Jun_2014!K495,Capex_from_Jul_2014!K495)","v":0},{"$f":"SUM(ICB_at_2000!L495,Vines!L495,WestNet!L495,Capex_to_Jun_2014!L495,Capex_from_Jul_2014!L495)","v":0},{"$f":"SUM(ICB_at_2000!M495,Vines!M495,WestNet!M495,Capex_to_Jun_2014!M495,Capex_from_Jul_2014!M495)","v":0},{"$f":"SUM(ICB_at_2000!N495,Vines!N495,WestNet!N495,Capex_to_Jun_2014!N495,Capex_from_Jul_2014!N495)","v":0},{"$f":"SUM(ICB_at_2000!O495,Vines!O495,WestNet!O495,Capex_to_Jun_2014!O495,Capex_from_Jul_2014!O495)","v":0},{"$f":"SUM(ICB_at_2000!P495,Vines!P495,WestNet!P495,Capex_to_Jun_2014!P495,Capex_from_Jul_2014!P495)","v":0},{"$f":"SUM(ICB_at_2000!Q495,Vines!Q495,WestNet!Q495,Capex_to_Jun_2014!Q495,Capex_from_Jul_2014!Q495)","v":0},{"$f":"SUM(ICB_at_2000!R495,Vines!R495,WestNet!R495,Capex_to_Jun_2014!R495,Capex_from_Jul_2014!R495)","v":0},{"$f":"SUM(ICB_at_2000!S495,Vines!S495,WestNet!S495,Capex_to_Jun_2014!S495,Capex_from_Jul_2014!S495)","v":0},{"$f":"SUM(ICB_at_2000!T495,Vines!T495,WestNet!T495,Capex_to_Jun_2014!T495,Capex_from_Jul_2014!T495)","v":0},{"$f":"SUM(ICB_at_2000!U495,Vines!U495,WestNet!U495,Capex_to_Jun_2014!U495,Capex_from_Jul_2014!U495)","v":0},{"$f":"SUM(ICB_at_2000!V495,Vines!V495,WestNet!V495,Capex_to_Jun_2014!V495,Capex_from_Jul_2014!V495)","v":0},{"$f":"SUM(ICB_at_2000!W495,Vines!W495,WestNet!W495,Capex_to_Jun_2014!W495,Capex_from_Jul_2014!W495)","v":0},{"$f":"SUM(ICB_at_2000!X495,Vines!X495,WestNet!X495,Capex_to_Jun_2014!X495,Capex_from_Jul_2014!X495)","v":0},{"$f":"SUM(ICB_at_2000!Y495,Vines!Y495,WestNet!Y495,Capex_to_Jun_2014!Y495,Capex_from_Jul_2014!Y495)","v":0},{"$f":"SUM(ICB_at_2000!Z495,Vines!Z495,WestNet!Z495,Capex_to_Jun_2014!Z495,Capex_from_Jul_2014!Z495)","v":0}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"SUM(ICB_at_2000!E496,Vines!E496,WestNet!E496,Capex_to_Jun_2014!E496,Capex_from_Jul_2014!E496)","v":0},{"$f":"SUM(ICB_at_2000!F496,Vines!F496,WestNet!F496,Capex_to_Jun_2014!F496,Capex_from_Jul_2014!F496)","v":0},{"$f":"SUM(ICB_at_2000!G496,Vines!G496,WestNet!G496,Capex_to_Jun_2014!G496,Capex_from_Jul_2014!G496)","v":0},{"$f":"SUM(ICB_at_2000!H496,Vines!H496,WestNet!H496,Capex_to_Jun_2014!H496,Capex_from_Jul_2014!H496)","v":0},{"$f":"SUM(ICB_at_2000!I496,Vines!I496,WestNet!I496,Capex_to_Jun_2014!I496,Capex_from_Jul_2014!I496)","v":0},{"$f":"SUM(ICB_at_2000!J496,Vines!J496,WestNet!J496,Capex_to_Jun_2014!J496,Capex_from_Jul_2014!J496)","v":0},{"$f":"SUM(ICB_at_2000!K496,Vines!K496,WestNet!K496,Capex_to_Jun_2014!K496,Capex_from_Jul_2014!K496)","v":0},{"$f":"SUM(ICB_at_2000!L496,Vines!L496,WestNet!L496,Capex_to_Jun_2014!L496,Capex_from_Jul_2014!L496)","v":0},{"$f":"SUM(ICB_at_2000!M496,Vines!M496,WestNet!M496,Capex_to_Jun_2014!M496,Capex_from_Jul_2014!M496)","v":0},{"$f":"SUM(ICB_at_2000!N496,Vines!N496,WestNet!N496,Capex_to_Jun_2014!N496,Capex_from_Jul_2014!N496)","v":1.1543183448303449},{"$f":"SUM(ICB_at_2000!O496,Vines!O496,WestNet!O496,Capex_to_Jun_2014!O496,Capex_from_Jul_2014!O496)","v":0},{"$f":"SUM(ICB_at_2000!P496,Vines!P496,WestNet!P496,Capex_to_Jun_2014!P496,Capex_from_Jul_2014!P496)","v":0},{"$f":"SUM(ICB_at_2000!Q496,Vines!Q496,WestNet!Q496,Capex_to_Jun_2014!Q496,Capex_from_Jul_2014!Q496)","v":0},{"$f":"SUM(ICB_at_2000!R496,Vines!R496,WestNet!R496,Capex_to_Jun_2014!R496,Capex_from_Jul_2014!R496)","v":0},{"$f":"SUM(ICB_at_2000!S496,Vines!S496,WestNet!S496,Capex_to_Jun_2014!S496,Capex_from_Jul_2014!S496)","v":0},{"$f":"SUM(ICB_at_2000!T496,Vines!T496,WestNet!T496,Capex_to_Jun_2014!T496,Capex_from_Jul_2014!T496)","v":0},{"$f":"SUM(ICB_at_2000!U496,Vines!U496,WestNet!U496,Capex_to_Jun_2014!U496,Capex_from_Jul_2014!U496)","v":0},{"$f":"SUM(ICB_at_2000!V496,Vines!V496,WestNet!V496,Capex_to_Jun_2014!V496,Capex_from_Jul_2014!V496)","v":0},{"$f":"SUM(ICB_at_2000!W496,Vines!W496,WestNet!W496,Capex_to_Jun_2014!W496,Capex_from_Jul_2014!W496)","v":0},{"$f":"SUM(ICB_at_2000!X496,Vines!X496,WestNet!X496,Capex_to_Jun_2014!X496,Capex_from_Jul_2014!X496)","v":0},{"$f":"SUM(ICB_at_2000!Y496,Vines!Y496,WestNet!Y496,Capex_to_Jun_2014!Y496,Capex_from_Jul_2014!Y496)","v":0},{"$f":"SUM(ICB_at_2000!Z496,Vines!Z496,WestNet!Z496,Capex_to_Jun_2014!Z496,Capex_from_Jul_2014!Z496)","v":0}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,{"$f":"SUM(ICB_at_2000!E497,Vines!E497,WestNet!E497,Capex_to_Jun_2014!E497,Capex_from_Jul_2014!E497)","v":0},{"$f":"SUM(ICB_at_2000!F497,Vines!F497,WestNet!F497,Capex_to_Jun_2014!F497,Capex_from_Jul_2014!F497)","v":0},{"$f":"SUM(ICB_at_2000!G497,Vines!G497,WestNet!G497,Capex_to_Jun_2014!G497,Capex_from_Jul_2014!G497)","v":0},{"$f":"SUM(ICB_at_2000!H497,Vines!H497,WestNet!H497,Capex_to_Jun_2014!H497,Capex_from_Jul_2014!H497)","v":0},{"$f":"SUM(ICB_at_2000!I497,Vines!I497,WestNet!I497,Capex_to_Jun_2014!I497,Capex_from_Jul_2014!I497)","v":0},{"$f":"SUM(ICB_at_2000!J497,Vines!J497,WestNet!J497,Capex_to_Jun_2014!J497,Capex_from_Jul_2014!J497)","v":0},{"$f":"SUM(ICB_at_2000!K497,Vines!K497,WestNet!K497,Capex_to_Jun_2014!K497,Capex_from_Jul_2014!K497)","v":0},{"$f":"SUM(ICB_at_2000!L497,Vines!L497,WestNet!L497,Capex_to_Jun_2014!L497,Capex_from_Jul_2014!L497)","v":0},{"$f":"SUM(ICB_at_2000!M497,Vines!M497,WestNet!M497,Capex_to_Jun_2014!M497,Capex_from_Jul_2014!M497)","v":0},{"$f":"SUM(ICB_at_2000!N497,Vines!N497,WestNet!N497,Capex_to_Jun_2014!N497,Capex_from_Jul_2014!N497)","v":0},{"$f":"SUM(ICB_at_2000!O497,Vines!O497,WestNet!O497,Capex_to_Jun_2014!O497,Capex_from_Jul_2014!O497)","v":0},{"$f":"SUM(ICB_at_2000!P497,Vines!P497,WestNet!P497,Capex_to_Jun_2014!P497,Capex_from_Jul_2014!P497)","v":0},{"$f":"SUM(ICB_at_2000!Q497,Vines!Q497,WestNet!Q497,Capex_to_Jun_2014!Q497,Capex_from_Jul_2014!Q497)","v":0},{"$f":"SUM(ICB_at_2000!R497,Vines!R497,WestNet!R497,Capex_to_Jun_2014!R497,Capex_from_Jul_2014!R497)","v":0},{"$f":"SUM(ICB_at_2000!S497,Vines!S497,WestNet!S497,Capex_to_Jun_2014!S497,Capex_from_Jul_2014!S497)","v":0},{"$f":"SUM(ICB_at_2000!T497,Vines!T497,WestNet!T497,Capex_to_Jun_2014!T497,Capex_from_Jul_2014!T497)","v":0},{"$f":"SUM(ICB_at_2000!U497,Vines!U497,WestNet!U497,Capex_to_Jun_2014!U497,Capex_from_Jul_2014!U497)","v":0},{"$f":"SUM(ICB_at_2000!V497,Vines!V497,WestNet!V497,Capex_to_Jun_2014!V497,Capex_from_Jul_2014!V497)","v":0},{"$f":"SUM(ICB_at_2000!W497,Vines!W497,WestNet!W497,Capex_to_Jun_2014!W497,Capex_from_Jul_2014!W497)","v":0},{"$f":"SUM(ICB_at_2000!X497,Vines!X497,WestNet!X497,Capex_to_Jun_2014!X497,Capex_from_Jul_2014!X497)","v":0},{"$f":"SUM(ICB_at_2000!Y497,Vines!Y497,WestNet!Y497,Capex_to_Jun_2014!Y497,Capex_from_Jul_2014!Y497)","v":0},{"$f":"SUM(ICB_at_2000!Z497,Vines!Z497,WestNet!Z497,Capex_to_Jun_2014!Z497,Capex_from_Jul_2014!Z497)","v":0}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000!E498,Vines!E498,WestNet!E498,Capex_to_Jun_2014!E498,Capex_from_Jul_2014!E498)","v":0},{"$f":"SUM(ICB_at_2000!F498,Vines!F498,WestNet!F498,Capex_to_Jun_2014!F498,Capex_from_Jul_2014!F498)","v":0},{"$f":"SUM(ICB_at_2000!G498,Vines!G498,WestNet!G498,Capex_to_Jun_2014!G498,Capex_from_Jul_2014!G498)","v":0},{"$f":"SUM(ICB_at_2000!H498,Vines!H498,WestNet!H498,Capex_to_Jun_2014!H498,Capex_from_Jul_2014!H498)","v":0},{"$f":"SUM(ICB_at_2000!I498,Vines!I498,WestNet!I498,Capex_to_Jun_2014!I498,Capex_from_Jul_2014!I498)","v":0},{"$f":"SUM(ICB_at_2000!J498,Vines!J498,WestNet!J498,Capex_to_Jun_2014!J498,Capex_from_Jul_2014!J498)","v":0},{"$f":"SUM(ICB_at_2000!K498,Vines!K498,WestNet!K498,Capex_to_Jun_2014!K498,Capex_from_Jul_2014!K498)","v":0},{"$f":"SUM(ICB_at_2000!L498,Vines!L498,WestNet!L498,Capex_to_Jun_2014!L498,Capex_from_Jul_2014!L498)","v":0},{"$f":"SUM(ICB_at_2000!M498,Vines!M498,WestNet!M498,Capex_to_Jun_2014!M498,Capex_from_Jul_2014!M498)","v":0},{"$f":"SUM(ICB_at_2000!N498,Vines!N498,WestNet!N498,Capex_to_Jun_2014!N498,Capex_from_Jul_2014!N498)","v":0},{"$f":"SUM(ICB_at_2000!O498,Vines!O498,WestNet!O498,Capex_to_Jun_2014!O498,Capex_from_Jul_2014!O498)","v":0},{"$f":"SUM(ICB_at_2000!P498,Vines!P498,WestNet!P498,Capex_to_Jun_2014!P498,Capex_from_Jul_2014!P498)","v":0},{"$f":"SUM(ICB_at_2000!Q498,Vines!Q498,WestNet!Q498,Capex_to_Jun_2014!Q498,Capex_from_Jul_2014!Q498)","v":0},{"$f":"SUM(ICB_at_2000!R498,Vines!R498,WestNet!R498,Capex_to_Jun_2014!R498,Capex_from_Jul_2014!R498)","v":0},{"$f":"SUM(ICB_at_2000!S498,Vines!S498,WestNet!S498,Capex_to_Jun_2014!S498,Capex_from_Jul_2014!S498)","v":0},{"$f":"SUM(ICB_at_2000!T498,Vines!T498,WestNet!T498,Capex_to_Jun_2014!T498,Capex_from_Jul_2014!T498)","v":0},{"$f":"SUM(ICB_at_2000!U498,Vines!U498,WestNet!U498,Capex_to_Jun_2014!U498,Capex_from_Jul_2014!U498)","v":0},{"$f":"SUM(ICB_at_2000!V498,Vines!V498,WestNet!V498,Capex_to_Jun_2014!V498,Capex_from_Jul_2014!V498)","v":0},{"$f":"SUM(ICB_at_2000!W498,Vines!W498,WestNet!W498,Capex_to_Jun_2014!W498,Capex_from_Jul_2014!W498)","v":0},{"$f":"SUM(ICB_at_2000!X498,Vines!X498,WestNet!X498,Capex_to_Jun_2014!X498,Capex_from_Jul_2014!X498)","v":0},{"$f":"SUM(ICB_at_2000!Y498,Vines!Y498,WestNet!Y498,Capex_to_Jun_2014!Y498,Capex_from_Jul_2014!Y498)","v":0},{"$f":"SUM(ICB_at_2000!Z498,Vines!Z498,WestNet!Z498,Capex_to_Jun_2014!Z498,Capex_from_Jul_2014!Z498)","v":0}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000!E499,Vines!E499,WestNet!E499,Capex_to_Jun_2014!E499,Capex_from_Jul_2014!E499)","v":0},{"$f":"SUM(ICB_at_2000!F499,Vines!F499,WestNet!F499,Capex_to_Jun_2014!F499,Capex_from_Jul_2014!F499)","v":0},{"$f":"SUM(ICB_at_2000!G499,Vines!G499,WestNet!G499,Capex_to_Jun_2014!G499,Capex_from_Jul_2014!G499)","v":0},{"$f":"SUM(ICB_at_2000!H499,Vines!H499,WestNet!H499,Capex_to_Jun_2014!H499,Capex_from_Jul_2014!H499)","v":0},{"$f":"SUM(ICB_at_2000!I499,Vines!I499,WestNet!I499,Capex_to_Jun_2014!I499,Capex_from_Jul_2014!I499)","v":0},{"$f":"SUM(ICB_at_2000!J499,Vines!J499,WestNet!J499,Capex_to_Jun_2014!J499,Capex_from_Jul_2014!J499)","v":0},{"$f":"SUM(ICB_at_2000!K499,Vines!K499,WestNet!K499,Capex_to_Jun_2014!K499,Capex_from_Jul_2014!K499)","v":0},{"$f":"SUM(ICB_at_2000!L499,Vines!L499,WestNet!L499,Capex_to_Jun_2014!L499,Capex_from_Jul_2014!L499)","v":0},{"$f":"SUM(ICB_at_2000!M499,Vines!M499,WestNet!M499,Capex_to_Jun_2014!M499,Capex_from_Jul_2014!M499)","v":0},{"$f":"SUM(ICB_at_2000!N499,Vines!N499,WestNet!N499,Capex_to_Jun_2014!N499,Capex_from_Jul_2014!N499)","v":0},{"$f":"SUM(ICB_at_2000!O499,Vines!O499,WestNet!O499,Capex_to_Jun_2014!O499,Capex_from_Jul_2014!O499)","v":0},{"$f":"SUM(ICB_at_2000!P499,Vines!P499,WestNet!P499,Capex_to_Jun_2014!P499,Capex_from_Jul_2014!P499)","v":0},{"$f":"SUM(ICB_at_2000!Q499,Vines!Q499,WestNet!Q499,Capex_to_Jun_2014!Q499,Capex_from_Jul_2014!Q499)","v":0},{"$f":"SUM(ICB_at_2000!R499,Vines!R499,WestNet!R499,Capex_to_Jun_2014!R499,Capex_from_Jul_2014!R499)","v":0},{"$f":"SUM(ICB_at_2000!S499,Vines!S499,WestNet!S499,Capex_to_Jun_2014!S499,Capex_from_Jul_2014!S499)","v":0},{"$f":"SUM(ICB_at_2000!T499,Vines!T499,WestNet!T499,Capex_to_Jun_2014!T499,Capex_from_Jul_2014!T499)","v":0},{"$f":"SUM(ICB_at_2000!U499,Vines!U499,WestNet!U499,Capex_to_Jun_2014!U499,Capex_from_Jul_2014!U499)","v":0},{"$f":"SUM(ICB_at_2000!V499,Vines!V499,WestNet!V499,Capex_to_Jun_2014!V499,Capex_from_Jul_2014!V499)","v":0},{"$f":"SUM(ICB_at_2000!W499,Vines!W499,WestNet!W499,Capex_to_Jun_2014!W499,Capex_from_Jul_2014!W499)","v":0},{"$f":"SUM(ICB_at_2000!X499,Vines!X499,WestNet!X499,Capex_to_Jun_2014!X499,Capex_from_Jul_2014!X499)","v":0},{"$f":"SUM(ICB_at_2000!Y499,Vines!Y499,WestNet!Y499,Capex_to_Jun_2014!Y499,Capex_from_Jul_2014!Y499)","v":0},{"$f":"SUM(ICB_at_2000!Z499,Vines!Z499,WestNet!Z499,Capex_to_Jun_2014!Z499,Capex_from_Jul_2014!Z499)","v":0}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,{"$f":"SUM(ICB_at_2000!E500,Vines!E500,WestNet!E500,Capex_to_Jun_2014!E500,Capex_from_Jul_2014!E500)","v":0},{"$f":"SUM(ICB_at_2000!F500,Vines!F500,WestNet!F500,Capex_to_Jun_2014!F500,Capex_from_Jul_2014!F500)","v":0},{"$f":"SUM(ICB_at_2000!G500,Vines!G500,WestNet!G500,Capex_to_Jun_2014!G500,Capex_from_Jul_2014!G500)","v":0},{"$f":"SUM(ICB_at_2000!H500,Vines!H500,WestNet!H500,Capex_to_Jun_2014!H500,Capex_from_Jul_2014!H500)","v":0},{"$f":"SUM(ICB_at_2000!I500,Vines!I500,WestNet!I500,Capex_to_Jun_2014!I500,Capex_from_Jul_2014!I500)","v":0},{"$f":"SUM(ICB_at_2000!J500,Vines!J500,WestNet!J500,Capex_to_Jun_2014!J500,Capex_from_Jul_2014!J500)","v":0},{"$f":"SUM(ICB_at_2000!K500,Vines!K500,WestNet!K500,Capex_to_Jun_2014!K500,Capex_from_Jul_2014!K500)","v":0},{"$f":"SUM(ICB_at_2000!L500,Vines!L500,WestNet!L500,Capex_to_Jun_2014!L500,Capex_from_Jul_2014!L500)","v":0},{"$f":"SUM(ICB_at_2000!M500,Vines!M500,WestNet!M500,Capex_to_Jun_2014!M500,Capex_from_Jul_2014!M500)","v":0},{"$f":"SUM(ICB_at_2000!N500,Vines!N500,WestNet!N500,Capex_to_Jun_2014!N500,Capex_from_Jul_2014!N500)","v":0},{"$f":"SUM(ICB_at_2000!O500,Vines!O500,WestNet!O500,Capex_to_Jun_2014!O500,Capex_from_Jul_2014!O500)","v":0},{"$f":"SUM(ICB_at_2000!P500,Vines!P500,WestNet!P500,Capex_to_Jun_2014!P500,Capex_from_Jul_2014!P500)","v":0},{"$f":"SUM(ICB_at_2000!Q500,Vines!Q500,WestNet!Q500,Capex_to_Jun_2014!Q500,Capex_from_Jul_2014!Q500)","v":0},{"$f":"SUM(ICB_at_2000!R500,Vines!R500,WestNet!R500,Capex_to_Jun_2014!R500,Capex_from_Jul_2014!R500)","v":0},{"$f":"SUM(ICB_at_2000!S500,Vines!S500,WestNet!S500,Capex_to_Jun_2014!S500,Capex_from_Jul_2014!S500)","v":0},{"$f":"SUM(ICB_at_2000!T500,Vines!T500,WestNet!T500,Capex_to_Jun_2014!T500,Capex_from_Jul_2014!T500)","v":0},{"$f":"SUM(ICB_at_2000!U500,Vines!U500,WestNet!U500,Capex_to_Jun_2014!U500,Capex_from_Jul_2014!U500)","v":0},{"$f":"SUM(ICB_at_2000!V500,Vines!V500,WestNet!V500,Capex_to_Jun_2014!V500,Capex_from_Jul_2014!V500)","v":0},{"$f":"SUM(ICB_at_2000!W500,Vines!W500,WestNet!W500,Capex_to_Jun_2014!W500,Capex_from_Jul_2014!W500)","v":0},{"$f":"SUM(ICB_at_2000!X500,Vines!X500,WestNet!X500,Capex_to_Jun_2014!X500,Capex_from_Jul_2014!X500)","v":0},{"$f":"SUM(ICB_at_2000!Y500,Vines!Y500,WestNet!Y500,Capex_to_Jun_2014!Y500,Capex_from_Jul_2014!Y500)","v":0},{"$f":"SUM(ICB_at_2000!Z500,Vines!Z500,WestNet!Z500,Capex_to_Jun_2014!Z500,Capex_from_Jul_2014!Z500)","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,{"$f":"SUM(ICB_at_2000!E501,Vines!E501,WestNet!E501,Capex_to_Jun_2014!E501,Capex_from_Jul_2014!E501)","v":0},{"$f":"SUM(ICB_at_2000!F501,Vines!F501,WestNet!F501,Capex_to_Jun_2014!F501,Capex_from_Jul_2014!F501)","v":0},{"$f":"SUM(ICB_at_2000!G501,Vines!G501,WestNet!G501,Capex_to_Jun_2014!G501,Capex_from_Jul_2014!G501)","v":0},{"$f":"SUM(ICB_at_2000!H501,Vines!H501,WestNet!H501,Capex_to_Jun_2014!H501,Capex_from_Jul_2014!H501)","v":0},{"$f":"SUM(ICB_at_2000!I501,Vines!I501,WestNet!I501,Capex_to_Jun_2014!I501,Capex_from_Jul_2014!I501)","v":0},{"$f":"SUM(ICB_at_2000!J501,Vines!J501,WestNet!J501,Capex_to_Jun_2014!J501,Capex_from_Jul_2014!J501)","v":0},{"$f":"SUM(ICB_at_2000!K501,Vines!K501,WestNet!K501,Capex_to_Jun_2014!K501,Capex_from_Jul_2014!K501)","v":0},{"$f":"SUM(ICB_at_2000!L501,Vines!L501,WestNet!L501,Capex_to_Jun_2014!L501,Capex_from_Jul_2014!L501)","v":0},{"$f":"SUM(ICB_at_2000!M501,Vines!M501,WestNet!M501,Capex_to_Jun_2014!M501,Capex_from_Jul_2014!M501)","v":0},{"$f":"SUM(ICB_at_2000!N501,Vines!N501,WestNet!N501,Capex_to_Jun_2014!N501,Capex_from_Jul_2014!N501)","v":0},{"$f":"SUM(ICB_at_2000!O501,Vines!O501,WestNet!O501,Capex_to_Jun_2014!O501,Capex_from_Jul_2014!O501)","v":0},{"$f":"SUM(ICB_at_2000!P501,Vines!P501,WestNet!P501,Capex_to_Jun_2014!P501,Capex_from_Jul_2014!P501)","v":0},{"$f":"SUM(ICB_at_2000!Q501,Vines!Q501,WestNet!Q501,Capex_to_Jun_2014!Q501,Capex_from_Jul_2014!Q501)","v":0},{"$f":"SUM(ICB_at_2000!R501,Vines!R501,WestNet!R501,Capex_to_Jun_2014!R501,Capex_from_Jul_2014!R501)","v":0},{"$f":"SUM(ICB_at_2000!S501,Vines!S501,WestNet!S501,Capex_to_Jun_2014!S501,Capex_from_Jul_2014!S501)","v":0},{"$f":"SUM(ICB_at_2000!T501,Vines!T501,WestNet!T501,Capex_to_Jun_2014!T501,Capex_from_Jul_2014!T501)","v":0},{"$f":"SUM(ICB_at_2000!U501,Vines!U501,WestNet!U501,Capex_to_Jun_2014!U501,Capex_from_Jul_2014!U501)","v":0},{"$f":"SUM(ICB_at_2000!V501,Vines!V501,WestNet!V501,Capex_to_Jun_2014!V501,Capex_from_Jul_2014!V501)","v":0},{"$f":"SUM(ICB_at_2000!W501,Vines!W501,WestNet!W501,Capex_to_Jun_2014!W501,Capex_from_Jul_2014!W501)","v":0},{"$f":"SUM(ICB_at_2000!X501,Vines!X501,WestNet!X501,Capex_to_Jun_2014!X501,Capex_from_Jul_2014!X501)","v":0},{"$f":"SUM(ICB_at_2000!Y501,Vines!Y501,WestNet!Y501,Capex_to_Jun_2014!Y501,Capex_from_Jul_2014!Y501)","v":0},{"$f":"SUM(ICB_at_2000!Z501,Vines!Z501,WestNet!Z501,Capex_to_Jun_2014!Z501,Capex_from_Jul_2014!Z501)","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,{"$f":"SUM(ICB_at_2000!E502,Vines!E502,WestNet!E502,Capex_to_Jun_2014!E502,Capex_from_Jul_2014!E502)","v":0},{"$f":"SUM(ICB_at_2000!F502,Vines!F502,WestNet!F502,Capex_to_Jun_2014!F502,Capex_from_Jul_2014!F502)","v":0},{"$f":"SUM(ICB_at_2000!G502,Vines!G502,WestNet!G502,Capex_to_Jun_2014!G502,Capex_from_Jul_2014!G502)","v":0},{"$f":"SUM(ICB_at_2000!H502,Vines!H502,WestNet!H502,Capex_to_Jun_2014!H502,Capex_from_Jul_2014!H502)","v":0},{"$f":"SUM(ICB_at_2000!I502,Vines!I502,WestNet!I502,Capex_to_Jun_2014!I502,Capex_from_Jul_2014!I502)","v":0},{"$f":"SUM(ICB_at_2000!J502,Vines!J502,WestNet!J502,Capex_to_Jun_2014!J502,Capex_from_Jul_2014!J502)","v":0},{"$f":"SUM(ICB_at_2000!K502,Vines!K502,WestNet!K502,Capex_to_Jun_2014!K502,Capex_from_Jul_2014!K502)","v":0},{"$f":"SUM(ICB_at_2000!L502,Vines!L502,WestNet!L502,Capex_to_Jun_2014!L502,Capex_from_Jul_2014!L502)","v":0},{"$f":"SUM(ICB_at_2000!M502,Vines!M502,WestNet!M502,Capex_to_Jun_2014!M502,Capex_from_Jul_2014!M502)","v":0},{"$f":"SUM(ICB_at_2000!N502,Vines!N502,WestNet!N502,Capex_to_Jun_2014!N502,Capex_from_Jul_2014!N502)","v":3.7975079520906152},{"$f":"SUM(ICB_at_2000!O502,Vines!O502,WestNet!O502,Capex_to_Jun_2014!O502,Capex_from_Jul_2014!O502)","v":0},{"$f":"SUM(ICB_at_2000!P502,Vines!P502,WestNet!P502,Capex_to_Jun_2014!P502,Capex_from_Jul_2014!P502)","v":0},{"$f":"SUM(ICB_at_2000!Q502,Vines!Q502,WestNet!Q502,Capex_to_Jun_2014!Q502,Capex_from_Jul_2014!Q502)","v":0},{"$f":"SUM(ICB_at_2000!R502,Vines!R502,WestNet!R502,Capex_to_Jun_2014!R502,Capex_from_Jul_2014!R502)","v":0},{"$f":"SUM(ICB_at_2000!S502,Vines!S502,WestNet!S502,Capex_to_Jun_2014!S502,Capex_from_Jul_2014!S502)","v":0},{"$f":"SUM(ICB_at_2000!T502,Vines!T502,WestNet!T502,Capex_to_Jun_2014!T502,Capex_from_Jul_2014!T502)","v":0},{"$f":"SUM(ICB_at_2000!U502,Vines!U502,WestNet!U502,Capex_to_Jun_2014!U502,Capex_from_Jul_2014!U502)","v":0},{"$f":"SUM(ICB_at_2000!V502,Vines!V502,WestNet!V502,Capex_to_Jun_2014!V502,Capex_from_Jul_2014!V502)","v":0},{"$f":"SUM(ICB_at_2000!W502,Vines!W502,WestNet!W502,Capex_to_Jun_2014!W502,Capex_from_Jul_2014!W502)","v":0},{"$f":"SUM(ICB_at_2000!X502,Vines!X502,WestNet!X502,Capex_to_Jun_2014!X502,Capex_from_Jul_2014!X502)","v":0},{"$f":"SUM(ICB_at_2000!Y502,Vines!Y502,WestNet!Y502,Capex_to_Jun_2014!Y502,Capex_from_Jul_2014!Y502)","v":0},{"$f":"SUM(ICB_at_2000!Z502,Vines!Z502,WestNet!Z502,Capex_to_Jun_2014!Z502,Capex_from_Jul_2014!Z502)","v":0}]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E489:E503)","v":0},0,0,0,0,0,0,0,0,4.9518262969209603,0,0,0,0,0,{"$f":"SUM(T489:T503)","v":0},0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: "}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM(ICB_at_2000!E507,Vines!E507,WestNet!E507,Capex_to_Jun_2014!E507,Capex_from_Jul_2014!E507)","v":0},{"$f":"SUM(ICB_at_2000!F507,Vines!F507,WestNet!F507,Capex_to_Jun_2014!F507,Capex_from_Jul_2014!F507)","v":0},{"$f":"SUM(ICB_at_2000!G507,Vines!G507,WestNet!G507,Capex_to_Jun_2014!G507,Capex_from_Jul_2014!G507)","v":0},{"$f":"SUM(ICB_at_2000!H507,Vines!H507,WestNet!H507,Capex_to_Jun_2014!H507,Capex_from_Jul_2014!H507)","v":0},{"$f":"SUM(ICB_at_2000!I507,Vines!I507,WestNet!I507,Capex_to_Jun_2014!I507,Capex_from_Jul_2014!I507)","v":0},{"$f":"SUM(ICB_at_2000!J507,Vines!J507,WestNet!J507,Capex_to_Jun_2014!J507,Capex_from_Jul_2014!J507)","v":0},{"$f":"SUM(ICB_at_2000!K507,Vines!K507,WestNet!K507,Capex_to_Jun_2014!K507,Capex_from_Jul_2014!K507)","v":0},{"$f":"SUM(ICB_at_2000!L507,Vines!L507,WestNet!L507,Capex_to_Jun_2014!L507,Capex_from_Jul_2014!L507)","v":0},{"$f":"SUM(ICB_at_2000!M507,Vines!M507,WestNet!M507,Capex_to_Jun_2014!M507,Capex_from_Jul_2014!M507)","v":0},{"$f":"SUM(ICB_at_2000!N507,Vines!N507,WestNet!N507,Capex_to_Jun_2014!N507,Capex_from_Jul_2014!N507)","v":-0.20810249126475255},{"$f":"SUM(ICB_at_2000!O507,Vines!O507,WestNet!O507,Capex_to_Jun_2014!O507,Capex_from_Jul_2014!O507)","v":0},{"$f":"SUM(ICB_at_2000!P507,Vines!P507,WestNet!P507,Capex_to_Jun_2014!P507,Capex_from_Jul_2014!P507)","v":0},{"$f":"SUM(ICB_at_2000!Q507,Vines!Q507,WestNet!Q507,Capex_to_Jun_2014!Q507,Capex_from_Jul_2014!Q507)","v":0},{"$f":"SUM(ICB_at_2000!R507,Vines!R507,WestNet!R507,Capex_to_Jun_2014!R507,Capex_from_Jul_2014!R507)","v":0},{"$f":"SUM(ICB_at_2000!S507,Vines!S507,WestNet!S507,Capex_to_Jun_2014!S507,Capex_from_Jul_2014!S507)","v":0},{"$f":"SUM(ICB_at_2000!T507,Vines!T507,WestNet!T507,Capex_to_Jun_2014!T507,Capex_from_Jul_2014!T507)","v":0},{"$f":"SUM(ICB_at_2000!U507,Vines!U507,WestNet!U507,Capex_to_Jun_2014!U507,Capex_from_Jul_2014!U507)","v":0},{"$f":"SUM(ICB_at_2000!V507,Vines!V507,WestNet!V507,Capex_to_Jun_2014!V507,Capex_from_Jul_2014!V507)","v":0},{"$f":"SUM(ICB_at_2000!W507,Vines!W507,WestNet!W507,Capex_to_Jun_2014!W507,Capex_from_Jul_2014!W507)","v":0},{"$f":"SUM(ICB_at_2000!X507,Vines!X507,WestNet!X507,Capex_to_Jun_2014!X507,Capex_from_Jul_2014!X507)","v":0},{"$f":"SUM(ICB_at_2000!Y507,Vines!Y507,WestNet!Y507,Capex_to_Jun_2014!Y507,Capex_from_Jul_2014!Y507)","v":0},{"$f":"SUM(ICB_at_2000!Z507,Vines!Z507,WestNet!Z507,Capex_to_Jun_2014!Z507,Capex_from_Jul_2014!Z507)","v":0}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM(ICB_at_2000!E508,Vines!E508,WestNet!E508,Capex_to_Jun_2014!E508,Capex_from_Jul_2014!E508)","v":0},{"$f":"SUM(ICB_at_2000!F508,Vines!F508,WestNet!F508,Capex_to_Jun_2014!F508,Capex_from_Jul_2014!F508)","v":0},{"$f":"SUM(ICB_at_2000!G508,Vines!G508,WestNet!G508,Capex_to_Jun_2014!G508,Capex_from_Jul_2014!G508)","v":0},{"$f":"SUM(ICB_at_2000!H508,Vines!H508,WestNet!H508,Capex_to_Jun_2014!H508,Capex_from_Jul_2014!H508)","v":0},{"$f":"SUM(ICB_at_2000!I508,Vines!I508,WestNet!I508,Capex_to_Jun_2014!I508,Capex_from_Jul_2014!I508)","v":0},{"$f":"SUM(ICB_at_2000!J508,Vines!J508,WestNet!J508,Capex_to_Jun_2014!J508,Capex_from_Jul_2014!J508)","v":0},{"$f":"SUM(ICB_at_2000!K508,Vines!K508,WestNet!K508,Capex_to_Jun_2014!K508,Capex_from_Jul_2014!K508)","v":0},{"$f":"SUM(ICB_at_2000!L508,Vines!L508,WestNet!L508,Capex_to_Jun_2014!L508,Capex_from_Jul_2014!L508)","v":0},{"$f":"SUM(ICB_at_2000!M508,Vines!M508,WestNet!M508,Capex_to_Jun_2014!M508,Capex_from_Jul_2014!M508)","v":0},{"$f":"SUM(ICB_at_2000!N508,Vines!N508,WestNet!N508,Capex_to_Jun_2014!N508,Capex_from_Jul_2014!N508)","v":0},{"$f":"SUM(ICB_at_2000!O508,Vines!O508,WestNet!O508,Capex_to_Jun_2014!O508,Capex_from_Jul_2014!O508)","v":0},{"$f":"SUM(ICB_at_2000!P508,Vines!P508,WestNet!P508,Capex_to_Jun_2014!P508,Capex_from_Jul_2014!P508)","v":0},{"$f":"SUM(ICB_at_2000!Q508,Vines!Q508,WestNet!Q508,Capex_to_Jun_2014!Q508,Capex_from_Jul_2014!Q508)","v":0},{"$f":"SUM(ICB_at_2000!R508,Vines!R508,WestNet!R508,Capex_to_Jun_2014!R508,Capex_from_Jul_2014!R508)","v":0},{"$f":"SUM(ICB_at_2000!S508,Vines!S508,WestNet!S508,Capex_to_Jun_2014!S508,Capex_from_Jul_2014!S508)","v":0},{"$f":"SUM(ICB_at_2000!T508,Vines!T508,WestNet!T508,Capex_to_Jun_2014!T508,Capex_from_Jul_2014!T508)","v":0},{"$f":"SUM(ICB_at_2000!U508,Vines!U508,WestNet!U508,Capex_to_Jun_2014!U508,Capex_from_Jul_2014!U508)","v":0},{"$f":"SUM(ICB_at_2000!V508,Vines!V508,WestNet!V508,Capex_to_Jun_2014!V508,Capex_from_Jul_2014!V508)","v":0},{"$f":"SUM(ICB_at_2000!W508,Vines!W508,WestNet!W508,Capex_to_Jun_2014!W508,Capex_from_Jul_2014!W508)","v":0},{"$f":"SUM(ICB_at_2000!X508,Vines!X508,WestNet!X508,Capex_to_Jun_2014!X508,Capex_from_Jul_2014!X508)","v":0},{"$f":"SUM(ICB_at_2000!Y508,Vines!Y508,WestNet!Y508,Capex_to_Jun_2014!Y508,Capex_from_Jul_2014!Y508)","v":0},{"$f":"SUM(ICB_at_2000!Z508,Vines!Z508,WestNet!Z508,Capex_to_Jun_2014!Z508,Capex_from_Jul_2014!Z508)","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000!E509,Vines!E509,WestNet!E509,Capex_to_Jun_2014!E509,Capex_from_Jul_2014!E509)","v":0},{"$f":"SUM(ICB_at_2000!F509,Vines!F509,WestNet!F509,Capex_to_Jun_2014!F509,Capex_from_Jul_2014!F509)","v":0},{"$f":"SUM(ICB_at_2000!G509,Vines!G509,WestNet!G509,Capex_to_Jun_2014!G509,Capex_from_Jul_2014!G509)","v":0},{"$f":"SUM(ICB_at_2000!H509,Vines!H509,WestNet!H509,Capex_to_Jun_2014!H509,Capex_from_Jul_2014!H509)","v":0},{"$f":"SUM(ICB_at_2000!I509,Vines!I509,WestNet!I509,Capex_to_Jun_2014!I509,Capex_from_Jul_2014!I509)","v":0},{"$f":"SUM(ICB_at_2000!J509,Vines!J509,WestNet!J509,Capex_to_Jun_2014!J509,Capex_from_Jul_2014!J509)","v":0},{"$f":"SUM(ICB_at_2000!K509,Vines!K509,WestNet!K509,Capex_to_Jun_2014!K509,Capex_from_Jul_2014!K509)","v":0},{"$f":"SUM(ICB_at_2000!L509,Vines!L509,WestNet!L509,Capex_to_Jun_2014!L509,Capex_from_Jul_2014!L509)","v":0},{"$f":"SUM(ICB_at_2000!M509,Vines!M509,WestNet!M509,Capex_to_Jun_2014!M509,Capex_from_Jul_2014!M509)","v":0},{"$f":"SUM(ICB_at_2000!N509,Vines!N509,WestNet!N509,Capex_to_Jun_2014!N509,Capex_from_Jul_2014!N509)","v":-1.1169912818324641},{"$f":"SUM(ICB_at_2000!O509,Vines!O509,WestNet!O509,Capex_to_Jun_2014!O509,Capex_from_Jul_2014!O509)","v":0},{"$f":"SUM(ICB_at_2000!P509,Vines!P509,WestNet!P509,Capex_to_Jun_2014!P509,Capex_from_Jul_2014!P509)","v":0},{"$f":"SUM(ICB_at_2000!Q509,Vines!Q509,WestNet!Q509,Capex_to_Jun_2014!Q509,Capex_from_Jul_2014!Q509)","v":0},{"$f":"SUM(ICB_at_2000!R509,Vines!R509,WestNet!R509,Capex_to_Jun_2014!R509,Capex_from_Jul_2014!R509)","v":0},{"$f":"SUM(ICB_at_2000!S509,Vines!S509,WestNet!S509,Capex_to_Jun_2014!S509,Capex_from_Jul_2014!S509)","v":0},{"$f":"SUM(ICB_at_2000!T509,Vines!T509,WestNet!T509,Capex_to_Jun_2014!T509,Capex_from_Jul_2014!T509)","v":0},{"$f":"SUM(ICB_at_2000!U509,Vines!U509,WestNet!U509,Capex_to_Jun_2014!U509,Capex_from_Jul_2014!U509)","v":0},{"$f":"SUM(ICB_at_2000!V509,Vines!V509,WestNet!V509,Capex_to_Jun_2014!V509,Capex_from_Jul_2014!V509)","v":0},{"$f":"SUM(ICB_at_2000!W509,Vines!W509,WestNet!W509,Capex_to_Jun_2014!W509,Capex_from_Jul_2014!W509)","v":0},{"$f":"SUM(ICB_at_2000!X509,Vines!X509,WestNet!X509,Capex_to_Jun_2014!X509,Capex_from_Jul_2014!X509)","v":0},{"$f":"SUM(ICB_at_2000!Y509,Vines!Y509,WestNet!Y509,Capex_to_Jun_2014!Y509,Capex_from_Jul_2014!Y509)","v":0},{"$f":"SUM(ICB_at_2000!Z509,Vines!Z509,WestNet!Z509,Capex_to_Jun_2014!Z509,Capex_from_Jul_2014!Z509)","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000!E510,Vines!E510,WestNet!E510,Capex_to_Jun_2014!E510,Capex_from_Jul_2014!E510)","v":0},{"$f":"SUM(ICB_at_2000!F510,Vines!F510,WestNet!F510,Capex_to_Jun_2014!F510,Capex_from_Jul_2014!F510)","v":0},{"$f":"SUM(ICB_at_2000!G510,Vines!G510,WestNet!G510,Capex_to_Jun_2014!G510,Capex_from_Jul_2014!G510)","v":0},{"$f":"SUM(ICB_at_2000!H510,Vines!H510,WestNet!H510,Capex_to_Jun_2014!H510,Capex_from_Jul_2014!H510)","v":0},{"$f":"SUM(ICB_at_2000!I510,Vines!I510,WestNet!I510,Capex_to_Jun_2014!I510,Capex_from_Jul_2014!I510)","v":0},{"$f":"SUM(ICB_at_2000!J510,Vines!J510,WestNet!J510,Capex_to_Jun_2014!J510,Capex_from_Jul_2014!J510)","v":0},{"$f":"SUM(ICB_at_2000!K510,Vines!K510,WestNet!K510,Capex_to_Jun_2014!K510,Capex_from_Jul_2014!K510)","v":0},{"$f":"SUM(ICB_at_2000!L510,Vines!L510,WestNet!L510,Capex_to_Jun_2014!L510,Capex_from_Jul_2014!L510)","v":0},{"$f":"SUM(ICB_at_2000!M510,Vines!M510,WestNet!M510,Capex_to_Jun_2014!M510,Capex_from_Jul_2014!M510)","v":0},{"$f":"SUM(ICB_at_2000!N510,Vines!N510,WestNet!N510,Capex_to_Jun_2014!N510,Capex_from_Jul_2014!N510)","v":-3.086235375790009E-4},{"$f":"SUM(ICB_at_2000!O510,Vines!O510,WestNet!O510,Capex_to_Jun_2014!O510,Capex_from_Jul_2014!O510)","v":0},{"$f":"SUM(ICB_at_2000!P510,Vines!P510,WestNet!P510,Capex_to_Jun_2014!P510,Capex_from_Jul_2014!P510)","v":0},{"$f":"SUM(ICB_at_2000!Q510,Vines!Q510,WestNet!Q510,Capex_to_Jun_2014!Q510,Capex_from_Jul_2014!Q510)","v":0},{"$f":"SUM(ICB_at_2000!R510,Vines!R510,WestNet!R510,Capex_to_Jun_2014!R510,Capex_from_Jul_2014!R510)","v":0},{"$f":"SUM(ICB_at_2000!S510,Vines!S510,WestNet!S510,Capex_to_Jun_2014!S510,Capex_from_Jul_2014!S510)","v":0},{"$f":"SUM(ICB_at_2000!T510,Vines!T510,WestNet!T510,Capex_to_Jun_2014!T510,Capex_from_Jul_2014!T510)","v":0},{"$f":"SUM(ICB_at_2000!U510,Vines!U510,WestNet!U510,Capex_to_Jun_2014!U510,Capex_from_Jul_2014!U510)","v":0},{"$f":"SUM(ICB_at_2000!V510,Vines!V510,WestNet!V510,Capex_to_Jun_2014!V510,Capex_from_Jul_2014!V510)","v":0},{"$f":"SUM(ICB_at_2000!W510,Vines!W510,WestNet!W510,Capex_to_Jun_2014!W510,Capex_from_Jul_2014!W510)","v":0},{"$f":"SUM(ICB_at_2000!X510,Vines!X510,WestNet!X510,Capex_to_Jun_2014!X510,Capex_from_Jul_2014!X510)","v":0},{"$f":"SUM(ICB_at_2000!Y510,Vines!Y510,WestNet!Y510,Capex_to_Jun_2014!Y510,Capex_from_Jul_2014!Y510)","v":0},{"$f":"SUM(ICB_at_2000!Z510,Vines!Z510,WestNet!Z510,Capex_to_Jun_2014!Z510,Capex_from_Jul_2014!Z510)","v":0}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000!E511,Vines!E511,WestNet!E511,Capex_to_Jun_2014!E511,Capex_from_Jul_2014!E511)","v":0},{"$f":"SUM(ICB_at_2000!F511,Vines!F511,WestNet!F511,Capex_to_Jun_2014!F511,Capex_from_Jul_2014!F511)","v":0},{"$f":"SUM(ICB_at_2000!G511,Vines!G511,WestNet!G511,Capex_to_Jun_2014!G511,Capex_from_Jul_2014!G511)","v":0},{"$f":"SUM(ICB_at_2000!H511,Vines!H511,WestNet!H511,Capex_to_Jun_2014!H511,Capex_from_Jul_2014!H511)","v":0},{"$f":"SUM(ICB_at_2000!I511,Vines!I511,WestNet!I511,Capex_to_Jun_2014!I511,Capex_from_Jul_2014!I511)","v":1.1102230246251565E-16},{"$f":"SUM(ICB_at_2000!J511,Vines!J511,WestNet!J511,Capex_to_Jun_2014!J511,Capex_from_Jul_2014!J511)","v":0},{"$f":"SUM(ICB_at_2000!K511,Vines!K511,WestNet!K511,Capex_to_Jun_2014!K511,Capex_from_Jul_2014!K511)","v":0},{"$f":"SUM(ICB_at_2000!L511,Vines!L511,WestNet!L511,Capex_to_Jun_2014!L511,Capex_from_Jul_2014!L511)","v":0},{"$f":"SUM(ICB_at_2000!M511,Vines!M511,WestNet!M511,Capex_to_Jun_2014!M511,Capex_from_Jul_2014!M511)","v":0},{"$f":"SUM(ICB_at_2000!N511,Vines!N511,WestNet!N511,Capex_to_Jun_2014!N511,Capex_from_Jul_2014!N511)","v":0},{"$f":"SUM(ICB_at_2000!O511,Vines!O511,WestNet!O511,Capex_to_Jun_2014!O511,Capex_from_Jul_2014!O511)","v":0},{"$f":"SUM(ICB_at_2000!P511,Vines!P511,WestNet!P511,Capex_to_Jun_2014!P511,Capex_from_Jul_2014!P511)","v":0},{"$f":"SUM(ICB_at_2000!Q511,Vines!Q511,WestNet!Q511,Capex_to_Jun_2014!Q511,Capex_from_Jul_2014!Q511)","v":0},{"$f":"SUM(ICB_at_2000!R511,Vines!R511,WestNet!R511,Capex_to_Jun_2014!R511,Capex_from_Jul_2014!R511)","v":0},{"$f":"SUM(ICB_at_2000!S511,Vines!S511,WestNet!S511,Capex_to_Jun_2014!S511,Capex_from_Jul_2014!S511)","v":0},{"$f":"SUM(ICB_at_2000!T511,Vines!T511,WestNet!T511,Capex_to_Jun_2014!T511,Capex_from_Jul_2014!T511)","v":0},{"$f":"SUM(ICB_at_2000!U511,Vines!U511,WestNet!U511,Capex_to_Jun_2014!U511,Capex_from_Jul_2014!U511)","v":0},{"$f":"SUM(ICB_at_2000!V511,Vines!V511,WestNet!V511,Capex_to_Jun_2014!V511,Capex_from_Jul_2014!V511)","v":0},{"$f":"SUM(ICB_at_2000!W511,Vines!W511,WestNet!W511,Capex_to_Jun_2014!W511,Capex_from_Jul_2014!W511)","v":0},{"$f":"SUM(ICB_at_2000!X511,Vines!X511,WestNet!X511,Capex_to_Jun_2014!X511,Capex_from_Jul_2014!X511)","v":0},{"$f":"SUM(ICB_at_2000!Y511,Vines!Y511,WestNet!Y511,Capex_to_Jun_2014!Y511,Capex_from_Jul_2014!Y511)","v":0},{"$f":"SUM(ICB_at_2000!Z511,Vines!Z511,WestNet!Z511,Capex_to_Jun_2014!Z511,Capex_from_Jul_2014!Z511)","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,{"$f":"SUM(ICB_at_2000!E512,Vines!E512,WestNet!E512,Capex_to_Jun_2014!E512,Capex_from_Jul_2014!E512)","v":0},{"$f":"SUM(ICB_at_2000!F512,Vines!F512,WestNet!F512,Capex_to_Jun_2014!F512,Capex_from_Jul_2014!F512)","v":0},{"$f":"SUM(ICB_at_2000!G512,Vines!G512,WestNet!G512,Capex_to_Jun_2014!G512,Capex_from_Jul_2014!G512)","v":0},{"$f":"SUM(ICB_at_2000!H512,Vines!H512,WestNet!H512,Capex_to_Jun_2014!H512,Capex_from_Jul_2014!H512)","v":0},{"$f":"SUM(ICB_at_2000!I512,Vines!I512,WestNet!I512,Capex_to_Jun_2014!I512,Capex_from_Jul_2014!I512)","v":0},{"$f":"SUM(ICB_at_2000!J512,Vines!J512,WestNet!J512,Capex_to_Jun_2014!J512,Capex_from_Jul_2014!J512)","v":0},{"$f":"SUM(ICB_at_2000!K512,Vines!K512,WestNet!K512,Capex_to_Jun_2014!K512,Capex_from_Jul_2014!K512)","v":0},{"$f":"SUM(ICB_at_2000!L512,Vines!L512,WestNet!L512,Capex_to_Jun_2014!L512,Capex_from_Jul_2014!L512)","v":0},{"$f":"SUM(ICB_at_2000!M512,Vines!M512,WestNet!M512,Capex_to_Jun_2014!M512,Capex_from_Jul_2014!M512)","v":0},{"$f":"SUM(ICB_at_2000!N512,Vines!N512,WestNet!N512,Capex_to_Jun_2014!N512,Capex_from_Jul_2014!N512)","v":-4.0779828779955535E-2},{"$f":"SUM(ICB_at_2000!O512,Vines!O512,WestNet!O512,Capex_to_Jun_2014!O512,Capex_from_Jul_2014!O512)","v":0},{"$f":"SUM(ICB_at_2000!P512,Vines!P512,WestNet!P512,Capex_to_Jun_2014!P512,Capex_from_Jul_2014!P512)","v":0},{"$f":"SUM(ICB_at_2000!Q512,Vines!Q512,WestNet!Q512,Capex_to_Jun_2014!Q512,Capex_from_Jul_2014!Q512)","v":0},{"$f":"SUM(ICB_at_2000!R512,Vines!R512,WestNet!R512,Capex_to_Jun_2014!R512,Capex_from_Jul_2014!R512)","v":0},{"$f":"SUM(ICB_at_2000!S512,Vines!S512,WestNet!S512,Capex_to_Jun_2014!S512,Capex_from_Jul_2014!S512)","v":0},{"$f":"SUM(ICB_at_2000!T512,Vines!T512,WestNet!T512,Capex_to_Jun_2014!T512,Capex_from_Jul_2014!T512)","v":0},{"$f":"SUM(ICB_at_2000!U512,Vines!U512,WestNet!U512,Capex_to_Jun_2014!U512,Capex_from_Jul_2014!U512)","v":0},{"$f":"SUM(ICB_at_2000!V512,Vines!V512,WestNet!V512,Capex_to_Jun_2014!V512,Capex_from_Jul_2014!V512)","v":0},{"$f":"SUM(ICB_at_2000!W512,Vines!W512,WestNet!W512,Capex_to_Jun_2014!W512,Capex_from_Jul_2014!W512)","v":0},{"$f":"SUM(ICB_at_2000!X512,Vines!X512,WestNet!X512,Capex_to_Jun_2014!X512,Capex_from_Jul_2014!X512)","v":0},{"$f":"SUM(ICB_at_2000!Y512,Vines!Y512,WestNet!Y512,Capex_to_Jun_2014!Y512,Capex_from_Jul_2014!Y512)","v":0},{"$f":"SUM(ICB_at_2000!Z512,Vines!Z512,WestNet!Z512,Capex_to_Jun_2014!Z512,Capex_from_Jul_2014!Z512)","v":0}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,{"$f":"SUM(ICB_at_2000!E513,Vines!E513,WestNet!E513,Capex_to_Jun_2014!E513,Capex_from_Jul_2014!E513)","v":0},{"$f":"SUM(ICB_at_2000!F513,Vines!F513,WestNet!F513,Capex_to_Jun_2014!F513,Capex_from_Jul_2014!F513)","v":0},{"$f":"SUM(ICB_at_2000!G513,Vines!G513,WestNet!G513,Capex_to_Jun_2014!G513,Capex_from_Jul_2014!G513)","v":0},{"$f":"SUM(ICB_at_2000!H513,Vines!H513,WestNet!H513,Capex_to_Jun_2014!H513,Capex_from_Jul_2014!H513)","v":0},{"$f":"SUM(ICB_at_2000!I513,Vines!I513,WestNet!I513,Capex_to_Jun_2014!I513,Capex_from_Jul_2014!I513)","v":6.9388939039072284E-18},{"$f":"SUM(ICB_at_2000!J513,Vines!J513,WestNet!J513,Capex_to_Jun_2014!J513,Capex_from_Jul_2014!J513)","v":0},{"$f":"SUM(ICB_at_2000!K513,Vines!K513,WestNet!K513,Capex_to_Jun_2014!K513,Capex_from_Jul_2014!K513)","v":0},{"$f":"SUM(ICB_at_2000!L513,Vines!L513,WestNet!L513,Capex_to_Jun_2014!L513,Capex_from_Jul_2014!L513)","v":0},{"$f":"SUM(ICB_at_2000!M513,Vines!M513,WestNet!M513,Capex_to_Jun_2014!M513,Capex_from_Jul_2014!M513)","v":0},{"$f":"SUM(ICB_at_2000!N513,Vines!N513,WestNet!N513,Capex_to_Jun_2014!N513,Capex_from_Jul_2014!N513)","v":-2.1751575519053448E-3},{"$f":"SUM(ICB_at_2000!O513,Vines!O513,WestNet!O513,Capex_to_Jun_2014!O513,Capex_from_Jul_2014!O513)","v":0},{"$f":"SUM(ICB_at_2000!P513,Vines!P513,WestNet!P513,Capex_to_Jun_2014!P513,Capex_from_Jul_2014!P513)","v":0},{"$f":"SUM(ICB_at_2000!Q513,Vines!Q513,WestNet!Q513,Capex_to_Jun_2014!Q513,Capex_from_Jul_2014!Q513)","v":0},{"$f":"SUM(ICB_at_2000!R513,Vines!R513,WestNet!R513,Capex_to_Jun_2014!R513,Capex_from_Jul_2014!R513)","v":0},{"$f":"SUM(ICB_at_2000!S513,Vines!S513,WestNet!S513,Capex_to_Jun_2014!S513,Capex_from_Jul_2014!S513)","v":0},{"$f":"SUM(ICB_at_2000!T513,Vines!T513,WestNet!T513,Capex_to_Jun_2014!T513,Capex_from_Jul_2014!T513)","v":0},{"$f":"SUM(ICB_at_2000!U513,Vines!U513,WestNet!U513,Capex_to_Jun_2014!U513,Capex_from_Jul_2014!U513)","v":0},{"$f":"SUM(ICB_at_2000!V513,Vines!V513,WestNet!V513,Capex_to_Jun_2014!V513,Capex_from_Jul_2014!V513)","v":0},{"$f":"SUM(ICB_at_2000!W513,Vines!W513,WestNet!W513,Capex_to_Jun_2014!W513,Capex_from_Jul_2014!W513)","v":0},{"$f":"SUM(ICB_at_2000!X513,Vines!X513,WestNet!X513,Capex_to_Jun_2014!X513,Capex_from_Jul_2014!X513)","v":0},{"$f":"SUM(ICB_at_2000!Y513,Vines!Y513,WestNet!Y513,Capex_to_Jun_2014!Y513,Capex_from_Jul_2014!Y513)","v":0},{"$f":"SUM(ICB_at_2000!Z513,Vines!Z513,WestNet!Z513,Capex_to_Jun_2014!Z513,Capex_from_Jul_2014!Z513)","v":0}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"SUM(ICB_at_2000!E514,Vines!E514,WestNet!E514,Capex_to_Jun_2014!E514,Capex_from_Jul_2014!E514)","v":0},{"$f":"SUM(ICB_at_2000!F514,Vines!F514,WestNet!F514,Capex_to_Jun_2014!F514,Capex_from_Jul_2014!F514)","v":0},{"$f":"SUM(ICB_at_2000!G514,Vines!G514,WestNet!G514,Capex_to_Jun_2014!G514,Capex_from_Jul_2014!G514)","v":0},{"$f":"SUM(ICB_at_2000!H514,Vines!H514,WestNet!H514,Capex_to_Jun_2014!H514,Capex_from_Jul_2014!H514)","v":0},{"$f":"SUM(ICB_at_2000!I514,Vines!I514,WestNet!I514,Capex_to_Jun_2014!I514,Capex_from_Jul_2014!I514)","v":0},{"$f":"SUM(ICB_at_2000!J514,Vines!J514,WestNet!J514,Capex_to_Jun_2014!J514,Capex_from_Jul_2014!J514)","v":0},{"$f":"SUM(ICB_at_2000!K514,Vines!K514,WestNet!K514,Capex_to_Jun_2014!K514,Capex_from_Jul_2014!K514)","v":0},{"$f":"SUM(ICB_at_2000!L514,Vines!L514,WestNet!L514,Capex_to_Jun_2014!L514,Capex_from_Jul_2014!L514)","v":0},{"$f":"SUM(ICB_at_2000!M514,Vines!M514,WestNet!M514,Capex_to_Jun_2014!M514,Capex_from_Jul_2014!M514)","v":0},{"$f":"SUM(ICB_at_2000!N514,Vines!N514,WestNet!N514,Capex_to_Jun_2014!N514,Capex_from_Jul_2014!N514)","v":-3.5911141344304176E-2},{"$f":"SUM(ICB_at_2000!O514,Vines!O514,WestNet!O514,Capex_to_Jun_2014!O514,Capex_from_Jul_2014!O514)","v":0},{"$f":"SUM(ICB_at_2000!P514,Vines!P514,WestNet!P514,Capex_to_Jun_2014!P514,Capex_from_Jul_2014!P514)","v":0},{"$f":"SUM(ICB_at_2000!Q514,Vines!Q514,WestNet!Q514,Capex_to_Jun_2014!Q514,Capex_from_Jul_2014!Q514)","v":0},{"$f":"SUM(ICB_at_2000!R514,Vines!R514,WestNet!R514,Capex_to_Jun_2014!R514,Capex_from_Jul_2014!R514)","v":0},{"$f":"SUM(ICB_at_2000!S514,Vines!S514,WestNet!S514,Capex_to_Jun_2014!S514,Capex_from_Jul_2014!S514)","v":0},{"$f":"SUM(ICB_at_2000!T514,Vines!T514,WestNet!T514,Capex_to_Jun_2014!T514,Capex_from_Jul_2014!T514)","v":0},{"$f":"SUM(ICB_at_2000!U514,Vines!U514,WestNet!U514,Capex_to_Jun_2014!U514,Capex_from_Jul_2014!U514)","v":0},{"$f":"SUM(ICB_at_2000!V514,Vines!V514,WestNet!V514,Capex_to_Jun_2014!V514,Capex_from_Jul_2014!V514)","v":0},{"$f":"SUM(ICB_at_2000!W514,Vines!W514,WestNet!W514,Capex_to_Jun_2014!W514,Capex_from_Jul_2014!W514)","v":0},{"$f":"SUM(ICB_at_2000!X514,Vines!X514,WestNet!X514,Capex_to_Jun_2014!X514,Capex_from_Jul_2014!X514)","v":0},{"$f":"SUM(ICB_at_2000!Y514,Vines!Y514,WestNet!Y514,Capex_to_Jun_2014!Y514,Capex_from_Jul_2014!Y514)","v":0},{"$f":"SUM(ICB_at_2000!Z514,Vines!Z514,WestNet!Z514,Capex_to_Jun_2014!Z514,Capex_from_Jul_2014!Z514)","v":0}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,{"$f":"SUM(ICB_at_2000!E515,Vines!E515,WestNet!E515,Capex_to_Jun_2014!E515,Capex_from_Jul_2014!E515)","v":0},{"$f":"SUM(ICB_at_2000!F515,Vines!F515,WestNet!F515,Capex_to_Jun_2014!F515,Capex_from_Jul_2014!F515)","v":0},{"$f":"SUM(ICB_at_2000!G515,Vines!G515,WestNet!G515,Capex_to_Jun_2014!G515,Capex_from_Jul_2014!G515)","v":0},{"$f":"SUM(ICB_at_2000!H515,Vines!H515,WestNet!H515,Capex_to_Jun_2014!H515,Capex_from_Jul_2014!H515)","v":0},{"$f":"SUM(ICB_at_2000!I515,Vines!I515,WestNet!I515,Capex_to_Jun_2014!I515,Capex_from_Jul_2014!I515)","v":0},{"$f":"SUM(ICB_at_2000!J515,Vines!J515,WestNet!J515,Capex_to_Jun_2014!J515,Capex_from_Jul_2014!J515)","v":0},{"$f":"SUM(ICB_at_2000!K515,Vines!K515,WestNet!K515,Capex_to_Jun_2014!K515,Capex_from_Jul_2014!K515)","v":0},{"$f":"SUM(ICB_at_2000!L515,Vines!L515,WestNet!L515,Capex_to_Jun_2014!L515,Capex_from_Jul_2014!L515)","v":0},{"$f":"SUM(ICB_at_2000!M515,Vines!M515,WestNet!M515,Capex_to_Jun_2014!M515,Capex_from_Jul_2014!M515)","v":0},{"$f":"SUM(ICB_at_2000!N515,Vines!N515,WestNet!N515,Capex_to_Jun_2014!N515,Capex_from_Jul_2014!N515)","v":0},{"$f":"SUM(ICB_at_2000!O515,Vines!O515,WestNet!O515,Capex_to_Jun_2014!O515,Capex_from_Jul_2014!O515)","v":0},{"$f":"SUM(ICB_at_2000!P515,Vines!P515,WestNet!P515,Capex_to_Jun_2014!P515,Capex_from_Jul_2014!P515)","v":0},{"$f":"SUM(ICB_at_2000!Q515,Vines!Q515,WestNet!Q515,Capex_to_Jun_2014!Q515,Capex_from_Jul_2014!Q515)","v":0},{"$f":"SUM(ICB_at_2000!R515,Vines!R515,WestNet!R515,Capex_to_Jun_2014!R515,Capex_from_Jul_2014!R515)","v":0},{"$f":"SUM(ICB_at_2000!S515,Vines!S515,WestNet!S515,Capex_to_Jun_2014!S515,Capex_from_Jul_2014!S515)","v":0},{"$f":"SUM(ICB_at_2000!T515,Vines!T515,WestNet!T515,Capex_to_Jun_2014!T515,Capex_from_Jul_2014!T515)","v":0},{"$f":"SUM(ICB_at_2000!U515,Vines!U515,WestNet!U515,Capex_to_Jun_2014!U515,Capex_from_Jul_2014!U515)","v":0},{"$f":"SUM(ICB_at_2000!V515,Vines!V515,WestNet!V515,Capex_to_Jun_2014!V515,Capex_from_Jul_2014!V515)","v":0},{"$f":"SUM(ICB_at_2000!W515,Vines!W515,WestNet!W515,Capex_to_Jun_2014!W515,Capex_from_Jul_2014!W515)","v":0},{"$f":"SUM(ICB_at_2000!X515,Vines!X515,WestNet!X515,Capex_to_Jun_2014!X515,Capex_from_Jul_2014!X515)","v":0},{"$f":"SUM(ICB_at_2000!Y515,Vines!Y515,WestNet!Y515,Capex_to_Jun_2014!Y515,Capex_from_Jul_2014!Y515)","v":0},{"$f":"SUM(ICB_at_2000!Z515,Vines!Z515,WestNet!Z515,Capex_to_Jun_2014!Z515,Capex_from_Jul_2014!Z515)","v":0}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000!E516,Vines!E516,WestNet!E516,Capex_to_Jun_2014!E516,Capex_from_Jul_2014!E516)","v":0},{"$f":"SUM(ICB_at_2000!F516,Vines!F516,WestNet!F516,Capex_to_Jun_2014!F516,Capex_from_Jul_2014!F516)","v":0},{"$f":"SUM(ICB_at_2000!G516,Vines!G516,WestNet!G516,Capex_to_Jun_2014!G516,Capex_from_Jul_2014!G516)","v":0},{"$f":"SUM(ICB_at_2000!H516,Vines!H516,WestNet!H516,Capex_to_Jun_2014!H516,Capex_from_Jul_2014!H516)","v":0},{"$f":"SUM(ICB_at_2000!I516,Vines!I516,WestNet!I516,Capex_to_Jun_2014!I516,Capex_from_Jul_2014!I516)","v":8.8817841970012523E-16},{"$f":"SUM(ICB_at_2000!J516,Vines!J516,WestNet!J516,Capex_to_Jun_2014!J516,Capex_from_Jul_2014!J516)","v":0},{"$f":"SUM(ICB_at_2000!K516,Vines!K516,WestNet!K516,Capex_to_Jun_2014!K516,Capex_from_Jul_2014!K516)","v":0},{"$f":"SUM(ICB_at_2000!L516,Vines!L516,WestNet!L516,Capex_to_Jun_2014!L516,Capex_from_Jul_2014!L516)","v":0},{"$f":"SUM(ICB_at_2000!M516,Vines!M516,WestNet!M516,Capex_to_Jun_2014!M516,Capex_from_Jul_2014!M516)","v":0},{"$f":"SUM(ICB_at_2000!N516,Vines!N516,WestNet!N516,Capex_to_Jun_2014!N516,Capex_from_Jul_2014!N516)","v":-3.7552783508669836},{"$f":"SUM(ICB_at_2000!O516,Vines!O516,WestNet!O516,Capex_to_Jun_2014!O516,Capex_from_Jul_2014!O516)","v":0},{"$f":"SUM(ICB_at_2000!P516,Vines!P516,WestNet!P516,Capex_to_Jun_2014!P516,Capex_from_Jul_2014!P516)","v":0},{"$f":"SUM(ICB_at_2000!Q516,Vines!Q516,WestNet!Q516,Capex_to_Jun_2014!Q516,Capex_from_Jul_2014!Q516)","v":0},{"$f":"SUM(ICB_at_2000!R516,Vines!R516,WestNet!R516,Capex_to_Jun_2014!R516,Capex_from_Jul_2014!R516)","v":0},{"$f":"SUM(ICB_at_2000!S516,Vines!S516,WestNet!S516,Capex_to_Jun_2014!S516,Capex_from_Jul_2014!S516)","v":0},{"$f":"SUM(ICB_at_2000!T516,Vines!T516,WestNet!T516,Capex_to_Jun_2014!T516,Capex_from_Jul_2014!T516)","v":0},{"$f":"SUM(ICB_at_2000!U516,Vines!U516,WestNet!U516,Capex_to_Jun_2014!U516,Capex_from_Jul_2014!U516)","v":0},{"$f":"SUM(ICB_at_2000!V516,Vines!V516,WestNet!V516,Capex_to_Jun_2014!V516,Capex_from_Jul_2014!V516)","v":0},{"$f":"SUM(ICB_at_2000!W516,Vines!W516,WestNet!W516,Capex_to_Jun_2014!W516,Capex_from_Jul_2014!W516)","v":0},{"$f":"SUM(ICB_at_2000!X516,Vines!X516,WestNet!X516,Capex_to_Jun_2014!X516,Capex_from_Jul_2014!X516)","v":0},{"$f":"SUM(ICB_at_2000!Y516,Vines!Y516,WestNet!Y516,Capex_to_Jun_2014!Y516,Capex_from_Jul_2014!Y516)","v":0},{"$f":"SUM(ICB_at_2000!Z516,Vines!Z516,WestNet!Z516,Capex_to_Jun_2014!Z516,Capex_from_Jul_2014!Z516)","v":0}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000!E517,Vines!E517,WestNet!E517,Capex_to_Jun_2014!E517,Capex_from_Jul_2014!E517)","v":0},{"$f":"SUM(ICB_at_2000!F517,Vines!F517,WestNet!F517,Capex_to_Jun_2014!F517,Capex_from_Jul_2014!F517)","v":0},{"$f":"SUM(ICB_at_2000!G517,Vines!G517,WestNet!G517,Capex_to_Jun_2014!G517,Capex_from_Jul_2014!G517)","v":0},{"$f":"SUM(ICB_at_2000!H517,Vines!H517,WestNet!H517,Capex_to_Jun_2014!H517,Capex_from_Jul_2014!H517)","v":0},{"$f":"SUM(ICB_at_2000!I517,Vines!I517,WestNet!I517,Capex_to_Jun_2014!I517,Capex_from_Jul_2014!I517)","v":0},{"$f":"SUM(ICB_at_2000!J517,Vines!J517,WestNet!J517,Capex_to_Jun_2014!J517,Capex_from_Jul_2014!J517)","v":0},{"$f":"SUM(ICB_at_2000!K517,Vines!K517,WestNet!K517,Capex_to_Jun_2014!K517,Capex_from_Jul_2014!K517)","v":0},{"$f":"SUM(ICB_at_2000!L517,Vines!L517,WestNet!L517,Capex_to_Jun_2014!L517,Capex_from_Jul_2014!L517)","v":0},{"$f":"SUM(ICB_at_2000!M517,Vines!M517,WestNet!M517,Capex_to_Jun_2014!M517,Capex_from_Jul_2014!M517)","v":0},{"$f":"SUM(ICB_at_2000!N517,Vines!N517,WestNet!N517,Capex_to_Jun_2014!N517,Capex_from_Jul_2014!N517)","v":0},{"$f":"SUM(ICB_at_2000!O517,Vines!O517,WestNet!O517,Capex_to_Jun_2014!O517,Capex_from_Jul_2014!O517)","v":0},{"$f":"SUM(ICB_at_2000!P517,Vines!P517,WestNet!P517,Capex_to_Jun_2014!P517,Capex_from_Jul_2014!P517)","v":0},{"$f":"SUM(ICB_at_2000!Q517,Vines!Q517,WestNet!Q517,Capex_to_Jun_2014!Q517,Capex_from_Jul_2014!Q517)","v":0},{"$f":"SUM(ICB_at_2000!R517,Vines!R517,WestNet!R517,Capex_to_Jun_2014!R517,Capex_from_Jul_2014!R517)","v":0},{"$f":"SUM(ICB_at_2000!S517,Vines!S517,WestNet!S517,Capex_to_Jun_2014!S517,Capex_from_Jul_2014!S517)","v":0},{"$f":"SUM(ICB_at_2000!T517,Vines!T517,WestNet!T517,Capex_to_Jun_2014!T517,Capex_from_Jul_2014!T517)","v":0},{"$f":"SUM(ICB_at_2000!U517,Vines!U517,WestNet!U517,Capex_to_Jun_2014!U517,Capex_from_Jul_2014!U517)","v":0},{"$f":"SUM(ICB_at_2000!V517,Vines!V517,WestNet!V517,Capex_to_Jun_2014!V517,Capex_from_Jul_2014!V517)","v":0},{"$f":"SUM(ICB_at_2000!W517,Vines!W517,WestNet!W517,Capex_to_Jun_2014!W517,Capex_from_Jul_2014!W517)","v":0},{"$f":"SUM(ICB_at_2000!X517,Vines!X517,WestNet!X517,Capex_to_Jun_2014!X517,Capex_from_Jul_2014!X517)","v":0},{"$f":"SUM(ICB_at_2000!Y517,Vines!Y517,WestNet!Y517,Capex_to_Jun_2014!Y517,Capex_from_Jul_2014!Y517)","v":0},{"$f":"SUM(ICB_at_2000!Z517,Vines!Z517,WestNet!Z517,Capex_to_Jun_2014!Z517,Capex_from_Jul_2014!Z517)","v":0}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,{"$f":"SUM(ICB_at_2000!E518,Vines!E518,WestNet!E518,Capex_to_Jun_2014!E518,Capex_from_Jul_2014!E518)","v":0},{"$f":"SUM(ICB_at_2000!F518,Vines!F518,WestNet!F518,Capex_to_Jun_2014!F518,Capex_from_Jul_2014!F518)","v":0},{"$f":"SUM(ICB_at_2000!G518,Vines!G518,WestNet!G518,Capex_to_Jun_2014!G518,Capex_from_Jul_2014!G518)","v":0},{"$f":"SUM(ICB_at_2000!H518,Vines!H518,WestNet!H518,Capex_to_Jun_2014!H518,Capex_from_Jul_2014!H518)","v":0},{"$f":"SUM(ICB_at_2000!I518,Vines!I518,WestNet!I518,Capex_to_Jun_2014!I518,Capex_from_Jul_2014!I518)","v":0},{"$f":"SUM(ICB_at_2000!J518,Vines!J518,WestNet!J518,Capex_to_Jun_2014!J518,Capex_from_Jul_2014!J518)","v":0},{"$f":"SUM(ICB_at_2000!K518,Vines!K518,WestNet!K518,Capex_to_Jun_2014!K518,Capex_from_Jul_2014!K518)","v":0},{"$f":"SUM(ICB_at_2000!L518,Vines!L518,WestNet!L518,Capex_to_Jun_2014!L518,Capex_from_Jul_2014!L518)","v":0},{"$f":"SUM(ICB_at_2000!M518,Vines!M518,WestNet!M518,Capex_to_Jun_2014!M518,Capex_from_Jul_2014!M518)","v":0},{"$f":"SUM(ICB_at_2000!N518,Vines!N518,WestNet!N518,Capex_to_Jun_2014!N518,Capex_from_Jul_2014!N518)","v":-6.4248575276902438},{"$f":"SUM(ICB_at_2000!O518,Vines!O518,WestNet!O518,Capex_to_Jun_2014!O518,Capex_from_Jul_2014!O518)","v":0},{"$f":"SUM(ICB_at_2000!P518,Vines!P518,WestNet!P518,Capex_to_Jun_2014!P518,Capex_from_Jul_2014!P518)","v":0},{"$f":"SUM(ICB_at_2000!Q518,Vines!Q518,WestNet!Q518,Capex_to_Jun_2014!Q518,Capex_from_Jul_2014!Q518)","v":0},{"$f":"SUM(ICB_at_2000!R518,Vines!R518,WestNet!R518,Capex_to_Jun_2014!R518,Capex_from_Jul_2014!R518)","v":0},{"$f":"SUM(ICB_at_2000!S518,Vines!S518,WestNet!S518,Capex_to_Jun_2014!S518,Capex_from_Jul_2014!S518)","v":0},{"$f":"SUM(ICB_at_2000!T518,Vines!T518,WestNet!T518,Capex_to_Jun_2014!T518,Capex_from_Jul_2014!T518)","v":0},{"$f":"SUM(ICB_at_2000!U518,Vines!U518,WestNet!U518,Capex_to_Jun_2014!U518,Capex_from_Jul_2014!U518)","v":0},{"$f":"SUM(ICB_at_2000!V518,Vines!V518,WestNet!V518,Capex_to_Jun_2014!V518,Capex_from_Jul_2014!V518)","v":0},{"$f":"SUM(ICB_at_2000!W518,Vines!W518,WestNet!W518,Capex_to_Jun_2014!W518,Capex_from_Jul_2014!W518)","v":0},{"$f":"SUM(ICB_at_2000!X518,Vines!X518,WestNet!X518,Capex_to_Jun_2014!X518,Capex_from_Jul_2014!X518)","v":0},{"$f":"SUM(ICB_at_2000!Y518,Vines!Y518,WestNet!Y518,Capex_to_Jun_2014!Y518,Capex_from_Jul_2014!Y518)","v":0},{"$f":"SUM(ICB_at_2000!Z518,Vines!Z518,WestNet!Z518,Capex_to_Jun_2014!Z518,Capex_from_Jul_2014!Z518)","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,{"$f":"SUM(ICB_at_2000!E519,Vines!E519,WestNet!E519,Capex_to_Jun_2014!E519,Capex_from_Jul_2014!E519)","v":0},{"$f":"SUM(ICB_at_2000!F519,Vines!F519,WestNet!F519,Capex_to_Jun_2014!F519,Capex_from_Jul_2014!F519)","v":0},{"$f":"SUM(ICB_at_2000!G519,Vines!G519,WestNet!G519,Capex_to_Jun_2014!G519,Capex_from_Jul_2014!G519)","v":0},{"$f":"SUM(ICB_at_2000!H519,Vines!H519,WestNet!H519,Capex_to_Jun_2014!H519,Capex_from_Jul_2014!H519)","v":0},{"$f":"SUM(ICB_at_2000!I519,Vines!I519,WestNet!I519,Capex_to_Jun_2014!I519,Capex_from_Jul_2014!I519)","v":0},{"$f":"SUM(ICB_at_2000!J519,Vines!J519,WestNet!J519,Capex_to_Jun_2014!J519,Capex_from_Jul_2014!J519)","v":0},{"$f":"SUM(ICB_at_2000!K519,Vines!K519,WestNet!K519,Capex_to_Jun_2014!K519,Capex_from_Jul_2014!K519)","v":0},{"$f":"SUM(ICB_at_2000!L519,Vines!L519,WestNet!L519,Capex_to_Jun_2014!L519,Capex_from_Jul_2014!L519)","v":0},{"$f":"SUM(ICB_at_2000!M519,Vines!M519,WestNet!M519,Capex_to_Jun_2014!M519,Capex_from_Jul_2014!M519)","v":0},{"$f":"SUM(ICB_at_2000!N519,Vines!N519,WestNet!N519,Capex_to_Jun_2014!N519,Capex_from_Jul_2014!N519)","v":-6.2339670364689315E-16},{"$f":"SUM(ICB_at_2000!O519,Vines!O519,WestNet!O519,Capex_to_Jun_2014!O519,Capex_from_Jul_2014!O519)","v":0},{"$f":"SUM(ICB_at_2000!P519,Vines!P519,WestNet!P519,Capex_to_Jun_2014!P519,Capex_from_Jul_2014!P519)","v":0},{"$f":"SUM(ICB_at_2000!Q519,Vines!Q519,WestNet!Q519,Capex_to_Jun_2014!Q519,Capex_from_Jul_2014!Q519)","v":0},{"$f":"SUM(ICB_at_2000!R519,Vines!R519,WestNet!R519,Capex_to_Jun_2014!R519,Capex_from_Jul_2014!R519)","v":0},{"$f":"SUM(ICB_at_2000!S519,Vines!S519,WestNet!S519,Capex_to_Jun_2014!S519,Capex_from_Jul_2014!S519)","v":0},{"$f":"SUM(ICB_at_2000!T519,Vines!T519,WestNet!T519,Capex_to_Jun_2014!T519,Capex_from_Jul_2014!T519)","v":0},{"$f":"SUM(ICB_at_2000!U519,Vines!U519,WestNet!U519,Capex_to_Jun_2014!U519,Capex_from_Jul_2014!U519)","v":0},{"$f":"SUM(ICB_at_2000!V519,Vines!V519,WestNet!V519,Capex_to_Jun_2014!V519,Capex_from_Jul_2014!V519)","v":0},{"$f":"SUM(ICB_at_2000!W519,Vines!W519,WestNet!W519,Capex_to_Jun_2014!W519,Capex_from_Jul_2014!W519)","v":0},{"$f":"SUM(ICB_at_2000!X519,Vines!X519,WestNet!X519,Capex_to_Jun_2014!X519,Capex_from_Jul_2014!X519)","v":0},{"$f":"SUM(ICB_at_2000!Y519,Vines!Y519,WestNet!Y519,Capex_to_Jun_2014!Y519,Capex_from_Jul_2014!Y519)","v":0},{"$f":"SUM(ICB_at_2000!Z519,Vines!Z519,WestNet!Z519,Capex_to_Jun_2014!Z519,Capex_from_Jul_2014!Z519)","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,{"$f":"SUM(ICB_at_2000!E520,Vines!E520,WestNet!E520,Capex_to_Jun_2014!E520,Capex_from_Jul_2014!E520)","v":0},{"$f":"SUM(ICB_at_2000!F520,Vines!F520,WestNet!F520,Capex_to_Jun_2014!F520,Capex_from_Jul_2014!F520)","v":0},{"$f":"SUM(ICB_at_2000!G520,Vines!G520,WestNet!G520,Capex_to_Jun_2014!G520,Capex_from_Jul_2014!G520)","v":0},{"$f":"SUM(ICB_at_2000!H520,Vines!H520,WestNet!H520,Capex_to_Jun_2014!H520,Capex_from_Jul_2014!H520)","v":0},{"$f":"SUM(ICB_at_2000!I520,Vines!I520,WestNet!I520,Capex_to_Jun_2014!I520,Capex_from_Jul_2014!I520)","v":0},{"$f":"SUM(ICB_at_2000!J520,Vines!J520,WestNet!J520,Capex_to_Jun_2014!J520,Capex_from_Jul_2014!J520)","v":0},{"$f":"SUM(ICB_at_2000!K520,Vines!K520,WestNet!K520,Capex_to_Jun_2014!K520,Capex_from_Jul_2014!K520)","v":0},{"$f":"SUM(ICB_at_2000!L520,Vines!L520,WestNet!L520,Capex_to_Jun_2014!L520,Capex_from_Jul_2014!L520)","v":0},{"$f":"SUM(ICB_at_2000!M520,Vines!M520,WestNet!M520,Capex_to_Jun_2014!M520,Capex_from_Jul_2014!M520)","v":0},{"$f":"SUM(ICB_at_2000!N520,Vines!N520,WestNet!N520,Capex_to_Jun_2014!N520,Capex_from_Jul_2014!N520)","v":0},{"$f":"SUM(ICB_at_2000!O520,Vines!O520,WestNet!O520,Capex_to_Jun_2014!O520,Capex_from_Jul_2014!O520)","v":0},{"$f":"SUM(ICB_at_2000!P520,Vines!P520,WestNet!P520,Capex_to_Jun_2014!P520,Capex_from_Jul_2014!P520)","v":0},{"$f":"SUM(ICB_at_2000!Q520,Vines!Q520,WestNet!Q520,Capex_to_Jun_2014!Q520,Capex_from_Jul_2014!Q520)","v":0},{"$f":"SUM(ICB_at_2000!R520,Vines!R520,WestNet!R520,Capex_to_Jun_2014!R520,Capex_from_Jul_2014!R520)","v":0},{"$f":"SUM(ICB_at_2000!S520,Vines!S520,WestNet!S520,Capex_to_Jun_2014!S520,Capex_from_Jul_2014!S520)","v":0},{"$f":"SUM(ICB_at_2000!T520,Vines!T520,WestNet!T520,Capex_to_Jun_2014!T520,Capex_from_Jul_2014!T520)","v":0},{"$f":"SUM(ICB_at_2000!U520,Vines!U520,WestNet!U520,Capex_to_Jun_2014!U520,Capex_from_Jul_2014!U520)","v":0},{"$f":"SUM(ICB_at_2000!V520,Vines!V520,WestNet!V520,Capex_to_Jun_2014!V520,Capex_from_Jul_2014!V520)","v":0},{"$f":"SUM(ICB_at_2000!W520,Vines!W520,WestNet!W520,Capex_to_Jun_2014!W520,Capex_from_Jul_2014!W520)","v":0},{"$f":"SUM(ICB_at_2000!X520,Vines!X520,WestNet!X520,Capex_to_Jun_2014!X520,Capex_from_Jul_2014!X520)","v":0},{"$f":"SUM(ICB_at_2000!Y520,Vines!Y520,WestNet!Y520,Capex_to_Jun_2014!Y520,Capex_from_Jul_2014!Y520)","v":0},{"$f":"SUM(ICB_at_2000!Z520,Vines!Z520,WestNet!Z520,Capex_to_Jun_2014!Z520,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,-11.584404402868188,0,0,0,0,0,{"$f":"SUM(T507:T521)","v":0},0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM(ICB_at_2000!E525,Vines!E525,WestNet!E525,Capex_to_Jun_2014!E525,Capex_from_Jul_2014!E525)","v":0},{"$f":"SUM(ICB_at_2000!F525,Vines!F525,WestNet!F525,Capex_to_Jun_2014!F525,Capex_from_Jul_2014!F525)","v":0},{"$f":"SUM(ICB_at_2000!G525,Vines!G525,WestNet!G525,Capex_to_Jun_2014!G525,Capex_from_Jul_2014!G525)","v":0},{"$f":"SUM(ICB_at_2000!H525,Vines!H525,WestNet!H525,Capex_to_Jun_2014!H525,Capex_from_Jul_2014!H525)","v":0},{"$f":"SUM(ICB_at_2000!I525,Vines!I525,WestNet!I525,Capex_to_Jun_2014!I525,Capex_from_Jul_2014!I525)","v":0},{"$f":"SUM(ICB_at_2000!J525,Vines!J525,WestNet!J525,Capex_to_Jun_2014!J525,Capex_from_Jul_2014!J525)","v":0},{"$f":"SUM(ICB_at_2000!K525,Vines!K525,WestNet!K525,Capex_to_Jun_2014!K525,Capex_from_Jul_2014!K525)","v":0},{"$f":"SUM(ICB_at_2000!L525,Vines!L525,WestNet!L525,Capex_to_Jun_2014!L525,Capex_from_Jul_2014!L525)","v":0},{"$f":"SUM(ICB_at_2000!M525,Vines!M525,WestNet!M525,Capex_to_Jun_2014!M525,Capex_from_Jul_2014!M525)","v":0},{"$f":"SUM(ICB_at_2000!N525,Vines!N525,WestNet!N525,Capex_to_Jun_2014!N525,Capex_from_Jul_2014!N525)","v":0},{"$f":"SUM(ICB_at_2000!O525,Vines!O525,WestNet!O525,Capex_to_Jun_2014!O525,Capex_from_Jul_2014!O525)","v":0},{"$f":"SUM(ICB_at_2000!P525,Vines!P525,WestNet!P525,Capex_to_Jun_2014!P525,Capex_from_Jul_2014!P525)","v":0},{"$f":"SUM(ICB_at_2000!Q525,Vines!Q525,WestNet!Q525,Capex_to_Jun_2014!Q525,Capex_from_Jul_2014!Q525)","v":0},{"$f":"SUM(ICB_at_2000!R525,Vines!R525,WestNet!R525,Capex_to_Jun_2014!R525,Capex_from_Jul_2014!R525)","v":0},{"$f":"SUM(ICB_at_2000!S525,Vines!S525,WestNet!S525,Capex_to_Jun_2014!S525,Capex_from_Jul_2014!S525)","v":0},{"$f":"SUM(ICB_at_2000!T525,Vines!T525,WestNet!T525,Capex_to_Jun_2014!T525,Capex_from_Jul_2014!T525)","v":0},{"$f":"SUM(ICB_at_2000!U525,Vines!U525,WestNet!U525,Capex_to_Jun_2014!U525,Capex_from_Jul_2014!U525)","v":0},{"$f":"SUM(ICB_at_2000!V525,Vines!V525,WestNet!V525,Capex_to_Jun_2014!V525,Capex_from_Jul_2014!V525)","v":0},{"$f":"SUM(ICB_at_2000!W525,Vines!W525,WestNet!W525,Capex_to_Jun_2014!W525,Capex_from_Jul_2014!W525)","v":0},{"$f":"SUM(ICB_at_2000!X525,Vines!X525,WestNet!X525,Capex_to_Jun_2014!X525,Capex_from_Jul_2014!X525)","v":0},{"$f":"SUM(ICB_at_2000!Y525,Vines!Y525,WestNet!Y525,Capex_to_Jun_2014!Y525,Capex_from_Jul_2014!Y525)","v":0},{"$f":"SUM(ICB_at_2000!Z525,Vines!Z525,WestNet!Z525,Capex_to_Jun_2014!Z525,Capex_from_Jul_2014!Z525)","v":0}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM(ICB_at_2000!E526,Vines!E526,WestNet!E526,Capex_to_Jun_2014!E526,Capex_from_Jul_2014!E526)","v":0},{"$f":"SUM(ICB_at_2000!F526,Vines!F526,WestNet!F526,Capex_to_Jun_2014!F526,Capex_from_Jul_2014!F526)","v":0},{"$f":"SUM(ICB_at_2000!G526,Vines!G526,WestNet!G526,Capex_to_Jun_2014!G526,Capex_from_Jul_2014!G526)","v":0},{"$f":"SUM(ICB_at_2000!H526,Vines!H526,WestNet!H526,Capex_to_Jun_2014!H526,Capex_from_Jul_2014!H526)","v":0},{"$f":"SUM(ICB_at_2000!I526,Vines!I526,WestNet!I526,Capex_to_Jun_2014!I526,Capex_from_Jul_2014!I526)","v":0},{"$f":"SUM(ICB_at_2000!J526,Vines!J526,WestNet!J526,Capex_to_Jun_2014!J526,Capex_from_Jul_2014!J526)","v":0},{"$f":"SUM(ICB_at_2000!K526,Vines!K526,WestNet!K526,Capex_to_Jun_2014!K526,Capex_from_Jul_2014!K526)","v":0},{"$f":"SUM(ICB_at_2000!L526,Vines!L526,WestNet!L526,Capex_to_Jun_2014!L526,Capex_from_Jul_2014!L526)","v":0},{"$f":"SUM(ICB_at_2000!M526,Vines!M526,WestNet!M526,Capex_to_Jun_2014!M526,Capex_from_Jul_2014!M526)","v":0},{"$f":"SUM(ICB_at_2000!N526,Vines!N526,WestNet!N526,Capex_to_Jun_2014!N526,Capex_from_Jul_2014!N526)","v":0},{"$f":"SUM(ICB_at_2000!O526,Vines!O526,WestNet!O526,Capex_to_Jun_2014!O526,Capex_from_Jul_2014!O526)","v":0},{"$f":"SUM(ICB_at_2000!P526,Vines!P526,WestNet!P526,Capex_to_Jun_2014!P526,Capex_from_Jul_2014!P526)","v":0},{"$f":"SUM(ICB_at_2000!Q526,Vines!Q526,WestNet!Q526,Capex_to_Jun_2014!Q526,Capex_from_Jul_2014!Q526)","v":0},{"$f":"SUM(ICB_at_2000!R526,Vines!R526,WestNet!R526,Capex_to_Jun_2014!R526,Capex_from_Jul_2014!R526)","v":0},{"$f":"SUM(ICB_at_2000!S526,Vines!S526,WestNet!S526,Capex_to_Jun_2014!S526,Capex_from_Jul_2014!S526)","v":0},{"$f":"SUM(ICB_at_2000!T526,Vines!T526,WestNet!T526,Capex_to_Jun_2014!T526,Capex_from_Jul_2014!T526)","v":0},{"$f":"SUM(ICB_at_2000!U526,Vines!U526,WestNet!U526,Capex_to_Jun_2014!U526,Capex_from_Jul_2014!U526)","v":0},{"$f":"SUM(ICB_at_2000!V526,Vines!V526,WestNet!V526,Capex_to_Jun_2014!V526,Capex_from_Jul_2014!V526)","v":0},{"$f":"SUM(ICB_at_2000!W526,Vines!W526,WestNet!W526,Capex_to_Jun_2014!W526,Capex_from_Jul_2014!W526)","v":0},{"$f":"SUM(ICB_at_2000!X526,Vines!X526,WestNet!X526,Capex_to_Jun_2014!X526,Capex_from_Jul_2014!X526)","v":0},{"$f":"SUM(ICB_at_2000!Y526,Vines!Y526,WestNet!Y526,Capex_to_Jun_2014!Y526,Capex_from_Jul_2014!Y526)","v":0},{"$f":"SUM(ICB_at_2000!Z526,Vines!Z526,WestNet!Z526,Capex_to_Jun_2014!Z526,Capex_from_Jul_2014!Z526)","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000!E527,Vines!E527,WestNet!E527,Capex_to_Jun_2014!E527,Capex_from_Jul_2014!E527)","v":0},{"$f":"SUM(ICB_at_2000!F527,Vines!F527,WestNet!F527,Capex_to_Jun_2014!F527,Capex_from_Jul_2014!F527)","v":0},{"$f":"SUM(ICB_at_2000!G527,Vines!G527,WestNet!G527,Capex_to_Jun_2014!G527,Capex_from_Jul_2014!G527)","v":0},{"$f":"SUM(ICB_at_2000!H527,Vines!H527,WestNet!H527,Capex_to_Jun_2014!H527,Capex_from_Jul_2014!H527)","v":0},{"$f":"SUM(ICB_at_2000!I527,Vines!I527,WestNet!I527,Capex_to_Jun_2014!I527,Capex_from_Jul_2014!I527)","v":0},{"$f":"SUM(ICB_at_2000!J527,Vines!J527,WestNet!J527,Capex_to_Jun_2014!J527,Capex_from_Jul_2014!J527)","v":0},{"$f":"SUM(ICB_at_2000!K527,Vines!K527,WestNet!K527,Capex_to_Jun_2014!K527,Capex_from_Jul_2014!K527)","v":0},{"$f":"SUM(ICB_at_2000!L527,Vines!L527,WestNet!L527,Capex_to_Jun_2014!L527,Capex_from_Jul_2014!L527)","v":0},{"$f":"SUM(ICB_at_2000!M527,Vines!M527,WestNet!M527,Capex_to_Jun_2014!M527,Capex_from_Jul_2014!M527)","v":0},{"$f":"SUM(ICB_at_2000!N527,Vines!N527,WestNet!N527,Capex_to_Jun_2014!N527,Capex_from_Jul_2014!N527)","v":0},{"$f":"SUM(ICB_at_2000!O527,Vines!O527,WestNet!O527,Capex_to_Jun_2014!O527,Capex_from_Jul_2014!O527)","v":0},{"$f":"SUM(ICB_at_2000!P527,Vines!P527,WestNet!P527,Capex_to_Jun_2014!P527,Capex_from_Jul_2014!P527)","v":0},{"$f":"SUM(ICB_at_2000!Q527,Vines!Q527,WestNet!Q527,Capex_to_Jun_2014!Q527,Capex_from_Jul_2014!Q527)","v":0},{"$f":"SUM(ICB_at_2000!R527,Vines!R527,WestNet!R527,Capex_to_Jun_2014!R527,Capex_from_Jul_2014!R527)","v":0},{"$f":"SUM(ICB_at_2000!S527,Vines!S527,WestNet!S527,Capex_to_Jun_2014!S527,Capex_from_Jul_2014!S527)","v":0},{"$f":"SUM(ICB_at_2000!T527,Vines!T527,WestNet!T527,Capex_to_Jun_2014!T527,Capex_from_Jul_2014!T527)","v":0},{"$f":"SUM(ICB_at_2000!U527,Vines!U527,WestNet!U527,Capex_to_Jun_2014!U527,Capex_from_Jul_2014!U527)","v":0},{"$f":"SUM(ICB_at_2000!V527,Vines!V527,WestNet!V527,Capex_to_Jun_2014!V527,Capex_from_Jul_2014!V527)","v":0},{"$f":"SUM(ICB_at_2000!W527,Vines!W527,WestNet!W527,Capex_to_Jun_2014!W527,Capex_from_Jul_2014!W527)","v":0},{"$f":"SUM(ICB_at_2000!X527,Vines!X527,WestNet!X527,Capex_to_Jun_2014!X527,Capex_from_Jul_2014!X527)","v":0},{"$f":"SUM(ICB_at_2000!Y527,Vines!Y527,WestNet!Y527,Capex_to_Jun_2014!Y527,Capex_from_Jul_2014!Y527)","v":0},{"$f":"SUM(ICB_at_2000!Z527,Vines!Z527,WestNet!Z527,Capex_to_Jun_2014!Z527,Capex_from_Jul_2014!Z527)","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000!E528,Vines!E528,WestNet!E528,Capex_to_Jun_2014!E528,Capex_from_Jul_2014!E528)","v":0},{"$f":"SUM(ICB_at_2000!F528,Vines!F528,WestNet!F528,Capex_to_Jun_2014!F528,Capex_from_Jul_2014!F528)","v":0},{"$f":"SUM(ICB_at_2000!G528,Vines!G528,WestNet!G528,Capex_to_Jun_2014!G528,Capex_from_Jul_2014!G528)","v":0},{"$f":"SUM(ICB_at_2000!H528,Vines!H528,WestNet!H528,Capex_to_Jun_2014!H528,Capex_from_Jul_2014!H528)","v":0},{"$f":"SUM(ICB_at_2000!I528,Vines!I528,WestNet!I528,Capex_to_Jun_2014!I528,Capex_from_Jul_2014!I528)","v":0},{"$f":"SUM(ICB_at_2000!J528,Vines!J528,WestNet!J528,Capex_to_Jun_2014!J528,Capex_from_Jul_2014!J528)","v":0},{"$f":"SUM(ICB_at_2000!K528,Vines!K528,WestNet!K528,Capex_to_Jun_2014!K528,Capex_from_Jul_2014!K528)","v":0},{"$f":"SUM(ICB_at_2000!L528,Vines!L528,WestNet!L528,Capex_to_Jun_2014!L528,Capex_from_Jul_2014!L528)","v":0},{"$f":"SUM(ICB_at_2000!M528,Vines!M528,WestNet!M528,Capex_to_Jun_2014!M528,Capex_from_Jul_2014!M528)","v":0},{"$f":"SUM(ICB_at_2000!N528,Vines!N528,WestNet!N528,Capex_to_Jun_2014!N528,Capex_from_Jul_2014!N528)","v":0},{"$f":"SUM(ICB_at_2000!O528,Vines!O528,WestNet!O528,Capex_to_Jun_2014!O528,Capex_from_Jul_2014!O528)","v":0},{"$f":"SUM(ICB_at_2000!P528,Vines!P528,WestNet!P528,Capex_to_Jun_2014!P528,Capex_from_Jul_2014!P528)","v":0},{"$f":"SUM(ICB_at_2000!Q528,Vines!Q528,WestNet!Q528,Capex_to_Jun_2014!Q528,Capex_from_Jul_2014!Q528)","v":0},{"$f":"SUM(ICB_at_2000!R528,Vines!R528,WestNet!R528,Capex_to_Jun_2014!R528,Capex_from_Jul_2014!R528)","v":0},{"$f":"SUM(ICB_at_2000!S528,Vines!S528,WestNet!S528,Capex_to_Jun_2014!S528,Capex_from_Jul_2014!S528)","v":0},{"$f":"SUM(ICB_at_2000!T528,Vines!T528,WestNet!T528,Capex_to_Jun_2014!T528,Capex_from_Jul_2014!T528)","v":0},{"$f":"SUM(ICB_at_2000!U528,Vines!U528,WestNet!U528,Capex_to_Jun_2014!U528,Capex_from_Jul_2014!U528)","v":0},{"$f":"SUM(ICB_at_2000!V528,Vines!V528,WestNet!V528,Capex_to_Jun_2014!V528,Capex_from_Jul_2014!V528)","v":0},{"$f":"SUM(ICB_at_2000!W528,Vines!W528,WestNet!W528,Capex_to_Jun_2014!W528,Capex_from_Jul_2014!W528)","v":0},{"$f":"SUM(ICB_at_2000!X528,Vines!X528,WestNet!X528,Capex_to_Jun_2014!X528,Capex_from_Jul_2014!X528)","v":0},{"$f":"SUM(ICB_at_2000!Y528,Vines!Y528,WestNet!Y528,Capex_to_Jun_2014!Y528,Capex_from_Jul_2014!Y528)","v":0},{"$f":"SUM(ICB_at_2000!Z528,Vines!Z528,WestNet!Z528,Capex_to_Jun_2014!Z528,Capex_from_Jul_2014!Z528)","v":0}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000!E529,Vines!E529,WestNet!E529,Capex_to_Jun_2014!E529,Capex_from_Jul_2014!E529)","v":0},{"$f":"SUM(ICB_at_2000!F529,Vines!F529,WestNet!F529,Capex_to_Jun_2014!F529,Capex_from_Jul_2014!F529)","v":0},{"$f":"SUM(ICB_at_2000!G529,Vines!G529,WestNet!G529,Capex_to_Jun_2014!G529,Capex_from_Jul_2014!G529)","v":0},{"$f":"SUM(ICB_at_2000!H529,Vines!H529,WestNet!H529,Capex_to_Jun_2014!H529,Capex_from_Jul_2014!H529)","v":0},{"$f":"SUM(ICB_at_2000!I529,Vines!I529,WestNet!I529,Capex_to_Jun_2014!I529,Capex_from_Jul_2014!I529)","v":0},{"$f":"SUM(ICB_at_2000!J529,Vines!J529,WestNet!J529,Capex_to_Jun_2014!J529,Capex_from_Jul_2014!J529)","v":0},{"$f":"SUM(ICB_at_2000!K529,Vines!K529,WestNet!K529,Capex_to_Jun_2014!K529,Capex_from_Jul_2014!K529)","v":0},{"$f":"SUM(ICB_at_2000!L529,Vines!L529,WestNet!L529,Capex_to_Jun_2014!L529,Capex_from_Jul_2014!L529)","v":0},{"$f":"SUM(ICB_at_2000!M529,Vines!M529,WestNet!M529,Capex_to_Jun_2014!M529,Capex_from_Jul_2014!M529)","v":0},{"$f":"SUM(ICB_at_2000!N529,Vines!N529,WestNet!N529,Capex_to_Jun_2014!N529,Capex_from_Jul_2014!N529)","v":0},{"$f":"SUM(ICB_at_2000!O529,Vines!O529,WestNet!O529,Capex_to_Jun_2014!O529,Capex_from_Jul_2014!O529)","v":0},{"$f":"SUM(ICB_at_2000!P529,Vines!P529,WestNet!P529,Capex_to_Jun_2014!P529,Capex_from_Jul_2014!P529)","v":0},{"$f":"SUM(ICB_at_2000!Q529,Vines!Q529,WestNet!Q529,Capex_to_Jun_2014!Q529,Capex_from_Jul_2014!Q529)","v":0},{"$f":"SUM(ICB_at_2000!R529,Vines!R529,WestNet!R529,Capex_to_Jun_2014!R529,Capex_from_Jul_2014!R529)","v":0},{"$f":"SUM(ICB_at_2000!S529,Vines!S529,WestNet!S529,Capex_to_Jun_2014!S529,Capex_from_Jul_2014!S529)","v":0},{"$f":"SUM(ICB_at_2000!T529,Vines!T529,WestNet!T529,Capex_to_Jun_2014!T529,Capex_from_Jul_2014!T529)","v":0},{"$f":"SUM(ICB_at_2000!U529,Vines!U529,WestNet!U529,Capex_to_Jun_2014!U529,Capex_from_Jul_2014!U529)","v":0},{"$f":"SUM(ICB_at_2000!V529,Vines!V529,WestNet!V529,Capex_to_Jun_2014!V529,Capex_from_Jul_2014!V529)","v":0},{"$f":"SUM(ICB_at_2000!W529,Vines!W529,WestNet!W529,Capex_to_Jun_2014!W529,Capex_from_Jul_2014!W529)","v":0},{"$f":"SUM(ICB_at_2000!X529,Vines!X529,WestNet!X529,Capex_to_Jun_2014!X529,Capex_from_Jul_2014!X529)","v":0},{"$f":"SUM(ICB_at_2000!Y529,Vines!Y529,WestNet!Y529,Capex_to_Jun_2014!Y529,Capex_from_Jul_2014!Y529)","v":0},{"$f":"SUM(ICB_at_2000!Z529,Vines!Z529,WestNet!Z529,Capex_to_Jun_2014!Z529,Capex_from_Jul_2014!Z529)","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,{"$f":"SUM(ICB_at_2000!E530,Vines!E530,WestNet!E530,Capex_to_Jun_2014!E530,Capex_from_Jul_2014!E530)","v":0},{"$f":"SUM(ICB_at_2000!F530,Vines!F530,WestNet!F530,Capex_to_Jun_2014!F530,Capex_from_Jul_2014!F530)","v":0},{"$f":"SUM(ICB_at_2000!G530,Vines!G530,WestNet!G530,Capex_to_Jun_2014!G530,Capex_from_Jul_2014!G530)","v":0},{"$f":"SUM(ICB_at_2000!H530,Vines!H530,WestNet!H530,Capex_to_Jun_2014!H530,Capex_from_Jul_2014!H530)","v":0},{"$f":"SUM(ICB_at_2000!I530,Vines!I530,WestNet!I530,Capex_to_Jun_2014!I530,Capex_from_Jul_2014!I530)","v":0},{"$f":"SUM(ICB_at_2000!J530,Vines!J530,WestNet!J530,Capex_to_Jun_2014!J530,Capex_from_Jul_2014!J530)","v":0},{"$f":"SUM(ICB_at_2000!K530,Vines!K530,WestNet!K530,Capex_to_Jun_2014!K530,Capex_from_Jul_2014!K530)","v":0},{"$f":"SUM(ICB_at_2000!L530,Vines!L530,WestNet!L530,Capex_to_Jun_2014!L530,Capex_from_Jul_2014!L530)","v":0},{"$f":"SUM(ICB_at_2000!M530,Vines!M530,WestNet!M530,Capex_to_Jun_2014!M530,Capex_from_Jul_2014!M530)","v":0},{"$f":"SUM(ICB_at_2000!N530,Vines!N530,WestNet!N530,Capex_to_Jun_2014!N530,Capex_from_Jul_2014!N530)","v":0},{"$f":"SUM(ICB_at_2000!O530,Vines!O530,WestNet!O530,Capex_to_Jun_2014!O530,Capex_from_Jul_2014!O530)","v":0},{"$f":"SUM(ICB_at_2000!P530,Vines!P530,WestNet!P530,Capex_to_Jun_2014!P530,Capex_from_Jul_2014!P530)","v":0},{"$f":"SUM(ICB_at_2000!Q530,Vines!Q530,WestNet!Q530,Capex_to_Jun_2014!Q530,Capex_from_Jul_2014!Q530)","v":0},{"$f":"SUM(ICB_at_2000!R530,Vines!R530,WestNet!R530,Capex_to_Jun_2014!R530,Capex_from_Jul_2014!R530)","v":0},{"$f":"SUM(ICB_at_2000!S530,Vines!S530,WestNet!S530,Capex_to_Jun_2014!S530,Capex_from_Jul_2014!S530)","v":0},{"$f":"SUM(ICB_at_2000!T530,Vines!T530,WestNet!T530,Capex_to_Jun_2014!T530,Capex_from_Jul_2014!T530)","v":0},{"$f":"SUM(ICB_at_2000!U530,Vines!U530,WestNet!U530,Capex_to_Jun_2014!U530,Capex_from_Jul_2014!U530)","v":0},{"$f":"SUM(ICB_at_2000!V530,Vines!V530,WestNet!V530,Capex_to_Jun_2014!V530,Capex_from_Jul_2014!V530)","v":0},{"$f":"SUM(ICB_at_2000!W530,Vines!W530,WestNet!W530,Capex_to_Jun_2014!W530,Capex_from_Jul_2014!W530)","v":0},{"$f":"SUM(ICB_at_2000!X530,Vines!X530,WestNet!X530,Capex_to_Jun_2014!X530,Capex_from_Jul_2014!X530)","v":0},{"$f":"SUM(ICB_at_2000!Y530,Vines!Y530,WestNet!Y530,Capex_to_Jun_2014!Y530,Capex_from_Jul_2014!Y530)","v":0},{"$f":"SUM(ICB_at_2000!Z530,Vines!Z530,WestNet!Z530,Capex_to_Jun_2014!Z530,Capex_from_Jul_2014!Z530)","v":0}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,{"$f":"SUM(ICB_at_2000!E531,Vines!E531,WestNet!E531,Capex_to_Jun_2014!E531,Capex_from_Jul_2014!E531)","v":0},{"$f":"SUM(ICB_at_2000!F531,Vines!F531,WestNet!F531,Capex_to_Jun_2014!F531,Capex_from_Jul_2014!F531)","v":0},{"$f":"SUM(ICB_at_2000!G531,Vines!G531,WestNet!G531,Capex_to_Jun_2014!G531,Capex_from_Jul_2014!G531)","v":0},{"$f":"SUM(ICB_at_2000!H531,Vines!H531,WestNet!H531,Capex_to_Jun_2014!H531,Capex_from_Jul_2014!H531)","v":0},{"$f":"SUM(ICB_at_2000!I531,Vines!I531,WestNet!I531,Capex_to_Jun_2014!I531,Capex_from_Jul_2014!I531)","v":0},{"$f":"SUM(ICB_at_2000!J531,Vines!J531,WestNet!J531,Capex_to_Jun_2014!J531,Capex_from_Jul_2014!J531)","v":0},{"$f":"SUM(ICB_at_2000!K531,Vines!K531,WestNet!K531,Capex_to_Jun_2014!K531,Capex_from_Jul_2014!K531)","v":0},{"$f":"SUM(ICB_at_2000!L531,Vines!L531,WestNet!L531,Capex_to_Jun_2014!L531,Capex_from_Jul_2014!L531)","v":0},{"$f":"SUM(ICB_at_2000!M531,Vines!M531,WestNet!M531,Capex_to_Jun_2014!M531,Capex_from_Jul_2014!M531)","v":0},{"$f":"SUM(ICB_at_2000!N531,Vines!N531,WestNet!N531,Capex_to_Jun_2014!N531,Capex_from_Jul_2014!N531)","v":0},{"$f":"SUM(ICB_at_2000!O531,Vines!O531,WestNet!O531,Capex_to_Jun_2014!O531,Capex_from_Jul_2014!O531)","v":0},{"$f":"SUM(ICB_at_2000!P531,Vines!P531,WestNet!P531,Capex_to_Jun_2014!P531,Capex_from_Jul_2014!P531)","v":0},{"$f":"SUM(ICB_at_2000!Q531,Vines!Q531,WestNet!Q531,Capex_to_Jun_2014!Q531,Capex_from_Jul_2014!Q531)","v":0},{"$f":"SUM(ICB_at_2000!R531,Vines!R531,WestNet!R531,Capex_to_Jun_2014!R531,Capex_from_Jul_2014!R531)","v":0},{"$f":"SUM(ICB_at_2000!S531,Vines!S531,WestNet!S531,Capex_to_Jun_2014!S531,Capex_from_Jul_2014!S531)","v":0},{"$f":"SUM(ICB_at_2000!T531,Vines!T531,WestNet!T531,Capex_to_Jun_2014!T531,Capex_from_Jul_2014!T531)","v":0},{"$f":"SUM(ICB_at_2000!U531,Vines!U531,WestNet!U531,Capex_to_Jun_2014!U531,Capex_from_Jul_2014!U531)","v":0},{"$f":"SUM(ICB_at_2000!V531,Vines!V531,WestNet!V531,Capex_to_Jun_2014!V531,Capex_from_Jul_2014!V531)","v":0},{"$f":"SUM(ICB_at_2000!W531,Vines!W531,WestNet!W531,Capex_to_Jun_2014!W531,Capex_from_Jul_2014!W531)","v":0},{"$f":"SUM(ICB_at_2000!X531,Vines!X531,WestNet!X531,Capex_to_Jun_2014!X531,Capex_from_Jul_2014!X531)","v":0},{"$f":"SUM(ICB_at_2000!Y531,Vines!Y531,WestNet!Y531,Capex_to_Jun_2014!Y531,Capex_from_Jul_2014!Y531)","v":0},{"$f":"SUM(ICB_at_2000!Z531,Vines!Z531,WestNet!Z531,Capex_to_Jun_2014!Z531,Capex_from_Jul_2014!Z531)","v":0}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"SUM(ICB_at_2000!E532,Vines!E532,WestNet!E532,Capex_to_Jun_2014!E532,Capex_from_Jul_2014!E532)","v":0},{"$f":"SUM(ICB_at_2000!F532,Vines!F532,WestNet!F532,Capex_to_Jun_2014!F532,Capex_from_Jul_2014!F532)","v":0},{"$f":"SUM(ICB_at_2000!G532,Vines!G532,WestNet!G532,Capex_to_Jun_2014!G532,Capex_from_Jul_2014!G532)","v":0},{"$f":"SUM(ICB_at_2000!H532,Vines!H532,WestNet!H532,Capex_to_Jun_2014!H532,Capex_from_Jul_2014!H532)","v":0},{"$f":"SUM(ICB_at_2000!I532,Vines!I532,WestNet!I532,Capex_to_Jun_2014!I532,Capex_from_Jul_2014!I532)","v":0},{"$f":"SUM(ICB_at_2000!J532,Vines!J532,WestNet!J532,Capex_to_Jun_2014!J532,Capex_from_Jul_2014!J532)","v":0},{"$f":"SUM(ICB_at_2000!K532,Vines!K532,WestNet!K532,Capex_to_Jun_2014!K532,Capex_from_Jul_2014!K532)","v":0},{"$f":"SUM(ICB_at_2000!L532,Vines!L532,WestNet!L532,Capex_to_Jun_2014!L532,Capex_from_Jul_2014!L532)","v":0},{"$f":"SUM(ICB_at_2000!M532,Vines!M532,WestNet!M532,Capex_to_Jun_2014!M532,Capex_from_Jul_2014!M532)","v":0},{"$f":"SUM(ICB_at_2000!N532,Vines!N532,WestNet!N532,Capex_to_Jun_2014!N532,Capex_from_Jul_2014!N532)","v":0},{"$f":"SUM(ICB_at_2000!O532,Vines!O532,WestNet!O532,Capex_to_Jun_2014!O532,Capex_from_Jul_2014!O532)","v":0},{"$f":"SUM(ICB_at_2000!P532,Vines!P532,WestNet!P532,Capex_to_Jun_2014!P532,Capex_from_Jul_2014!P532)","v":0},{"$f":"SUM(ICB_at_2000!Q532,Vines!Q532,WestNet!Q532,Capex_to_Jun_2014!Q532,Capex_from_Jul_2014!Q532)","v":0},{"$f":"SUM(ICB_at_2000!R532,Vines!R532,WestNet!R532,Capex_to_Jun_2014!R532,Capex_from_Jul_2014!R532)","v":0},{"$f":"SUM(ICB_at_2000!S532,Vines!S532,WestNet!S532,Capex_to_Jun_2014!S532,Capex_from_Jul_2014!S532)","v":0},{"$f":"SUM(ICB_at_2000!T532,Vines!T532,WestNet!T532,Capex_to_Jun_2014!T532,Capex_from_Jul_2014!T532)","v":0},{"$f":"SUM(ICB_at_2000!U532,Vines!U532,WestNet!U532,Capex_to_Jun_2014!U532,Capex_from_Jul_2014!U532)","v":0},{"$f":"SUM(ICB_at_2000!V532,Vines!V532,WestNet!V532,Capex_to_Jun_2014!V532,Capex_from_Jul_2014!V532)","v":0},{"$f":"SUM(ICB_at_2000!W532,Vines!W532,WestNet!W532,Capex_to_Jun_2014!W532,Capex_from_Jul_2014!W532)","v":0},{"$f":"SUM(ICB_at_2000!X532,Vines!X532,WestNet!X532,Capex_to_Jun_2014!X532,Capex_from_Jul_2014!X532)","v":0},{"$f":"SUM(ICB_at_2000!Y532,Vines!Y532,WestNet!Y532,Capex_to_Jun_2014!Y532,Capex_from_Jul_2014!Y532)","v":0},{"$f":"SUM(ICB_at_2000!Z532,Vines!Z532,WestNet!Z532,Capex_to_Jun_2014!Z532,Capex_from_Jul_2014!Z532)","v":0}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,{"$f":"SUM(ICB_at_2000!E533,Vines!E533,WestNet!E533,Capex_to_Jun_2014!E533,Capex_from_Jul_2014!E533)","v":0},{"$f":"SUM(ICB_at_2000!F533,Vines!F533,WestNet!F533,Capex_to_Jun_2014!F533,Capex_from_Jul_2014!F533)","v":0},{"$f":"SUM(ICB_at_2000!G533,Vines!G533,WestNet!G533,Capex_to_Jun_2014!G533,Capex_from_Jul_2014!G533)","v":0},{"$f":"SUM(ICB_at_2000!H533,Vines!H533,WestNet!H533,Capex_to_Jun_2014!H533,Capex_from_Jul_2014!H533)","v":0},{"$f":"SUM(ICB_at_2000!I533,Vines!I533,WestNet!I533,Capex_to_Jun_2014!I533,Capex_from_Jul_2014!I533)","v":0},{"$f":"SUM(ICB_at_2000!J533,Vines!J533,WestNet!J533,Capex_to_Jun_2014!J533,Capex_from_Jul_2014!J533)","v":0},{"$f":"SUM(ICB_at_2000!K533,Vines!K533,WestNet!K533,Capex_to_Jun_2014!K533,Capex_from_Jul_2014!K533)","v":0},{"$f":"SUM(ICB_at_2000!L533,Vines!L533,WestNet!L533,Capex_to_Jun_2014!L533,Capex_from_Jul_2014!L533)","v":0},{"$f":"SUM(ICB_at_2000!M533,Vines!M533,WestNet!M533,Capex_to_Jun_2014!M533,Capex_from_Jul_2014!M533)","v":0},{"$f":"SUM(ICB_at_2000!N533,Vines!N533,WestNet!N533,Capex_to_Jun_2014!N533,Capex_from_Jul_2014!N533)","v":0},{"$f":"SUM(ICB_at_2000!O533,Vines!O533,WestNet!O533,Capex_to_Jun_2014!O533,Capex_from_Jul_2014!O533)","v":0},{"$f":"SUM(ICB_at_2000!P533,Vines!P533,WestNet!P533,Capex_to_Jun_2014!P533,Capex_from_Jul_2014!P533)","v":0},{"$f":"SUM(ICB_at_2000!Q533,Vines!Q533,WestNet!Q533,Capex_to_Jun_2014!Q533,Capex_from_Jul_2014!Q533)","v":0},{"$f":"SUM(ICB_at_2000!R533,Vines!R533,WestNet!R533,Capex_to_Jun_2014!R533,Capex_from_Jul_2014!R533)","v":0},{"$f":"SUM(ICB_at_2000!S533,Vines!S533,WestNet!S533,Capex_to_Jun_2014!S533,Capex_from_Jul_2014!S533)","v":0},{"$f":"SUM(ICB_at_2000!T533,Vines!T533,WestNet!T533,Capex_to_Jun_2014!T533,Capex_from_Jul_2014!T533)","v":0},{"$f":"SUM(ICB_at_2000!U533,Vines!U533,WestNet!U533,Capex_to_Jun_2014!U533,Capex_from_Jul_2014!U533)","v":0},{"$f":"SUM(ICB_at_2000!V533,Vines!V533,WestNet!V533,Capex_to_Jun_2014!V533,Capex_from_Jul_2014!V533)","v":0},{"$f":"SUM(ICB_at_2000!W533,Vines!W533,WestNet!W533,Capex_to_Jun_2014!W533,Capex_from_Jul_2014!W533)","v":0},{"$f":"SUM(ICB_at_2000!X533,Vines!X533,WestNet!X533,Capex_to_Jun_2014!X533,Capex_from_Jul_2014!X533)","v":0},{"$f":"SUM(ICB_at_2000!Y533,Vines!Y533,WestNet!Y533,Capex_to_Jun_2014!Y533,Capex_from_Jul_2014!Y533)","v":0},{"$f":"SUM(ICB_at_2000!Z533,Vines!Z533,WestNet!Z533,Capex_to_Jun_2014!Z533,Capex_from_Jul_2014!Z533)","v":0}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000!E534,Vines!E534,WestNet!E534,Capex_to_Jun_2014!E534,Capex_from_Jul_2014!E534)","v":0},{"$f":"SUM(ICB_at_2000!F534,Vines!F534,WestNet!F534,Capex_to_Jun_2014!F534,Capex_from_Jul_2014!F534)","v":0},{"$f":"SUM(ICB_at_2000!G534,Vines!G534,WestNet!G534,Capex_to_Jun_2014!G534,Capex_from_Jul_2014!G534)","v":0},{"$f":"SUM(ICB_at_2000!H534,Vines!H534,WestNet!H534,Capex_to_Jun_2014!H534,Capex_from_Jul_2014!H534)","v":0},{"$f":"SUM(ICB_at_2000!I534,Vines!I534,WestNet!I534,Capex_to_Jun_2014!I534,Capex_from_Jul_2014!I534)","v":0},{"$f":"SUM(ICB_at_2000!J534,Vines!J534,WestNet!J534,Capex_to_Jun_2014!J534,Capex_from_Jul_2014!J534)","v":0},{"$f":"SUM(ICB_at_2000!K534,Vines!K534,WestNet!K534,Capex_to_Jun_2014!K534,Capex_from_Jul_2014!K534)","v":0},{"$f":"SUM(ICB_at_2000!L534,Vines!L534,WestNet!L534,Capex_to_Jun_2014!L534,Capex_from_Jul_2014!L534)","v":0},{"$f":"SUM(ICB_at_2000!M534,Vines!M534,WestNet!M534,Capex_to_Jun_2014!M534,Capex_from_Jul_2014!M534)","v":0},{"$f":"SUM(ICB_at_2000!N534,Vines!N534,WestNet!N534,Capex_to_Jun_2014!N534,Capex_from_Jul_2014!N534)","v":0},{"$f":"SUM(ICB_at_2000!O534,Vines!O534,WestNet!O534,Capex_to_Jun_2014!O534,Capex_from_Jul_2014!O534)","v":0},{"$f":"SUM(ICB_at_2000!P534,Vines!P534,WestNet!P534,Capex_to_Jun_2014!P534,Capex_from_Jul_2014!P534)","v":0},{"$f":"SUM(ICB_at_2000!Q534,Vines!Q534,WestNet!Q534,Capex_to_Jun_2014!Q534,Capex_from_Jul_2014!Q534)","v":0},{"$f":"SUM(ICB_at_2000!R534,Vines!R534,WestNet!R534,Capex_to_Jun_2014!R534,Capex_from_Jul_2014!R534)","v":0},{"$f":"SUM(ICB_at_2000!S534,Vines!S534,WestNet!S534,Capex_to_Jun_2014!S534,Capex_from_Jul_2014!S534)","v":0},{"$f":"SUM(ICB_at_2000!T534,Vines!T534,WestNet!T534,Capex_to_Jun_2014!T534,Capex_from_Jul_2014!T534)","v":0},{"$f":"SUM(ICB_at_2000!U534,Vines!U534,WestNet!U534,Capex_to_Jun_2014!U534,Capex_from_Jul_2014!U534)","v":0},{"$f":"SUM(ICB_at_2000!V534,Vines!V534,WestNet!V534,Capex_to_Jun_2014!V534,Capex_from_Jul_2014!V534)","v":0},{"$f":"SUM(ICB_at_2000!W534,Vines!W534,WestNet!W534,Capex_to_Jun_2014!W534,Capex_from_Jul_2014!W534)","v":0},{"$f":"SUM(ICB_at_2000!X534,Vines!X534,WestNet!X534,Capex_to_Jun_2014!X534,Capex_from_Jul_2014!X534)","v":0},{"$f":"SUM(ICB_at_2000!Y534,Vines!Y534,WestNet!Y534,Capex_to_Jun_2014!Y534,Capex_from_Jul_2014!Y534)","v":0},{"$f":"SUM(ICB_at_2000!Z534,Vines!Z534,WestNet!Z534,Capex_to_Jun_2014!Z534,Capex_from_Jul_2014!Z534)","v":0}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000!E535,Vines!E535,WestNet!E535,Capex_to_Jun_2014!E535,Capex_from_Jul_2014!E535)","v":0},{"$f":"SUM(ICB_at_2000!F535,Vines!F535,WestNet!F535,Capex_to_Jun_2014!F535,Capex_from_Jul_2014!F535)","v":0},{"$f":"SUM(ICB_at_2000!G535,Vines!G535,WestNet!G535,Capex_to_Jun_2014!G535,Capex_from_Jul_2014!G535)","v":0},{"$f":"SUM(ICB_at_2000!H535,Vines!H535,WestNet!H535,Capex_to_Jun_2014!H535,Capex_from_Jul_2014!H535)","v":0},{"$f":"SUM(ICB_at_2000!I535,Vines!I535,WestNet!I535,Capex_to_Jun_2014!I535,Capex_from_Jul_2014!I535)","v":0},{"$f":"SUM(ICB_at_2000!J535,Vines!J535,WestNet!J535,Capex_to_Jun_2014!J535,Capex_from_Jul_2014!J535)","v":0},{"$f":"SUM(ICB_at_2000!K535,Vines!K535,WestNet!K535,Capex_to_Jun_2014!K535,Capex_from_Jul_2014!K535)","v":0},{"$f":"SUM(ICB_at_2000!L535,Vines!L535,WestNet!L535,Capex_to_Jun_2014!L535,Capex_from_Jul_2014!L535)","v":0},{"$f":"SUM(ICB_at_2000!M535,Vines!M535,WestNet!M535,Capex_to_Jun_2014!M535,Capex_from_Jul_2014!M535)","v":0},{"$f":"SUM(ICB_at_2000!N535,Vines!N535,WestNet!N535,Capex_to_Jun_2014!N535,Capex_from_Jul_2014!N535)","v":0},{"$f":"SUM(ICB_at_2000!O535,Vines!O535,WestNet!O535,Capex_to_Jun_2014!O535,Capex_from_Jul_2014!O535)","v":0},{"$f":"SUM(ICB_at_2000!P535,Vines!P535,WestNet!P535,Capex_to_Jun_2014!P535,Capex_from_Jul_2014!P535)","v":0},{"$f":"SUM(ICB_at_2000!Q535,Vines!Q535,WestNet!Q535,Capex_to_Jun_2014!Q535,Capex_from_Jul_2014!Q535)","v":0},{"$f":"SUM(ICB_at_2000!R535,Vines!R535,WestNet!R535,Capex_to_Jun_2014!R535,Capex_from_Jul_2014!R535)","v":0},{"$f":"SUM(ICB_at_2000!S535,Vines!S535,WestNet!S535,Capex_to_Jun_2014!S535,Capex_from_Jul_2014!S535)","v":0},{"$f":"SUM(ICB_at_2000!T535,Vines!T535,WestNet!T535,Capex_to_Jun_2014!T535,Capex_from_Jul_2014!T535)","v":0},{"$f":"SUM(ICB_at_2000!U535,Vines!U535,WestNet!U535,Capex_to_Jun_2014!U535,Capex_from_Jul_2014!U535)","v":0},{"$f":"SUM(ICB_at_2000!V535,Vines!V535,WestNet!V535,Capex_to_Jun_2014!V535,Capex_from_Jul_2014!V535)","v":0},{"$f":"SUM(ICB_at_2000!W535,Vines!W535,WestNet!W535,Capex_to_Jun_2014!W535,Capex_from_Jul_2014!W535)","v":0},{"$f":"SUM(ICB_at_2000!X535,Vines!X535,WestNet!X535,Capex_to_Jun_2014!X535,Capex_from_Jul_2014!X535)","v":0},{"$f":"SUM(ICB_at_2000!Y535,Vines!Y535,WestNet!Y535,Capex_to_Jun_2014!Y535,Capex_from_Jul_2014!Y535)","v":0},{"$f":"SUM(ICB_at_2000!Z535,Vines!Z535,WestNet!Z535,Capex_to_Jun_2014!Z535,Capex_from_Jul_2014!Z535)","v":0}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,{"$f":"SUM(ICB_at_2000!E536,Vines!E536,WestNet!E536,Capex_to_Jun_2014!E536,Capex_from_Jul_2014!E536)","v":0},{"$f":"SUM(ICB_at_2000!F536,Vines!F536,WestNet!F536,Capex_to_Jun_2014!F536,Capex_from_Jul_2014!F536)","v":0},{"$f":"SUM(ICB_at_2000!G536,Vines!G536,WestNet!G536,Capex_to_Jun_2014!G536,Capex_from_Jul_2014!G536)","v":0},{"$f":"SUM(ICB_at_2000!H536,Vines!H536,WestNet!H536,Capex_to_Jun_2014!H536,Capex_from_Jul_2014!H536)","v":0},{"$f":"SUM(ICB_at_2000!I536,Vines!I536,WestNet!I536,Capex_to_Jun_2014!I536,Capex_from_Jul_2014!I536)","v":0},{"$f":"SUM(ICB_at_2000!J536,Vines!J536,WestNet!J536,Capex_to_Jun_2014!J536,Capex_from_Jul_2014!J536)","v":0},{"$f":"SUM(ICB_at_2000!K536,Vines!K536,WestNet!K536,Capex_to_Jun_2014!K536,Capex_from_Jul_2014!K536)","v":0},{"$f":"SUM(ICB_at_2000!L536,Vines!L536,WestNet!L536,Capex_to_Jun_2014!L536,Capex_from_Jul_2014!L536)","v":0},{"$f":"SUM(ICB_at_2000!M536,Vines!M536,WestNet!M536,Capex_to_Jun_2014!M536,Capex_from_Jul_2014!M536)","v":0},{"$f":"SUM(ICB_at_2000!N536,Vines!N536,WestNet!N536,Capex_to_Jun_2014!N536,Capex_from_Jul_2014!N536)","v":0},{"$f":"SUM(ICB_at_2000!O536,Vines!O536,WestNet!O536,Capex_to_Jun_2014!O536,Capex_from_Jul_2014!O536)","v":0},{"$f":"SUM(ICB_at_2000!P536,Vines!P536,WestNet!P536,Capex_to_Jun_2014!P536,Capex_from_Jul_2014!P536)","v":0},{"$f":"SUM(ICB_at_2000!Q536,Vines!Q536,WestNet!Q536,Capex_to_Jun_2014!Q536,Capex_from_Jul_2014!Q536)","v":0},{"$f":"SUM(ICB_at_2000!R536,Vines!R536,WestNet!R536,Capex_to_Jun_2014!R536,Capex_from_Jul_2014!R536)","v":0},{"$f":"SUM(ICB_at_2000!S536,Vines!S536,WestNet!S536,Capex_to_Jun_2014!S536,Capex_from_Jul_2014!S536)","v":0},{"$f":"SUM(ICB_at_2000!T536,Vines!T536,WestNet!T536,Capex_to_Jun_2014!T536,Capex_from_Jul_2014!T536)","v":0},{"$f":"SUM(ICB_at_2000!U536,Vines!U536,WestNet!U536,Capex_to_Jun_2014!U536,Capex_from_Jul_2014!U536)","v":0},{"$f":"SUM(ICB_at_2000!V536,Vines!V536,WestNet!V536,Capex_to_Jun_2014!V536,Capex_from_Jul_2014!V536)","v":0},{"$f":"SUM(ICB_at_2000!W536,Vines!W536,WestNet!W536,Capex_to_Jun_2014!W536,Capex_from_Jul_2014!W536)","v":0},{"$f":"SUM(ICB_at_2000!X536,Vines!X536,WestNet!X536,Capex_to_Jun_2014!X536,Capex_from_Jul_2014!X536)","v":0},{"$f":"SUM(ICB_at_2000!Y536,Vines!Y536,WestNet!Y536,Capex_to_Jun_2014!Y536,Capex_from_Jul_2014!Y536)","v":0},{"$f":"SUM(ICB_at_2000!Z536,Vines!Z536,WestNet!Z536,Capex_to_Jun_2014!Z536,Capex_from_Jul_2014!Z536)","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,{"$f":"SUM(ICB_at_2000!E537,Vines!E537,WestNet!E537,Capex_to_Jun_2014!E537,Capex_from_Jul_2014!E537)","v":0},{"$f":"SUM(ICB_at_2000!F537,Vines!F537,WestNet!F537,Capex_to_Jun_2014!F537,Capex_from_Jul_2014!F537)","v":0},{"$f":"SUM(ICB_at_2000!G537,Vines!G537,WestNet!G537,Capex_to_Jun_2014!G537,Capex_from_Jul_2014!G537)","v":0},{"$f":"SUM(ICB_at_2000!H537,Vines!H537,WestNet!H537,Capex_to_Jun_2014!H537,Capex_from_Jul_2014!H537)","v":0},{"$f":"SUM(ICB_at_2000!I537,Vines!I537,WestNet!I537,Capex_to_Jun_2014!I537,Capex_from_Jul_2014!I537)","v":0},{"$f":"SUM(ICB_at_2000!J537,Vines!J537,WestNet!J537,Capex_to_Jun_2014!J537,Capex_from_Jul_2014!J537)","v":0},{"$f":"SUM(ICB_at_2000!K537,Vines!K537,WestNet!K537,Capex_to_Jun_2014!K537,Capex_from_Jul_2014!K537)","v":0},{"$f":"SUM(ICB_at_2000!L537,Vines!L537,WestNet!L537,Capex_to_Jun_2014!L537,Capex_from_Jul_2014!L537)","v":0},{"$f":"SUM(ICB_at_2000!M537,Vines!M537,WestNet!M537,Capex_to_Jun_2014!M537,Capex_from_Jul_2014!M537)","v":0},{"$f":"SUM(ICB_at_2000!N537,Vines!N537,WestNet!N537,Capex_to_Jun_2014!N537,Capex_from_Jul_2014!N537)","v":0},{"$f":"SUM(ICB_at_2000!O537,Vines!O537,WestNet!O537,Capex_to_Jun_2014!O537,Capex_from_Jul_2014!O537)","v":0},{"$f":"SUM(ICB_at_2000!P537,Vines!P537,WestNet!P537,Capex_to_Jun_2014!P537,Capex_from_Jul_2014!P537)","v":0},{"$f":"SUM(ICB_at_2000!Q537,Vines!Q537,WestNet!Q537,Capex_to_Jun_2014!Q537,Capex_from_Jul_2014!Q537)","v":0},{"$f":"SUM(ICB_at_2000!R537,Vines!R537,WestNet!R537,Capex_to_Jun_2014!R537,Capex_from_Jul_2014!R537)","v":0},{"$f":"SUM(ICB_at_2000!S537,Vines!S537,WestNet!S537,Capex_to_Jun_2014!S537,Capex_from_Jul_2014!S537)","v":0},{"$f":"SUM(ICB_at_2000!T537,Vines!T537,WestNet!T537,Capex_to_Jun_2014!T537,Capex_from_Jul_2014!T537)","v":0},{"$f":"SUM(ICB_at_2000!U537,Vines!U537,WestNet!U537,Capex_to_Jun_2014!U537,Capex_from_Jul_2014!U537)","v":0},{"$f":"SUM(ICB_at_2000!V537,Vines!V537,WestNet!V537,Capex_to_Jun_2014!V537,Capex_from_Jul_2014!V537)","v":0},{"$f":"SUM(ICB_at_2000!W537,Vines!W537,WestNet!W537,Capex_to_Jun_2014!W537,Capex_from_Jul_2014!W537)","v":0},{"$f":"SUM(ICB_at_2000!X537,Vines!X537,WestNet!X537,Capex_to_Jun_2014!X537,Capex_from_Jul_2014!X537)","v":0},{"$f":"SUM(ICB_at_2000!Y537,Vines!Y537,WestNet!Y537,Capex_to_Jun_2014!Y537,Capex_from_Jul_2014!Y537)","v":0},{"$f":"SUM(ICB_at_2000!Z537,Vines!Z537,WestNet!Z537,Capex_to_Jun_2014!Z537,Capex_from_Jul_2014!Z537)","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,{"$f":"SUM(ICB_at_2000!E538,Vines!E538,WestNet!E538,Capex_to_Jun_2014!E538,Capex_from_Jul_2014!E538)","v":0},{"$f":"SUM(ICB_at_2000!F538,Vines!F538,WestNet!F538,Capex_to_Jun_2014!F538,Capex_from_Jul_2014!F538)","v":0},{"$f":"SUM(ICB_at_2000!G538,Vines!G538,WestNet!G538,Capex_to_Jun_2014!G538,Capex_from_Jul_2014!G538)","v":0},{"$f":"SUM(ICB_at_2000!H538,Vines!H538,WestNet!H538,Capex_to_Jun_2014!H538,Capex_from_Jul_2014!H538)","v":0},{"$f":"SUM(ICB_at_2000!I538,Vines!I538,WestNet!I538,Capex_to_Jun_2014!I538,Capex_from_Jul_2014!I538)","v":0},{"$f":"SUM(ICB_at_2000!J538,Vines!J538,WestNet!J538,Capex_to_Jun_2014!J538,Capex_from_Jul_2014!J538)","v":0},{"$f":"SUM(ICB_at_2000!K538,Vines!K538,WestNet!K538,Capex_to_Jun_2014!K538,Capex_from_Jul_2014!K538)","v":0},{"$f":"SUM(ICB_at_2000!L538,Vines!L538,WestNet!L538,Capex_to_Jun_2014!L538,Capex_from_Jul_2014!L538)","v":0},{"$f":"SUM(ICB_at_2000!M538,Vines!M538,WestNet!M538,Capex_to_Jun_2014!M538,Capex_from_Jul_2014!M538)","v":0},{"$f":"SUM(ICB_at_2000!N538,Vines!N538,WestNet!N538,Capex_to_Jun_2014!N538,Capex_from_Jul_2014!N538)","v":0},{"$f":"SUM(ICB_at_2000!O538,Vines!O538,WestNet!O538,Capex_to_Jun_2014!O538,Capex_from_Jul_2014!O538)","v":0},{"$f":"SUM(ICB_at_2000!P538,Vines!P538,WestNet!P538,Capex_to_Jun_2014!P538,Capex_from_Jul_2014!P538)","v":0},{"$f":"SUM(ICB_at_2000!Q538,Vines!Q538,WestNet!Q538,Capex_to_Jun_2014!Q538,Capex_from_Jul_2014!Q538)","v":0},{"$f":"SUM(ICB_at_2000!R538,Vines!R538,WestNet!R538,Capex_to_Jun_2014!R538,Capex_from_Jul_2014!R538)","v":0},{"$f":"SUM(ICB_at_2000!S538,Vines!S538,WestNet!S538,Capex_to_Jun_2014!S538,Capex_from_Jul_2014!S538)","v":0},{"$f":"SUM(ICB_at_2000!T538,Vines!T538,WestNet!T538,Capex_to_Jun_2014!T538,Capex_from_Jul_2014!T538)","v":0},{"$f":"SUM(ICB_at_2000!U538,Vines!U538,WestNet!U538,Capex_to_Jun_2014!U538,Capex_from_Jul_2014!U538)","v":0},{"$f":"SUM(ICB_at_2000!V538,Vines!V538,WestNet!V538,Capex_to_Jun_2014!V538,Capex_from_Jul_2014!V538)","v":0},{"$f":"SUM(ICB_at_2000!W538,Vines!W538,WestNet!W538,Capex_to_Jun_2014!W538,Capex_from_Jul_2014!W538)","v":0},{"$f":"SUM(ICB_at_2000!X538,Vines!X538,WestNet!X538,Capex_to_Jun_2014!X538,Capex_from_Jul_2014!X538)","v":0},{"$f":"SUM(ICB_at_2000!Y538,Vines!Y538,WestNet!Y538,Capex_to_Jun_2014!Y538,Capex_from_Jul_2014!Y538)","v":0},{"$f":"SUM(ICB_at_2000!Z538,Vines!Z538,WestNet!Z538,Capex_to_Jun_2014!Z538,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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM(ICB_at_2000!E543,Vines!E543,WestNet!E543,Capex_to_Jun_2014!E543,Capex_from_Jul_2014!E543)","v":0},{"$f":"SUM(ICB_at_2000!F543,Vines!F543,WestNet!F543,Capex_to_Jun_2014!F543,Capex_from_Jul_2014!F543)","v":0},{"$f":"SUM(ICB_at_2000!G543,Vines!G543,WestNet!G543,Capex_to_Jun_2014!G543,Capex_from_Jul_2014!G543)","v":0},{"$f":"SUM(ICB_at_2000!H543,Vines!H543,WestNet!H543,Capex_to_Jun_2014!H543,Capex_from_Jul_2014!H543)","v":0},{"$f":"SUM(ICB_at_2000!I543,Vines!I543,WestNet!I543,Capex_to_Jun_2014!I543,Capex_from_Jul_2014!I543)","v":0},{"$f":"SUM(ICB_at_2000!J543,Vines!J543,WestNet!J543,Capex_to_Jun_2014!J543,Capex_from_Jul_2014!J543)","v":0},{"$f":"SUM(ICB_at_2000!K543,Vines!K543,WestNet!K543,Capex_to_Jun_2014!K543,Capex_from_Jul_2014!K543)","v":0},{"$f":"SUM(ICB_at_2000!L543,Vines!L543,WestNet!L543,Capex_to_Jun_2014!L543,Capex_from_Jul_2014!L543)","v":0},{"$f":"SUM(ICB_at_2000!M543,Vines!M543,WestNet!M543,Capex_to_Jun_2014!M543,Capex_from_Jul_2014!M543)","v":0},{"$f":"SUM(ICB_at_2000!N543,Vines!N543,WestNet!N543,Capex_to_Jun_2014!N543,Capex_from_Jul_2014!N543)","v":0},{"$f":"SUM(ICB_at_2000!O543,Vines!O543,WestNet!O543,Capex_to_Jun_2014!O543,Capex_from_Jul_2014!O543)","v":0},{"$f":"SUM(ICB_at_2000!P543,Vines!P543,WestNet!P543,Capex_to_Jun_2014!P543,Capex_from_Jul_2014!P543)","v":0},{"$f":"SUM(ICB_at_2000!Q543,Vines!Q543,WestNet!Q543,Capex_to_Jun_2014!Q543,Capex_from_Jul_2014!Q543)","v":0},{"$f":"SUM(ICB_at_2000!R543,Vines!R543,WestNet!R543,Capex_to_Jun_2014!R543,Capex_from_Jul_2014!R543)","v":0},{"$f":"SUM(ICB_at_2000!S543,Vines!S543,WestNet!S543,Capex_to_Jun_2014!S543,Capex_from_Jul_2014!S543)","v":0},{"$f":"SUM(ICB_at_2000!T543,Vines!T543,WestNet!T543,Capex_to_Jun_2014!T543,Capex_from_Jul_2014!T543)","v":0},{"$f":"SUM(ICB_at_2000!U543,Vines!U543,WestNet!U543,Capex_to_Jun_2014!U543,Capex_from_Jul_2014!U543)","v":0},{"$f":"SUM(ICB_at_2000!V543,Vines!V543,WestNet!V543,Capex_to_Jun_2014!V543,Capex_from_Jul_2014!V543)","v":0},{"$f":"SUM(ICB_at_2000!W543,Vines!W543,WestNet!W543,Capex_to_Jun_2014!W543,Capex_from_Jul_2014!W543)","v":0},{"$f":"SUM(ICB_at_2000!X543,Vines!X543,WestNet!X543,Capex_to_Jun_2014!X543,Capex_from_Jul_2014!X543)","v":0},{"$f":"SUM(ICB_at_2000!Y543,Vines!Y543,WestNet!Y543,Capex_to_Jun_2014!Y543,Capex_from_Jul_2014!Y543)","v":0},{"$f":"SUM(ICB_at_2000!Z543,Vines!Z543,WestNet!Z543,Capex_to_Jun_2014!Z543,Capex_from_Jul_2014!Z543)","v":0}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM(ICB_at_2000!E544,Vines!E544,WestNet!E544,Capex_to_Jun_2014!E544,Capex_from_Jul_2014!E544)","v":0},{"$f":"SUM(ICB_at_2000!F544,Vines!F544,WestNet!F544,Capex_to_Jun_2014!F544,Capex_from_Jul_2014!F544)","v":0},{"$f":"SUM(ICB_at_2000!G544,Vines!G544,WestNet!G544,Capex_to_Jun_2014!G544,Capex_from_Jul_2014!G544)","v":0},{"$f":"SUM(ICB_at_2000!H544,Vines!H544,WestNet!H544,Capex_to_Jun_2014!H544,Capex_from_Jul_2014!H544)","v":0},{"$f":"SUM(ICB_at_2000!I544,Vines!I544,WestNet!I544,Capex_to_Jun_2014!I544,Capex_from_Jul_2014!I544)","v":0},{"$f":"SUM(ICB_at_2000!J544,Vines!J544,WestNet!J544,Capex_to_Jun_2014!J544,Capex_from_Jul_2014!J544)","v":0},{"$f":"SUM(ICB_at_2000!K544,Vines!K544,WestNet!K544,Capex_to_Jun_2014!K544,Capex_from_Jul_2014!K544)","v":0},{"$f":"SUM(ICB_at_2000!L544,Vines!L544,WestNet!L544,Capex_to_Jun_2014!L544,Capex_from_Jul_2014!L544)","v":0},{"$f":"SUM(ICB_at_2000!M544,Vines!M544,WestNet!M544,Capex_to_Jun_2014!M544,Capex_from_Jul_2014!M544)","v":0},{"$f":"SUM(ICB_at_2000!N544,Vines!N544,WestNet!N544,Capex_to_Jun_2014!N544,Capex_from_Jul_2014!N544)","v":0},{"$f":"SUM(ICB_at_2000!O544,Vines!O544,WestNet!O544,Capex_to_Jun_2014!O544,Capex_from_Jul_2014!O544)","v":0},{"$f":"SUM(ICB_at_2000!P544,Vines!P544,WestNet!P544,Capex_to_Jun_2014!P544,Capex_from_Jul_2014!P544)","v":0},{"$f":"SUM(ICB_at_2000!Q544,Vines!Q544,WestNet!Q544,Capex_to_Jun_2014!Q544,Capex_from_Jul_2014!Q544)","v":0},{"$f":"SUM(ICB_at_2000!R544,Vines!R544,WestNet!R544,Capex_to_Jun_2014!R544,Capex_from_Jul_2014!R544)","v":0},{"$f":"SUM(ICB_at_2000!S544,Vines!S544,WestNet!S544,Capex_to_Jun_2014!S544,Capex_from_Jul_2014!S544)","v":0},{"$f":"SUM(ICB_at_2000!T544,Vines!T544,WestNet!T544,Capex_to_Jun_2014!T544,Capex_from_Jul_2014!T544)","v":0},{"$f":"SUM(ICB_at_2000!U544,Vines!U544,WestNet!U544,Capex_to_Jun_2014!U544,Capex_from_Jul_2014!U544)","v":0},{"$f":"SUM(ICB_at_2000!V544,Vines!V544,WestNet!V544,Capex_to_Jun_2014!V544,Capex_from_Jul_2014!V544)","v":0},{"$f":"SUM(ICB_at_2000!W544,Vines!W544,WestNet!W544,Capex_to_Jun_2014!W544,Capex_from_Jul_2014!W544)","v":0},{"$f":"SUM(ICB_at_2000!X544,Vines!X544,WestNet!X544,Capex_to_Jun_2014!X544,Capex_from_Jul_2014!X544)","v":0},{"$f":"SUM(ICB_at_2000!Y544,Vines!Y544,WestNet!Y544,Capex_to_Jun_2014!Y544,Capex_from_Jul_2014!Y544)","v":0},{"$f":"SUM(ICB_at_2000!Z544,Vines!Z544,WestNet!Z544,Capex_to_Jun_2014!Z544,Capex_from_Jul_2014!Z544)","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000!E545,Vines!E545,WestNet!E545,Capex_to_Jun_2014!E545,Capex_from_Jul_2014!E545)","v":0},{"$f":"SUM(ICB_at_2000!F545,Vines!F545,WestNet!F545,Capex_to_Jun_2014!F545,Capex_from_Jul_2014!F545)","v":0},{"$f":"SUM(ICB_at_2000!G545,Vines!G545,WestNet!G545,Capex_to_Jun_2014!G545,Capex_from_Jul_2014!G545)","v":0},{"$f":"SUM(ICB_at_2000!H545,Vines!H545,WestNet!H545,Capex_to_Jun_2014!H545,Capex_from_Jul_2014!H545)","v":0},{"$f":"SUM(ICB_at_2000!I545,Vines!I545,WestNet!I545,Capex_to_Jun_2014!I545,Capex_from_Jul_2014!I545)","v":0},{"$f":"SUM(ICB_at_2000!J545,Vines!J545,WestNet!J545,Capex_to_Jun_2014!J545,Capex_from_Jul_2014!J545)","v":0},{"$f":"SUM(ICB_at_2000!K545,Vines!K545,WestNet!K545,Capex_to_Jun_2014!K545,Capex_from_Jul_2014!K545)","v":0},{"$f":"SUM(ICB_at_2000!L545,Vines!L545,WestNet!L545,Capex_to_Jun_2014!L545,Capex_from_Jul_2014!L545)","v":0},{"$f":"SUM(ICB_at_2000!M545,Vines!M545,WestNet!M545,Capex_to_Jun_2014!M545,Capex_from_Jul_2014!M545)","v":0},{"$f":"SUM(ICB_at_2000!N545,Vines!N545,WestNet!N545,Capex_to_Jun_2014!N545,Capex_from_Jul_2014!N545)","v":0},{"$f":"SUM(ICB_at_2000!O545,Vines!O545,WestNet!O545,Capex_to_Jun_2014!O545,Capex_from_Jul_2014!O545)","v":0},{"$f":"SUM(ICB_at_2000!P545,Vines!P545,WestNet!P545,Capex_to_Jun_2014!P545,Capex_from_Jul_2014!P545)","v":0},{"$f":"SUM(ICB_at_2000!Q545,Vines!Q545,WestNet!Q545,Capex_to_Jun_2014!Q545,Capex_from_Jul_2014!Q545)","v":0},{"$f":"SUM(ICB_at_2000!R545,Vines!R545,WestNet!R545,Capex_to_Jun_2014!R545,Capex_from_Jul_2014!R545)","v":0},{"$f":"SUM(ICB_at_2000!S545,Vines!S545,WestNet!S545,Capex_to_Jun_2014!S545,Capex_from_Jul_2014!S545)","v":0},{"$f":"SUM(ICB_at_2000!T545,Vines!T545,WestNet!T545,Capex_to_Jun_2014!T545,Capex_from_Jul_2014!T545)","v":0},{"$f":"SUM(ICB_at_2000!U545,Vines!U545,WestNet!U545,Capex_to_Jun_2014!U545,Capex_from_Jul_2014!U545)","v":0},{"$f":"SUM(ICB_at_2000!V545,Vines!V545,WestNet!V545,Capex_to_Jun_2014!V545,Capex_from_Jul_2014!V545)","v":0},{"$f":"SUM(ICB_at_2000!W545,Vines!W545,WestNet!W545,Capex_to_Jun_2014!W545,Capex_from_Jul_2014!W545)","v":0},{"$f":"SUM(ICB_at_2000!X545,Vines!X545,WestNet!X545,Capex_to_Jun_2014!X545,Capex_from_Jul_2014!X545)","v":0},{"$f":"SUM(ICB_at_2000!Y545,Vines!Y545,WestNet!Y545,Capex_to_Jun_2014!Y545,Capex_from_Jul_2014!Y545)","v":0},{"$f":"SUM(ICB_at_2000!Z545,Vines!Z545,WestNet!Z545,Capex_to_Jun_2014!Z545,Capex_from_Jul_2014!Z545)","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000!E546,Vines!E546,WestNet!E546,Capex_to_Jun_2014!E546,Capex_from_Jul_2014!E546)","v":0},{"$f":"SUM(ICB_at_2000!F546,Vines!F546,WestNet!F546,Capex_to_Jun_2014!F546,Capex_from_Jul_2014!F546)","v":0},{"$f":"SUM(ICB_at_2000!G546,Vines!G546,WestNet!G546,Capex_to_Jun_2014!G546,Capex_from_Jul_2014!G546)","v":0},{"$f":"SUM(ICB_at_2000!H546,Vines!H546,WestNet!H546,Capex_to_Jun_2014!H546,Capex_from_Jul_2014!H546)","v":0},{"$f":"SUM(ICB_at_2000!I546,Vines!I546,WestNet!I546,Capex_to_Jun_2014!I546,Capex_from_Jul_2014!I546)","v":0},{"$f":"SUM(ICB_at_2000!J546,Vines!J546,WestNet!J546,Capex_to_Jun_2014!J546,Capex_from_Jul_2014!J546)","v":0},{"$f":"SUM(ICB_at_2000!K546,Vines!K546,WestNet!K546,Capex_to_Jun_2014!K546,Capex_from_Jul_2014!K546)","v":0},{"$f":"SUM(ICB_at_2000!L546,Vines!L546,WestNet!L546,Capex_to_Jun_2014!L546,Capex_from_Jul_2014!L546)","v":0},{"$f":"SUM(ICB_at_2000!M546,Vines!M546,WestNet!M546,Capex_to_Jun_2014!M546,Capex_from_Jul_2014!M546)","v":0},{"$f":"SUM(ICB_at_2000!N546,Vines!N546,WestNet!N546,Capex_to_Jun_2014!N546,Capex_from_Jul_2014!N546)","v":0},{"$f":"SUM(ICB_at_2000!O546,Vines!O546,WestNet!O546,Capex_to_Jun_2014!O546,Capex_from_Jul_2014!O546)","v":0},{"$f":"SUM(ICB_at_2000!P546,Vines!P546,WestNet!P546,Capex_to_Jun_2014!P546,Capex_from_Jul_2014!P546)","v":0},{"$f":"SUM(ICB_at_2000!Q546,Vines!Q546,WestNet!Q546,Capex_to_Jun_2014!Q546,Capex_from_Jul_2014!Q546)","v":0},{"$f":"SUM(ICB_at_2000!R546,Vines!R546,WestNet!R546,Capex_to_Jun_2014!R546,Capex_from_Jul_2014!R546)","v":0},{"$f":"SUM(ICB_at_2000!S546,Vines!S546,WestNet!S546,Capex_to_Jun_2014!S546,Capex_from_Jul_2014!S546)","v":0},{"$f":"SUM(ICB_at_2000!T546,Vines!T546,WestNet!T546,Capex_to_Jun_2014!T546,Capex_from_Jul_2014!T546)","v":0},{"$f":"SUM(ICB_at_2000!U546,Vines!U546,WestNet!U546,Capex_to_Jun_2014!U546,Capex_from_Jul_2014!U546)","v":0},{"$f":"SUM(ICB_at_2000!V546,Vines!V546,WestNet!V546,Capex_to_Jun_2014!V546,Capex_from_Jul_2014!V546)","v":0},{"$f":"SUM(ICB_at_2000!W546,Vines!W546,WestNet!W546,Capex_to_Jun_2014!W546,Capex_from_Jul_2014!W546)","v":0},{"$f":"SUM(ICB_at_2000!X546,Vines!X546,WestNet!X546,Capex_to_Jun_2014!X546,Capex_from_Jul_2014!X546)","v":0},{"$f":"SUM(ICB_at_2000!Y546,Vines!Y546,WestNet!Y546,Capex_to_Jun_2014!Y546,Capex_from_Jul_2014!Y546)","v":0},{"$f":"SUM(ICB_at_2000!Z546,Vines!Z546,WestNet!Z546,Capex_to_Jun_2014!Z546,Capex_from_Jul_2014!Z546)","v":0}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000!E547,Vines!E547,WestNet!E547,Capex_to_Jun_2014!E547,Capex_from_Jul_2014!E547)","v":0},{"$f":"SUM(ICB_at_2000!F547,Vines!F547,WestNet!F547,Capex_to_Jun_2014!F547,Capex_from_Jul_2014!F547)","v":0},{"$f":"SUM(ICB_at_2000!G547,Vines!G547,WestNet!G547,Capex_to_Jun_2014!G547,Capex_from_Jul_2014!G547)","v":0},{"$f":"SUM(ICB_at_2000!H547,Vines!H547,WestNet!H547,Capex_to_Jun_2014!H547,Capex_from_Jul_2014!H547)","v":0},{"$f":"SUM(ICB_at_2000!I547,Vines!I547,WestNet!I547,Capex_to_Jun_2014!I547,Capex_from_Jul_2014!I547)","v":0},{"$f":"SUM(ICB_at_2000!J547,Vines!J547,WestNet!J547,Capex_to_Jun_2014!J547,Capex_from_Jul_2014!J547)","v":0},{"$f":"SUM(ICB_at_2000!K547,Vines!K547,WestNet!K547,Capex_to_Jun_2014!K547,Capex_from_Jul_2014!K547)","v":0},{"$f":"SUM(ICB_at_2000!L547,Vines!L547,WestNet!L547,Capex_to_Jun_2014!L547,Capex_from_Jul_2014!L547)","v":0},{"$f":"SUM(ICB_at_2000!M547,Vines!M547,WestNet!M547,Capex_to_Jun_2014!M547,Capex_from_Jul_2014!M547)","v":0},{"$f":"SUM(ICB_at_2000!N547,Vines!N547,WestNet!N547,Capex_to_Jun_2014!N547,Capex_from_Jul_2014!N547)","v":0},{"$f":"SUM(ICB_at_2000!O547,Vines!O547,WestNet!O547,Capex_to_Jun_2014!O547,Capex_from_Jul_2014!O547)","v":0},{"$f":"SUM(ICB_at_2000!P547,Vines!P547,WestNet!P547,Capex_to_Jun_2014!P547,Capex_from_Jul_2014!P547)","v":0},{"$f":"SUM(ICB_at_2000!Q547,Vines!Q547,WestNet!Q547,Capex_to_Jun_2014!Q547,Capex_from_Jul_2014!Q547)","v":0},{"$f":"SUM(ICB_at_2000!R547,Vines!R547,WestNet!R547,Capex_to_Jun_2014!R547,Capex_from_Jul_2014!R547)","v":0},{"$f":"SUM(ICB_at_2000!S547,Vines!S547,WestNet!S547,Capex_to_Jun_2014!S547,Capex_from_Jul_2014!S547)","v":0},{"$f":"SUM(ICB_at_2000!T547,Vines!T547,WestNet!T547,Capex_to_Jun_2014!T547,Capex_from_Jul_2014!T547)","v":0},{"$f":"SUM(ICB_at_2000!U547,Vines!U547,WestNet!U547,Capex_to_Jun_2014!U547,Capex_from_Jul_2014!U547)","v":0},{"$f":"SUM(ICB_at_2000!V547,Vines!V547,WestNet!V547,Capex_to_Jun_2014!V547,Capex_from_Jul_2014!V547)","v":0},{"$f":"SUM(ICB_at_2000!W547,Vines!W547,WestNet!W547,Capex_to_Jun_2014!W547,Capex_from_Jul_2014!W547)","v":0},{"$f":"SUM(ICB_at_2000!X547,Vines!X547,WestNet!X547,Capex_to_Jun_2014!X547,Capex_from_Jul_2014!X547)","v":0},{"$f":"SUM(ICB_at_2000!Y547,Vines!Y547,WestNet!Y547,Capex_to_Jun_2014!Y547,Capex_from_Jul_2014!Y547)","v":0},{"$f":"SUM(ICB_at_2000!Z547,Vines!Z547,WestNet!Z547,Capex_to_Jun_2014!Z547,Capex_from_Jul_2014!Z547)","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,{"$f":"SUM(ICB_at_2000!E548,Vines!E548,WestNet!E548,Capex_to_Jun_2014!E548,Capex_from_Jul_2014!E548)","v":0},{"$f":"SUM(ICB_at_2000!F548,Vines!F548,WestNet!F548,Capex_to_Jun_2014!F548,Capex_from_Jul_2014!F548)","v":0},{"$f":"SUM(ICB_at_2000!G548,Vines!G548,WestNet!G548,Capex_to_Jun_2014!G548,Capex_from_Jul_2014!G548)","v":0},{"$f":"SUM(ICB_at_2000!H548,Vines!H548,WestNet!H548,Capex_to_Jun_2014!H548,Capex_from_Jul_2014!H548)","v":0},{"$f":"SUM(ICB_at_2000!I548,Vines!I548,WestNet!I548,Capex_to_Jun_2014!I548,Capex_from_Jul_2014!I548)","v":0},{"$f":"SUM(ICB_at_2000!J548,Vines!J548,WestNet!J548,Capex_to_Jun_2014!J548,Capex_from_Jul_2014!J548)","v":0},{"$f":"SUM(ICB_at_2000!K548,Vines!K548,WestNet!K548,Capex_to_Jun_2014!K548,Capex_from_Jul_2014!K548)","v":0},{"$f":"SUM(ICB_at_2000!L548,Vines!L548,WestNet!L548,Capex_to_Jun_2014!L548,Capex_from_Jul_2014!L548)","v":0},{"$f":"SUM(ICB_at_2000!M548,Vines!M548,WestNet!M548,Capex_to_Jun_2014!M548,Capex_from_Jul_2014!M548)","v":0},{"$f":"SUM(ICB_at_2000!N548,Vines!N548,WestNet!N548,Capex_to_Jun_2014!N548,Capex_from_Jul_2014!N548)","v":0},{"$f":"SUM(ICB_at_2000!O548,Vines!O548,WestNet!O548,Capex_to_Jun_2014!O548,Capex_from_Jul_2014!O548)","v":0},{"$f":"SUM(ICB_at_2000!P548,Vines!P548,WestNet!P548,Capex_to_Jun_2014!P548,Capex_from_Jul_2014!P548)","v":0},{"$f":"SUM(ICB_at_2000!Q548,Vines!Q548,WestNet!Q548,Capex_to_Jun_2014!Q548,Capex_from_Jul_2014!Q548)","v":0},{"$f":"SUM(ICB_at_2000!R548,Vines!R548,WestNet!R548,Capex_to_Jun_2014!R548,Capex_from_Jul_2014!R548)","v":0},{"$f":"SUM(ICB_at_2000!S548,Vines!S548,WestNet!S548,Capex_to_Jun_2014!S548,Capex_from_Jul_2014!S548)","v":1.4349045801526721E-2},{"$f":"SUM(ICB_at_2000!T548,Vines!T548,WestNet!T548,Capex_to_Jun_2014!T548,Capex_from_Jul_2014!T548)","v":0},{"$f":"SUM(ICB_at_2000!U548,Vines!U548,WestNet!U548,Capex_to_Jun_2014!U548,Capex_from_Jul_2014!U548)","v":0},{"$f":"SUM(ICB_at_2000!V548,Vines!V548,WestNet!V548,Capex_to_Jun_2014!V548,Capex_from_Jul_2014!V548)","v":0},{"$f":"SUM(ICB_at_2000!W548,Vines!W548,WestNet!W548,Capex_to_Jun_2014!W548,Capex_from_Jul_2014!W548)","v":0},{"$f":"SUM(ICB_at_2000!X548,Vines!X548,WestNet!X548,Capex_to_Jun_2014!X548,Capex_from_Jul_2014!X548)","v":0},{"$f":"SUM(ICB_at_2000!Y548,Vines!Y548,WestNet!Y548,Capex_to_Jun_2014!Y548,Capex_from_Jul_2014!Y548)","v":0},{"$f":"SUM(ICB_at_2000!Z548,Vines!Z548,WestNet!Z548,Capex_to_Jun_2014!Z548,Capex_from_Jul_2014!Z548)","v":0}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,{"$f":"SUM(ICB_at_2000!E549,Vines!E549,WestNet!E549,Capex_to_Jun_2014!E549,Capex_from_Jul_2014!E549)","v":0},{"$f":"SUM(ICB_at_2000!F549,Vines!F549,WestNet!F549,Capex_to_Jun_2014!F549,Capex_from_Jul_2014!F549)","v":0},{"$f":"SUM(ICB_at_2000!G549,Vines!G549,WestNet!G549,Capex_to_Jun_2014!G549,Capex_from_Jul_2014!G549)","v":0},{"$f":"SUM(ICB_at_2000!H549,Vines!H549,WestNet!H549,Capex_to_Jun_2014!H549,Capex_from_Jul_2014!H549)","v":0},{"$f":"SUM(ICB_at_2000!I549,Vines!I549,WestNet!I549,Capex_to_Jun_2014!I549,Capex_from_Jul_2014!I549)","v":0},{"$f":"SUM(ICB_at_2000!J549,Vines!J549,WestNet!J549,Capex_to_Jun_2014!J549,Capex_from_Jul_2014!J549)","v":0},{"$f":"SUM(ICB_at_2000!K549,Vines!K549,WestNet!K549,Capex_to_Jun_2014!K549,Capex_from_Jul_2014!K549)","v":0},{"$f":"SUM(ICB_at_2000!L549,Vines!L549,WestNet!L549,Capex_to_Jun_2014!L549,Capex_from_Jul_2014!L549)","v":0},{"$f":"SUM(ICB_at_2000!M549,Vines!M549,WestNet!M549,Capex_to_Jun_2014!M549,Capex_from_Jul_2014!M549)","v":0},{"$f":"SUM(ICB_at_2000!N549,Vines!N549,WestNet!N549,Capex_to_Jun_2014!N549,Capex_from_Jul_2014!N549)","v":0},{"$f":"SUM(ICB_at_2000!O549,Vines!O549,WestNet!O549,Capex_to_Jun_2014!O549,Capex_from_Jul_2014!O549)","v":0},{"$f":"SUM(ICB_at_2000!P549,Vines!P549,WestNet!P549,Capex_to_Jun_2014!P549,Capex_from_Jul_2014!P549)","v":0},{"$f":"SUM(ICB_at_2000!Q549,Vines!Q549,WestNet!Q549,Capex_to_Jun_2014!Q549,Capex_from_Jul_2014!Q549)","v":0},{"$f":"SUM(ICB_at_2000!R549,Vines!R549,WestNet!R549,Capex_to_Jun_2014!R549,Capex_from_Jul_2014!R549)","v":0},{"$f":"SUM(ICB_at_2000!S549,Vines!S549,WestNet!S549,Capex_to_Jun_2014!S549,Capex_from_Jul_2014!S549)","v":0},{"$f":"SUM(ICB_at_2000!T549,Vines!T549,WestNet!T549,Capex_to_Jun_2014!T549,Capex_from_Jul_2014!T549)","v":0},{"$f":"SUM(ICB_at_2000!U549,Vines!U549,WestNet!U549,Capex_to_Jun_2014!U549,Capex_from_Jul_2014!U549)","v":0},{"$f":"SUM(ICB_at_2000!V549,Vines!V549,WestNet!V549,Capex_to_Jun_2014!V549,Capex_from_Jul_2014!V549)","v":0},{"$f":"SUM(ICB_at_2000!W549,Vines!W549,WestNet!W549,Capex_to_Jun_2014!W549,Capex_from_Jul_2014!W549)","v":0},{"$f":"SUM(ICB_at_2000!X549,Vines!X549,WestNet!X549,Capex_to_Jun_2014!X549,Capex_from_Jul_2014!X549)","v":0},{"$f":"SUM(ICB_at_2000!Y549,Vines!Y549,WestNet!Y549,Capex_to_Jun_2014!Y549,Capex_from_Jul_2014!Y549)","v":0},{"$f":"SUM(ICB_at_2000!Z549,Vines!Z549,WestNet!Z549,Capex_to_Jun_2014!Z549,Capex_from_Jul_2014!Z549)","v":0}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"SUM(ICB_at_2000!E550,Vines!E550,WestNet!E550,Capex_to_Jun_2014!E550,Capex_from_Jul_2014!E550)","v":0},{"$f":"SUM(ICB_at_2000!F550,Vines!F550,WestNet!F550,Capex_to_Jun_2014!F550,Capex_from_Jul_2014!F550)","v":0},{"$f":"SUM(ICB_at_2000!G550,Vines!G550,WestNet!G550,Capex_to_Jun_2014!G550,Capex_from_Jul_2014!G550)","v":0},{"$f":"SUM(ICB_at_2000!H550,Vines!H550,WestNet!H550,Capex_to_Jun_2014!H550,Capex_from_Jul_2014!H550)","v":0},{"$f":"SUM(ICB_at_2000!I550,Vines!I550,WestNet!I550,Capex_to_Jun_2014!I550,Capex_from_Jul_2014!I550)","v":0},{"$f":"SUM(ICB_at_2000!J550,Vines!J550,WestNet!J550,Capex_to_Jun_2014!J550,Capex_from_Jul_2014!J550)","v":0},{"$f":"SUM(ICB_at_2000!K550,Vines!K550,WestNet!K550,Capex_to_Jun_2014!K550,Capex_from_Jul_2014!K550)","v":0},{"$f":"SUM(ICB_at_2000!L550,Vines!L550,WestNet!L550,Capex_to_Jun_2014!L550,Capex_from_Jul_2014!L550)","v":0},{"$f":"SUM(ICB_at_2000!M550,Vines!M550,WestNet!M550,Capex_to_Jun_2014!M550,Capex_from_Jul_2014!M550)","v":0},{"$f":"SUM(ICB_at_2000!N550,Vines!N550,WestNet!N550,Capex_to_Jun_2014!N550,Capex_from_Jul_2014!N550)","v":0},{"$f":"SUM(ICB_at_2000!O550,Vines!O550,WestNet!O550,Capex_to_Jun_2014!O550,Capex_from_Jul_2014!O550)","v":0},{"$f":"SUM(ICB_at_2000!P550,Vines!P550,WestNet!P550,Capex_to_Jun_2014!P550,Capex_from_Jul_2014!P550)","v":0},{"$f":"SUM(ICB_at_2000!Q550,Vines!Q550,WestNet!Q550,Capex_to_Jun_2014!Q550,Capex_from_Jul_2014!Q550)","v":0},{"$f":"SUM(ICB_at_2000!R550,Vines!R550,WestNet!R550,Capex_to_Jun_2014!R550,Capex_from_Jul_2014!R550)","v":0},{"$f":"SUM(ICB_at_2000!S550,Vines!S550,WestNet!S550,Capex_to_Jun_2014!S550,Capex_from_Jul_2014!S550)","v":0},{"$f":"SUM(ICB_at_2000!T550,Vines!T550,WestNet!T550,Capex_to_Jun_2014!T550,Capex_from_Jul_2014!T550)","v":0},{"$f":"SUM(ICB_at_2000!U550,Vines!U550,WestNet!U550,Capex_to_Jun_2014!U550,Capex_from_Jul_2014!U550)","v":0},{"$f":"SUM(ICB_at_2000!V550,Vines!V550,WestNet!V550,Capex_to_Jun_2014!V550,Capex_from_Jul_2014!V550)","v":0},{"$f":"SUM(ICB_at_2000!W550,Vines!W550,WestNet!W550,Capex_to_Jun_2014!W550,Capex_from_Jul_2014!W550)","v":0},{"$f":"SUM(ICB_at_2000!X550,Vines!X550,WestNet!X550,Capex_to_Jun_2014!X550,Capex_from_Jul_2014!X550)","v":0},{"$f":"SUM(ICB_at_2000!Y550,Vines!Y550,WestNet!Y550,Capex_to_Jun_2014!Y550,Capex_from_Jul_2014!Y550)","v":0},{"$f":"SUM(ICB_at_2000!Z550,Vines!Z550,WestNet!Z550,Capex_to_Jun_2014!Z550,Capex_from_Jul_2014!Z550)","v":0}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,{"$f":"SUM(ICB_at_2000!E551,Vines!E551,WestNet!E551,Capex_to_Jun_2014!E551,Capex_from_Jul_2014!E551)","v":0},{"$f":"SUM(ICB_at_2000!F551,Vines!F551,WestNet!F551,Capex_to_Jun_2014!F551,Capex_from_Jul_2014!F551)","v":0},{"$f":"SUM(ICB_at_2000!G551,Vines!G551,WestNet!G551,Capex_to_Jun_2014!G551,Capex_from_Jul_2014!G551)","v":0},{"$f":"SUM(ICB_at_2000!H551,Vines!H551,WestNet!H551,Capex_to_Jun_2014!H551,Capex_from_Jul_2014!H551)","v":0},{"$f":"SUM(ICB_at_2000!I551,Vines!I551,WestNet!I551,Capex_to_Jun_2014!I551,Capex_from_Jul_2014!I551)","v":0},{"$f":"SUM(ICB_at_2000!J551,Vines!J551,WestNet!J551,Capex_to_Jun_2014!J551,Capex_from_Jul_2014!J551)","v":0},{"$f":"SUM(ICB_at_2000!K551,Vines!K551,WestNet!K551,Capex_to_Jun_2014!K551,Capex_from_Jul_2014!K551)","v":0},{"$f":"SUM(ICB_at_2000!L551,Vines!L551,WestNet!L551,Capex_to_Jun_2014!L551,Capex_from_Jul_2014!L551)","v":0},{"$f":"SUM(ICB_at_2000!M551,Vines!M551,WestNet!M551,Capex_to_Jun_2014!M551,Capex_from_Jul_2014!M551)","v":0},{"$f":"SUM(ICB_at_2000!N551,Vines!N551,WestNet!N551,Capex_to_Jun_2014!N551,Capex_from_Jul_2014!N551)","v":0},{"$f":"SUM(ICB_at_2000!O551,Vines!O551,WestNet!O551,Capex_to_Jun_2014!O551,Capex_from_Jul_2014!O551)","v":0},{"$f":"SUM(ICB_at_2000!P551,Vines!P551,WestNet!P551,Capex_to_Jun_2014!P551,Capex_from_Jul_2014!P551)","v":0},{"$f":"SUM(ICB_at_2000!Q551,Vines!Q551,WestNet!Q551,Capex_to_Jun_2014!Q551,Capex_from_Jul_2014!Q551)","v":0},{"$f":"SUM(ICB_at_2000!R551,Vines!R551,WestNet!R551,Capex_to_Jun_2014!R551,Capex_from_Jul_2014!R551)","v":0},{"$f":"SUM(ICB_at_2000!S551,Vines!S551,WestNet!S551,Capex_to_Jun_2014!S551,Capex_from_Jul_2014!S551)","v":0},{"$f":"SUM(ICB_at_2000!T551,Vines!T551,WestNet!T551,Capex_to_Jun_2014!T551,Capex_from_Jul_2014!T551)","v":0},{"$f":"SUM(ICB_at_2000!U551,Vines!U551,WestNet!U551,Capex_to_Jun_2014!U551,Capex_from_Jul_2014!U551)","v":0},{"$f":"SUM(ICB_at_2000!V551,Vines!V551,WestNet!V551,Capex_to_Jun_2014!V551,Capex_from_Jul_2014!V551)","v":0},{"$f":"SUM(ICB_at_2000!W551,Vines!W551,WestNet!W551,Capex_to_Jun_2014!W551,Capex_from_Jul_2014!W551)","v":0},{"$f":"SUM(ICB_at_2000!X551,Vines!X551,WestNet!X551,Capex_to_Jun_2014!X551,Capex_from_Jul_2014!X551)","v":0},{"$f":"SUM(ICB_at_2000!Y551,Vines!Y551,WestNet!Y551,Capex_to_Jun_2014!Y551,Capex_from_Jul_2014!Y551)","v":0},{"$f":"SUM(ICB_at_2000!Z551,Vines!Z551,WestNet!Z551,Capex_to_Jun_2014!Z551,Capex_from_Jul_2014!Z551)","v":0}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000!E552,Vines!E552,WestNet!E552,Capex_to_Jun_2014!E552,Capex_from_Jul_2014!E552)","v":0},{"$f":"SUM(ICB_at_2000!F552,Vines!F552,WestNet!F552,Capex_to_Jun_2014!F552,Capex_from_Jul_2014!F552)","v":0},{"$f":"SUM(ICB_at_2000!G552,Vines!G552,WestNet!G552,Capex_to_Jun_2014!G552,Capex_from_Jul_2014!G552)","v":0},{"$f":"SUM(ICB_at_2000!H552,Vines!H552,WestNet!H552,Capex_to_Jun_2014!H552,Capex_from_Jul_2014!H552)","v":0},{"$f":"SUM(ICB_at_2000!I552,Vines!I552,WestNet!I552,Capex_to_Jun_2014!I552,Capex_from_Jul_2014!I552)","v":0},{"$f":"SUM(ICB_at_2000!J552,Vines!J552,WestNet!J552,Capex_to_Jun_2014!J552,Capex_from_Jul_2014!J552)","v":0},{"$f":"SUM(ICB_at_2000!K552,Vines!K552,WestNet!K552,Capex_to_Jun_2014!K552,Capex_from_Jul_2014!K552)","v":0},{"$f":"SUM(ICB_at_2000!L552,Vines!L552,WestNet!L552,Capex_to_Jun_2014!L552,Capex_from_Jul_2014!L552)","v":0},{"$f":"SUM(ICB_at_2000!M552,Vines!M552,WestNet!M552,Capex_to_Jun_2014!M552,Capex_from_Jul_2014!M552)","v":0},{"$f":"SUM(ICB_at_2000!N552,Vines!N552,WestNet!N552,Capex_to_Jun_2014!N552,Capex_from_Jul_2014!N552)","v":0},{"$f":"SUM(ICB_at_2000!O552,Vines!O552,WestNet!O552,Capex_to_Jun_2014!O552,Capex_from_Jul_2014!O552)","v":0},{"$f":"SUM(ICB_at_2000!P552,Vines!P552,WestNet!P552,Capex_to_Jun_2014!P552,Capex_from_Jul_2014!P552)","v":0},{"$f":"SUM(ICB_at_2000!Q552,Vines!Q552,WestNet!Q552,Capex_to_Jun_2014!Q552,Capex_from_Jul_2014!Q552)","v":0},{"$f":"SUM(ICB_at_2000!R552,Vines!R552,WestNet!R552,Capex_to_Jun_2014!R552,Capex_from_Jul_2014!R552)","v":0},{"$f":"SUM(ICB_at_2000!S552,Vines!S552,WestNet!S552,Capex_to_Jun_2014!S552,Capex_from_Jul_2014!S552)","v":0},{"$f":"SUM(ICB_at_2000!T552,Vines!T552,WestNet!T552,Capex_to_Jun_2014!T552,Capex_from_Jul_2014!T552)","v":0},{"$f":"SUM(ICB_at_2000!U552,Vines!U552,WestNet!U552,Capex_to_Jun_2014!U552,Capex_from_Jul_2014!U552)","v":0},{"$f":"SUM(ICB_at_2000!V552,Vines!V552,WestNet!V552,Capex_to_Jun_2014!V552,Capex_from_Jul_2014!V552)","v":0},{"$f":"SUM(ICB_at_2000!W552,Vines!W552,WestNet!W552,Capex_to_Jun_2014!W552,Capex_from_Jul_2014!W552)","v":0},{"$f":"SUM(ICB_at_2000!X552,Vines!X552,WestNet!X552,Capex_to_Jun_2014!X552,Capex_from_Jul_2014!X552)","v":0},{"$f":"SUM(ICB_at_2000!Y552,Vines!Y552,WestNet!Y552,Capex_to_Jun_2014!Y552,Capex_from_Jul_2014!Y552)","v":0},{"$f":"SUM(ICB_at_2000!Z552,Vines!Z552,WestNet!Z552,Capex_to_Jun_2014!Z552,Capex_from_Jul_2014!Z552)","v":0}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000!E553,Vines!E553,WestNet!E553,Capex_to_Jun_2014!E553,Capex_from_Jul_2014!E553)","v":0},{"$f":"SUM(ICB_at_2000!F553,Vines!F553,WestNet!F553,Capex_to_Jun_2014!F553,Capex_from_Jul_2014!F553)","v":0},{"$f":"SUM(ICB_at_2000!G553,Vines!G553,WestNet!G553,Capex_to_Jun_2014!G553,Capex_from_Jul_2014!G553)","v":0},{"$f":"SUM(ICB_at_2000!H553,Vines!H553,WestNet!H553,Capex_to_Jun_2014!H553,Capex_from_Jul_2014!H553)","v":0},{"$f":"SUM(ICB_at_2000!I553,Vines!I553,WestNet!I553,Capex_to_Jun_2014!I553,Capex_from_Jul_2014!I553)","v":0},{"$f":"SUM(ICB_at_2000!J553,Vines!J553,WestNet!J553,Capex_to_Jun_2014!J553,Capex_from_Jul_2014!J553)","v":0},{"$f":"SUM(ICB_at_2000!K553,Vines!K553,WestNet!K553,Capex_to_Jun_2014!K553,Capex_from_Jul_2014!K553)","v":0},{"$f":"SUM(ICB_at_2000!L553,Vines!L553,WestNet!L553,Capex_to_Jun_2014!L553,Capex_from_Jul_2014!L553)","v":0},{"$f":"SUM(ICB_at_2000!M553,Vines!M553,WestNet!M553,Capex_to_Jun_2014!M553,Capex_from_Jul_2014!M553)","v":0},{"$f":"SUM(ICB_at_2000!N553,Vines!N553,WestNet!N553,Capex_to_Jun_2014!N553,Capex_from_Jul_2014!N553)","v":0},{"$f":"SUM(ICB_at_2000!O553,Vines!O553,WestNet!O553,Capex_to_Jun_2014!O553,Capex_from_Jul_2014!O553)","v":0},{"$f":"SUM(ICB_at_2000!P553,Vines!P553,WestNet!P553,Capex_to_Jun_2014!P553,Capex_from_Jul_2014!P553)","v":0},{"$f":"SUM(ICB_at_2000!Q553,Vines!Q553,WestNet!Q553,Capex_to_Jun_2014!Q553,Capex_from_Jul_2014!Q553)","v":0},{"$f":"SUM(ICB_at_2000!R553,Vines!R553,WestNet!R553,Capex_to_Jun_2014!R553,Capex_from_Jul_2014!R553)","v":0},{"$f":"SUM(ICB_at_2000!S553,Vines!S553,WestNet!S553,Capex_to_Jun_2014!S553,Capex_from_Jul_2014!S553)","v":0},{"$f":"SUM(ICB_at_2000!T553,Vines!T553,WestNet!T553,Capex_to_Jun_2014!T553,Capex_from_Jul_2014!T553)","v":0},{"$f":"SUM(ICB_at_2000!U553,Vines!U553,WestNet!U553,Capex_to_Jun_2014!U553,Capex_from_Jul_2014!U553)","v":0},{"$f":"SUM(ICB_at_2000!V553,Vines!V553,WestNet!V553,Capex_to_Jun_2014!V553,Capex_from_Jul_2014!V553)","v":0},{"$f":"SUM(ICB_at_2000!W553,Vines!W553,WestNet!W553,Capex_to_Jun_2014!W553,Capex_from_Jul_2014!W553)","v":0},{"$f":"SUM(ICB_at_2000!X553,Vines!X553,WestNet!X553,Capex_to_Jun_2014!X553,Capex_from_Jul_2014!X553)","v":0},{"$f":"SUM(ICB_at_2000!Y553,Vines!Y553,WestNet!Y553,Capex_to_Jun_2014!Y553,Capex_from_Jul_2014!Y553)","v":0},{"$f":"SUM(ICB_at_2000!Z553,Vines!Z553,WestNet!Z553,Capex_to_Jun_2014!Z553,Capex_from_Jul_2014!Z553)","v":0}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,{"$f":"SUM(ICB_at_2000!E554,Vines!E554,WestNet!E554,Capex_to_Jun_2014!E554,Capex_from_Jul_2014!E554)","v":0},{"$f":"SUM(ICB_at_2000!F554,Vines!F554,WestNet!F554,Capex_to_Jun_2014!F554,Capex_from_Jul_2014!F554)","v":0},{"$f":"SUM(ICB_at_2000!G554,Vines!G554,WestNet!G554,Capex_to_Jun_2014!G554,Capex_from_Jul_2014!G554)","v":0},{"$f":"SUM(ICB_at_2000!H554,Vines!H554,WestNet!H554,Capex_to_Jun_2014!H554,Capex_from_Jul_2014!H554)","v":0},{"$f":"SUM(ICB_at_2000!I554,Vines!I554,WestNet!I554,Capex_to_Jun_2014!I554,Capex_from_Jul_2014!I554)","v":0},{"$f":"SUM(ICB_at_2000!J554,Vines!J554,WestNet!J554,Capex_to_Jun_2014!J554,Capex_from_Jul_2014!J554)","v":0},{"$f":"SUM(ICB_at_2000!K554,Vines!K554,WestNet!K554,Capex_to_Jun_2014!K554,Capex_from_Jul_2014!K554)","v":0},{"$f":"SUM(ICB_at_2000!L554,Vines!L554,WestNet!L554,Capex_to_Jun_2014!L554,Capex_from_Jul_2014!L554)","v":0},{"$f":"SUM(ICB_at_2000!M554,Vines!M554,WestNet!M554,Capex_to_Jun_2014!M554,Capex_from_Jul_2014!M554)","v":0},{"$f":"SUM(ICB_at_2000!N554,Vines!N554,WestNet!N554,Capex_to_Jun_2014!N554,Capex_from_Jul_2014!N554)","v":0},{"$f":"SUM(ICB_at_2000!O554,Vines!O554,WestNet!O554,Capex_to_Jun_2014!O554,Capex_from_Jul_2014!O554)","v":0},{"$f":"SUM(ICB_at_2000!P554,Vines!P554,WestNet!P554,Capex_to_Jun_2014!P554,Capex_from_Jul_2014!P554)","v":0},{"$f":"SUM(ICB_at_2000!Q554,Vines!Q554,WestNet!Q554,Capex_to_Jun_2014!Q554,Capex_from_Jul_2014!Q554)","v":0},{"$f":"SUM(ICB_at_2000!R554,Vines!R554,WestNet!R554,Capex_to_Jun_2014!R554,Capex_from_Jul_2014!R554)","v":0},{"$f":"SUM(ICB_at_2000!S554,Vines!S554,WestNet!S554,Capex_to_Jun_2014!S554,Capex_from_Jul_2014!S554)","v":0},{"$f":"SUM(ICB_at_2000!T554,Vines!T554,WestNet!T554,Capex_to_Jun_2014!T554,Capex_from_Jul_2014!T554)","v":0},{"$f":"SUM(ICB_at_2000!U554,Vines!U554,WestNet!U554,Capex_to_Jun_2014!U554,Capex_from_Jul_2014!U554)","v":0},{"$f":"SUM(ICB_at_2000!V554,Vines!V554,WestNet!V554,Capex_to_Jun_2014!V554,Capex_from_Jul_2014!V554)","v":0},{"$f":"SUM(ICB_at_2000!W554,Vines!W554,WestNet!W554,Capex_to_Jun_2014!W554,Capex_from_Jul_2014!W554)","v":0},{"$f":"SUM(ICB_at_2000!X554,Vines!X554,WestNet!X554,Capex_to_Jun_2014!X554,Capex_from_Jul_2014!X554)","v":0},{"$f":"SUM(ICB_at_2000!Y554,Vines!Y554,WestNet!Y554,Capex_to_Jun_2014!Y554,Capex_from_Jul_2014!Y554)","v":0},{"$f":"SUM(ICB_at_2000!Z554,Vines!Z554,WestNet!Z554,Capex_to_Jun_2014!Z554,Capex_from_Jul_2014!Z554)","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,{"$f":"SUM(ICB_at_2000!E555,Vines!E555,WestNet!E555,Capex_to_Jun_2014!E555,Capex_from_Jul_2014!E555)","v":0},{"$f":"SUM(ICB_at_2000!F555,Vines!F555,WestNet!F555,Capex_to_Jun_2014!F555,Capex_from_Jul_2014!F555)","v":0},{"$f":"SUM(ICB_at_2000!G555,Vines!G555,WestNet!G555,Capex_to_Jun_2014!G555,Capex_from_Jul_2014!G555)","v":0},{"$f":"SUM(ICB_at_2000!H555,Vines!H555,WestNet!H555,Capex_to_Jun_2014!H555,Capex_from_Jul_2014!H555)","v":0},{"$f":"SUM(ICB_at_2000!I555,Vines!I555,WestNet!I555,Capex_to_Jun_2014!I555,Capex_from_Jul_2014!I555)","v":0},{"$f":"SUM(ICB_at_2000!J555,Vines!J555,WestNet!J555,Capex_to_Jun_2014!J555,Capex_from_Jul_2014!J555)","v":0},{"$f":"SUM(ICB_at_2000!K555,Vines!K555,WestNet!K555,Capex_to_Jun_2014!K555,Capex_from_Jul_2014!K555)","v":0},{"$f":"SUM(ICB_at_2000!L555,Vines!L555,WestNet!L555,Capex_to_Jun_2014!L555,Capex_from_Jul_2014!L555)","v":0},{"$f":"SUM(ICB_at_2000!M555,Vines!M555,WestNet!M555,Capex_to_Jun_2014!M555,Capex_from_Jul_2014!M555)","v":0},{"$f":"SUM(ICB_at_2000!N555,Vines!N555,WestNet!N555,Capex_to_Jun_2014!N555,Capex_from_Jul_2014!N555)","v":0},{"$f":"SUM(ICB_at_2000!O555,Vines!O555,WestNet!O555,Capex_to_Jun_2014!O555,Capex_from_Jul_2014!O555)","v":0},{"$f":"SUM(ICB_at_2000!P555,Vines!P555,WestNet!P555,Capex_to_Jun_2014!P555,Capex_from_Jul_2014!P555)","v":0},{"$f":"SUM(ICB_at_2000!Q555,Vines!Q555,WestNet!Q555,Capex_to_Jun_2014!Q555,Capex_from_Jul_2014!Q555)","v":0},{"$f":"SUM(ICB_at_2000!R555,Vines!R555,WestNet!R555,Capex_to_Jun_2014!R555,Capex_from_Jul_2014!R555)","v":0},{"$f":"SUM(ICB_at_2000!S555,Vines!S555,WestNet!S555,Capex_to_Jun_2014!S555,Capex_from_Jul_2014!S555)","v":0},{"$f":"SUM(ICB_at_2000!T555,Vines!T555,WestNet!T555,Capex_to_Jun_2014!T555,Capex_from_Jul_2014!T555)","v":0},{"$f":"SUM(ICB_at_2000!U555,Vines!U555,WestNet!U555,Capex_to_Jun_2014!U555,Capex_from_Jul_2014!U555)","v":0},{"$f":"SUM(ICB_at_2000!V555,Vines!V555,WestNet!V555,Capex_to_Jun_2014!V555,Capex_from_Jul_2014!V555)","v":0},{"$f":"SUM(ICB_at_2000!W555,Vines!W555,WestNet!W555,Capex_to_Jun_2014!W555,Capex_from_Jul_2014!W555)","v":0},{"$f":"SUM(ICB_at_2000!X555,Vines!X555,WestNet!X555,Capex_to_Jun_2014!X555,Capex_from_Jul_2014!X555)","v":0},{"$f":"SUM(ICB_at_2000!Y555,Vines!Y555,WestNet!Y555,Capex_to_Jun_2014!Y555,Capex_from_Jul_2014!Y555)","v":0},{"$f":"SUM(ICB_at_2000!Z555,Vines!Z555,WestNet!Z555,Capex_to_Jun_2014!Z555,Capex_from_Jul_2014!Z555)","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,{"$f":"SUM(ICB_at_2000!E556,Vines!E556,WestNet!E556,Capex_to_Jun_2014!E556,Capex_from_Jul_2014!E556)","v":0},{"$f":"SUM(ICB_at_2000!F556,Vines!F556,WestNet!F556,Capex_to_Jun_2014!F556,Capex_from_Jul_2014!F556)","v":0},{"$f":"SUM(ICB_at_2000!G556,Vines!G556,WestNet!G556,Capex_to_Jun_2014!G556,Capex_from_Jul_2014!G556)","v":0},{"$f":"SUM(ICB_at_2000!H556,Vines!H556,WestNet!H556,Capex_to_Jun_2014!H556,Capex_from_Jul_2014!H556)","v":0},{"$f":"SUM(ICB_at_2000!I556,Vines!I556,WestNet!I556,Capex_to_Jun_2014!I556,Capex_from_Jul_2014!I556)","v":0},{"$f":"SUM(ICB_at_2000!J556,Vines!J556,WestNet!J556,Capex_to_Jun_2014!J556,Capex_from_Jul_2014!J556)","v":0},{"$f":"SUM(ICB_at_2000!K556,Vines!K556,WestNet!K556,Capex_to_Jun_2014!K556,Capex_from_Jul_2014!K556)","v":0},{"$f":"SUM(ICB_at_2000!L556,Vines!L556,WestNet!L556,Capex_to_Jun_2014!L556,Capex_from_Jul_2014!L556)","v":0},{"$f":"SUM(ICB_at_2000!M556,Vines!M556,WestNet!M556,Capex_to_Jun_2014!M556,Capex_from_Jul_2014!M556)","v":0},{"$f":"SUM(ICB_at_2000!N556,Vines!N556,WestNet!N556,Capex_to_Jun_2014!N556,Capex_from_Jul_2014!N556)","v":0},{"$f":"SUM(ICB_at_2000!O556,Vines!O556,WestNet!O556,Capex_to_Jun_2014!O556,Capex_from_Jul_2014!O556)","v":0},{"$f":"SUM(ICB_at_2000!P556,Vines!P556,WestNet!P556,Capex_to_Jun_2014!P556,Capex_from_Jul_2014!P556)","v":0},{"$f":"SUM(ICB_at_2000!Q556,Vines!Q556,WestNet!Q556,Capex_to_Jun_2014!Q556,Capex_from_Jul_2014!Q556)","v":0},{"$f":"SUM(ICB_at_2000!R556,Vines!R556,WestNet!R556,Capex_to_Jun_2014!R556,Capex_from_Jul_2014!R556)","v":0},{"$f":"SUM(ICB_at_2000!S556,Vines!S556,WestNet!S556,Capex_to_Jun_2014!S556,Capex_from_Jul_2014!S556)","v":0},{"$f":"SUM(ICB_at_2000!T556,Vines!T556,WestNet!T556,Capex_to_Jun_2014!T556,Capex_from_Jul_2014!T556)","v":0},{"$f":"SUM(ICB_at_2000!U556,Vines!U556,WestNet!U556,Capex_to_Jun_2014!U556,Capex_from_Jul_2014!U556)","v":0},{"$f":"SUM(ICB_at_2000!V556,Vines!V556,WestNet!V556,Capex_to_Jun_2014!V556,Capex_from_Jul_2014!V556)","v":0},{"$f":"SUM(ICB_at_2000!W556,Vines!W556,WestNet!W556,Capex_to_Jun_2014!W556,Capex_from_Jul_2014!W556)","v":0},{"$f":"SUM(ICB_at_2000!X556,Vines!X556,WestNet!X556,Capex_to_Jun_2014!X556,Capex_from_Jul_2014!X556)","v":0},{"$f":"SUM(ICB_at_2000!Y556,Vines!Y556,WestNet!Y556,Capex_to_Jun_2014!Y556,Capex_from_Jul_2014!Y556)","v":0},{"$f":"SUM(ICB_at_2000!Z556,Vines!Z556,WestNet!Z556,Capex_to_Jun_2014!Z556,Capex_from_Jul_2014!Z556)","v":0}]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E543:E557)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1.4349045801526721E-2,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM(ICB_at_2000!E561,Vines!E561,WestNet!E561,Capex_to_Jun_2014!E561,Capex_from_Jul_2014!E561)","v":228.18097879708219},{"$f":"SUM(ICB_at_2000!F561,Vines!F561,WestNet!F561,Capex_to_Jun_2014!F561,Capex_from_Jul_2014!F561)","v":228.36131089501808},{"$f":"SUM(ICB_at_2000!G561,Vines!G561,WestNet!G561,Capex_to_Jun_2014!G561,Capex_from_Jul_2014!G561)","v":226.06739756370141},{"$f":"SUM(ICB_at_2000!H561,Vines!H561,WestNet!H561,Capex_to_Jun_2014!H561,Capex_from_Jul_2014!H561)","v":223.7405370033772},{"$f":"SUM(ICB_at_2000!I561,Vines!I561,WestNet!I561,Capex_to_Jun_2014!I561,Capex_from_Jul_2014!I561)","v":221.3864282670886},{"$f":"SUM(ICB_at_2000!J561,Vines!J561,WestNet!J561,Capex_to_Jun_2014!J561,Capex_from_Jul_2014!J561)","v":219.75501240829587},{"$f":"SUM(ICB_at_2000!K561,Vines!K561,WestNet!K561,Capex_to_Jun_2014!K561,Capex_from_Jul_2014!K561)","v":219.27071060281318},{"$f":"SUM(ICB_at_2000!L561,Vines!L561,WestNet!L561,Capex_to_Jun_2014!L561,Capex_from_Jul_2014!L561)","v":218.84548326913622},{"$f":"SUM(ICB_at_2000!M561,Vines!M561,WestNet!M561,Capex_to_Jun_2014!M561,Capex_from_Jul_2014!M561)","v":220.32284972559054},{"$f":"SUM(ICB_at_2000!N561,Vines!N561,WestNet!N561,Capex_to_Jun_2014!N561,Capex_from_Jul_2014!N561)","v":229.92569641203096},{"$f":"SUM(ICB_at_2000!O561,Vines!O561,WestNet!O561,Capex_to_Jun_2014!O561,Capex_from_Jul_2014!O561)","v":237.0920503436092},{"$f":"SUM(ICB_at_2000!P561,Vines!P561,WestNet!P561,Capex_to_Jun_2014!P561,Capex_from_Jul_2014!P561)","v":237.6341208922957},{"$f":"SUM(ICB_at_2000!Q561,Vines!Q561,WestNet!Q561,Capex_to_Jun_2014!Q561,Capex_from_Jul_2014!Q561)","v":238.51596513332274},{"$f":"SUM(ICB_at_2000!R561,Vines!R561,WestNet!R561,Capex_to_Jun_2014!R561,Capex_from_Jul_2014!R561)","v":250.79012840843592},{"$f":"SUM(ICB_at_2000!S561,Vines!S561,WestNet!S561,Capex_to_Jun_2014!S561,Capex_from_Jul_2014!S561)","v":249.25659854573635},{"$f":"SUM(ICB_at_2000!T561,Vines!T561,WestNet!T561,Capex_to_Jun_2014!T561,Capex_from_Jul_2014!T561)","v":250.99569872136752},{"$f":"SUM(ICB_at_2000!U561,Vines!U561,WestNet!U561,Capex_to_Jun_2014!U561,Capex_from_Jul_2014!U561)","v":249.07467225561967},{"$f":"SUM(ICB_at_2000!V561,Vines!V561,WestNet!V561,Capex_to_Jun_2014!V561,Capex_from_Jul_2014!V561)","v":265.23868140752631},{"$f":"SUM(ICB_at_2000!W561,Vines!W561,WestNet!W561,Capex_to_Jun_2014!W561,Capex_from_Jul_2014!W561)","v":312.02072390987144},{"$f":"SUM(ICB_at_2000!X561,Vines!X561,WestNet!X561,Capex_to_Jun_2014!X561,Capex_from_Jul_2014!X561)","v":356.39998999320926},{"$f":"SUM(ICB_at_2000!Y561,Vines!Y561,WestNet!Y561,Capex_to_Jun_2014!Y561,Capex_from_Jul_2014!Y561)","v":394.02288294015312},{"$f":"SUM(ICB_at_2000!Z561,Vines!Z561,WestNet!Z561,Capex_to_Jun_2014!Z561,Capex_from_Jul_2014!Z561)","v":426.47899900470759}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM(ICB_at_2000!E562,Vines!E562,WestNet!E562,Capex_to_Jun_2014!E562,Capex_from_Jul_2014!E562)","v":0},{"$f":"SUM(ICB_at_2000!F562,Vines!F562,WestNet!F562,Capex_to_Jun_2014!F562,Capex_from_Jul_2014!F562)","v":0},{"$f":"SUM(ICB_at_2000!G562,Vines!G562,WestNet!G562,Capex_to_Jun_2014!G562,Capex_from_Jul_2014!G562)","v":0},{"$f":"SUM(ICB_at_2000!H562,Vines!H562,WestNet!H562,Capex_to_Jun_2014!H562,Capex_from_Jul_2014!H562)","v":0},{"$f":"SUM(ICB_at_2000!I562,Vines!I562,WestNet!I562,Capex_to_Jun_2014!I562,Capex_from_Jul_2014!I562)","v":0},{"$f":"SUM(ICB_at_2000!J562,Vines!J562,WestNet!J562,Capex_to_Jun_2014!J562,Capex_from_Jul_2014!J562)","v":0},{"$f":"SUM(ICB_at_2000!K562,Vines!K562,WestNet!K562,Capex_to_Jun_2014!K562,Capex_from_Jul_2014!K562)","v":0},{"$f":"SUM(ICB_at_2000!L562,Vines!L562,WestNet!L562,Capex_to_Jun_2014!L562,Capex_from_Jul_2014!L562)","v":0},{"$f":"SUM(ICB_at_2000!M562,Vines!M562,WestNet!M562,Capex_to_Jun_2014!M562,Capex_from_Jul_2014!M562)","v":0},{"$f":"SUM(ICB_at_2000!N562,Vines!N562,WestNet!N562,Capex_to_Jun_2014!N562,Capex_from_Jul_2014!N562)","v":0},{"$f":"SUM(ICB_at_2000!O562,Vines!O562,WestNet!O562,Capex_to_Jun_2014!O562,Capex_from_Jul_2014!O562)","v":0.50735202708424076},{"$f":"SUM(ICB_at_2000!P562,Vines!P562,WestNet!P562,Capex_to_Jun_2014!P562,Capex_from_Jul_2014!P562)","v":1.1095646298839998},{"$f":"SUM(ICB_at_2000!Q562,Vines!Q562,WestNet!Q562,Capex_to_Jun_2014!Q562,Capex_from_Jul_2014!Q562)","v":0.64295188928639035},{"$f":"SUM(ICB_at_2000!R562,Vines!R562,WestNet!R562,Capex_to_Jun_2014!R562,Capex_from_Jul_2014!R562)","v":6.5225029844323057},{"$f":"SUM(ICB_at_2000!S562,Vines!S562,WestNet!S562,Capex_to_Jun_2014!S562,Capex_from_Jul_2014!S562)","v":10.136750344432306},{"$f":"SUM(ICB_at_2000!T562,Vines!T562,WestNet!T562,Capex_to_Jun_2014!T562,Capex_from_Jul_2014!T562)","v":11.694030441725911},{"$f":"SUM(ICB_at_2000!U562,Vines!U562,WestNet!U562,Capex_to_Jun_2014!U562,Capex_from_Jul_2014!U562)","v":11.591918459081841},{"$f":"SUM(ICB_at_2000!V562,Vines!V562,WestNet!V562,Capex_to_Jun_2014!V562,Capex_from_Jul_2014!V562)","v":13.264893226210164},{"$f":"SUM(ICB_at_2000!W562,Vines!W562,WestNet!W562,Capex_to_Jun_2014!W562,Capex_from_Jul_2014!W562)","v":13.361855919304277},{"$f":"SUM(ICB_at_2000!X562,Vines!X562,WestNet!X562,Capex_to_Jun_2014!X562,Capex_from_Jul_2014!X562)","v":13.455376188786717},{"$f":"SUM(ICB_at_2000!Y562,Vines!Y562,WestNet!Y562,Capex_to_Jun_2014!Y562,Capex_from_Jul_2014!Y562)","v":16.948430906375815},{"$f":"SUM(ICB_at_2000!Z562,Vines!Z562,WestNet!Z562,Capex_to_Jun_2014!Z562,Capex_from_Jul_2014!Z562)","v":17.973465125294187}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000!E563,Vines!E563,WestNet!E563,Capex_to_Jun_2014!E563,Capex_from_Jul_2014!E563)","v":273.28236064919582},{"$f":"SUM(ICB_at_2000!F563,Vines!F563,WestNet!F563,Capex_to_Jun_2014!F563,Capex_from_Jul_2014!F563)","v":272.74691888367425},{"$f":"SUM(ICB_at_2000!G563,Vines!G563,WestNet!G563,Capex_to_Jun_2014!G563,Capex_from_Jul_2014!G563)","v":272.85491752043072},{"$f":"SUM(ICB_at_2000!H563,Vines!H563,WestNet!H563,Capex_to_Jun_2014!H563,Capex_from_Jul_2014!H563)","v":276.23295080230628},{"$f":"SUM(ICB_at_2000!I563,Vines!I563,WestNet!I563,Capex_to_Jun_2014!I563,Capex_from_Jul_2014!I563)","v":282.31020970093482},{"$f":"SUM(ICB_at_2000!J563,Vines!J563,WestNet!J563,Capex_to_Jun_2014!J563,Capex_from_Jul_2014!J563)","v":276.20945257031019},{"$f":"SUM(ICB_at_2000!K563,Vines!K563,WestNet!K563,Capex_to_Jun_2014!K563,Capex_from_Jul_2014!K563)","v":269.98814586600133},{"$f":"SUM(ICB_at_2000!L563,Vines!L563,WestNet!L563,Capex_to_Jun_2014!L563,Capex_from_Jul_2014!L563)","v":263.65429325754786},{"$f":"SUM(ICB_at_2000!M563,Vines!M563,WestNet!M563,Capex_to_Jun_2014!M563,Capex_from_Jul_2014!M563)","v":257.22555539600717},{"$f":"SUM(ICB_at_2000!N563,Vines!N563,WestNet!N563,Capex_to_Jun_2014!N563,Capex_from_Jul_2014!N563)","v":251.80642404781176},{"$f":"SUM(ICB_at_2000!O563,Vines!O563,WestNet!O563,Capex_to_Jun_2014!O563,Capex_from_Jul_2014!O563)","v":249.08228207222044},{"$f":"SUM(ICB_at_2000!P563,Vines!P563,WestNet!P563,Capex_to_Jun_2014!P563,Capex_from_Jul_2014!P563)","v":243.63399812103779},{"$f":"SUM(ICB_at_2000!Q563,Vines!Q563,WestNet!Q563,Capex_to_Jun_2014!Q563,Capex_from_Jul_2014!Q563)","v":238.18571416985515},{"$f":"SUM(ICB_at_2000!R563,Vines!R563,WestNet!R563,Capex_to_Jun_2014!R563,Capex_from_Jul_2014!R563)","v":232.7374302186725},{"$f":"SUM(ICB_at_2000!S563,Vines!S563,WestNet!S563,Capex_to_Jun_2014!S563,Capex_from_Jul_2014!S563)","v":227.28914626748985},{"$f":"SUM(ICB_at_2000!T563,Vines!T563,WestNet!T563,Capex_to_Jun_2014!T563,Capex_from_Jul_2014!T563)","v":227.35473863862154},{"$f":"SUM(ICB_at_2000!U563,Vines!U563,WestNet!U563,Capex_to_Jun_2014!U563,Capex_from_Jul_2014!U563)","v":224.52780550383193},{"$f":"SUM(ICB_at_2000!V563,Vines!V563,WestNet!V563,Capex_to_Jun_2014!V563,Capex_from_Jul_2014!V563)","v":227.38474083500785},{"$f":"SUM(ICB_at_2000!W563,Vines!W563,WestNet!W563,Capex_to_Jun_2014!W563,Capex_from_Jul_2014!W563)","v":227.2741464295643},{"$f":"SUM(ICB_at_2000!X563,Vines!X563,WestNet!X563,Capex_to_Jun_2014!X563,Capex_from_Jul_2014!X563)","v":227.01590684082672},{"$f":"SUM(ICB_at_2000!Y563,Vines!Y563,WestNet!Y563,Capex_to_Jun_2014!Y563,Capex_from_Jul_2014!Y563)","v":226.6027089311338},{"$f":"SUM(ICB_at_2000!Z563,Vines!Z563,WestNet!Z563,Capex_to_Jun_2014!Z563,Capex_from_Jul_2014!Z563)","v":226.02696618418071}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000!E564,Vines!E564,WestNet!E564,Capex_to_Jun_2014!E564,Capex_from_Jul_2014!E564)","v":146.56136762664511},{"$f":"SUM(ICB_at_2000!F564,Vines!F564,WestNet!F564,Capex_to_Jun_2014!F564,Capex_from_Jul_2014!F564)","v":144.48274237368366},{"$f":"SUM(ICB_at_2000!G564,Vines!G564,WestNet!G564,Capex_to_Jun_2014!G564,Capex_from_Jul_2014!G564)","v":140.85616365040795},{"$f":"SUM(ICB_at_2000!H564,Vines!H564,WestNet!H564,Capex_to_Jun_2014!H564,Capex_from_Jul_2014!H564)","v":137.11959677807184},{"$f":"SUM(ICB_at_2000!I564,Vines!I564,WestNet!I564,Capex_to_Jun_2014!I564,Capex_from_Jul_2014!I564)","v":133.42901169568802},{"$f":"SUM(ICB_at_2000!J564,Vines!J564,WestNet!J564,Capex_to_Jun_2014!J564,Capex_from_Jul_2014!J564)","v":138.53248738490646},{"$f":"SUM(ICB_at_2000!K564,Vines!K564,WestNet!K564,Capex_to_Jun_2014!K564,Capex_from_Jul_2014!K564)","v":144.76746938136938},{"$f":"SUM(ICB_at_2000!L564,Vines!L564,WestNet!L564,Capex_to_Jun_2014!L564,Capex_from_Jul_2014!L564)","v":155.71514909819859},{"$f":"SUM(ICB_at_2000!M564,Vines!M564,WestNet!M564,Capex_to_Jun_2014!M564,Capex_from_Jul_2014!M564)","v":164.88058074343465},{"$f":"SUM(ICB_at_2000!N564,Vines!N564,WestNet!N564,Capex_to_Jun_2014!N564,Capex_from_Jul_2014!N564)","v":171.12472274481078},{"$f":"SUM(ICB_at_2000!O564,Vines!O564,WestNet!O564,Capex_to_Jun_2014!O564,Capex_from_Jul_2014!O564)","v":173.60336561131737},{"$f":"SUM(ICB_at_2000!P564,Vines!P564,WestNet!P564,Capex_to_Jun_2014!P564,Capex_from_Jul_2014!P564)","v":178.49840013504593},{"$f":"SUM(ICB_at_2000!Q564,Vines!Q564,WestNet!Q564,Capex_to_Jun_2014!Q564,Capex_from_Jul_2014!Q564)","v":184.09888651584512},{"$f":"SUM(ICB_at_2000!R564,Vines!R564,WestNet!R564,Capex_to_Jun_2014!R564,Capex_from_Jul_2014!R564)","v":200.9437516833695},{"$f":"SUM(ICB_at_2000!S564,Vines!S564,WestNet!S564,Capex_to_Jun_2014!S564,Capex_from_Jul_2014!S564)","v":211.67991889559661},{"$f":"SUM(ICB_at_2000!T564,Vines!T564,WestNet!T564,Capex_to_Jun_2014!T564,Capex_from_Jul_2014!T564)","v":224.87873077197918},{"$f":"SUM(ICB_at_2000!U564,Vines!U564,WestNet!U564,Capex_to_Jun_2014!U564,Capex_from_Jul_2014!U564)","v":221.39982449731309},{"$f":"SUM(ICB_at_2000!V564,Vines!V564,WestNet!V564,Capex_to_Jun_2014!V564,Capex_from_Jul_2014!V564)","v":253.38328868653485},{"$f":"SUM(ICB_at_2000!W564,Vines!W564,WestNet!W564,Capex_to_Jun_2014!W564,Capex_from_Jul_2014!W564)","v":281.79705168318117},{"$f":"SUM(ICB_at_2000!X564,Vines!X564,WestNet!X564,Capex_to_Jun_2014!X564,Capex_from_Jul_2014!X564)","v":309.0253010657583},{"$f":"SUM(ICB_at_2000!Y564,Vines!Y564,WestNet!Y564,Capex_to_Jun_2014!Y564,Capex_from_Jul_2014!Y564)","v":337.61656127181584},{"$f":"SUM(ICB_at_2000!Z564,Vines!Z564,WestNet!Z564,Capex_to_Jun_2014!Z564,Capex_from_Jul_2014!Z564)","v":366.66644578486199}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000!E565,Vines!E565,WestNet!E565,Capex_to_Jun_2014!E565,Capex_from_Jul_2014!E565)","v":41.253875767738371},{"$f":"SUM(ICB_at_2000!F565,Vines!F565,WestNet!F565,Capex_to_Jun_2014!F565,Capex_from_Jul_2014!F565)","v":39.820013946439943},{"$f":"SUM(ICB_at_2000!G565,Vines!G565,WestNet!G565,Capex_to_Jun_2014!G565,Capex_from_Jul_2014!G565)","v":38.325220461128389},{"$f":"SUM(ICB_at_2000!H565,Vines!H565,WestNet!H565,Capex_to_Jun_2014!H565,Capex_from_Jul_2014!H565)","v":36.768244263023234},{"$f":"SUM(ICB_at_2000!I565,Vines!I565,WestNet!I565,Capex_to_Jun_2014!I565,Capex_from_Jul_2014!I565)","v":35.147180674471485},{"$f":"SUM(ICB_at_2000!J565,Vines!J565,WestNet!J565,Capex_to_Jun_2014!J565,Capex_from_Jul_2014!J565)","v":33.845433242083651},{"$f":"SUM(ICB_at_2000!K565,Vines!K565,WestNet!K565,Capex_to_Jun_2014!K565,Capex_from_Jul_2014!K565)","v":32.543685809695816},{"$f":"SUM(ICB_at_2000!L565,Vines!L565,WestNet!L565,Capex_to_Jun_2014!L565,Capex_from_Jul_2014!L565)","v":31.241938377307985},{"$f":"SUM(ICB_at_2000!M565,Vines!M565,WestNet!M565,Capex_to_Jun_2014!M565,Capex_from_Jul_2014!M565)","v":29.940190944920154},{"$f":"SUM(ICB_at_2000!N565,Vines!N565,WestNet!N565,Capex_to_Jun_2014!N565,Capex_from_Jul_2014!N565)","v":28.638443512532323},{"$f":"SUM(ICB_at_2000!O565,Vines!O565,WestNet!O565,Capex_to_Jun_2014!O565,Capex_from_Jul_2014!O565)","v":27.987569796338406},{"$f":"SUM(ICB_at_2000!P565,Vines!P565,WestNet!P565,Capex_to_Jun_2014!P565,Capex_from_Jul_2014!P565)","v":26.685822363950574},{"$f":"SUM(ICB_at_2000!Q565,Vines!Q565,WestNet!Q565,Capex_to_Jun_2014!Q565,Capex_from_Jul_2014!Q565)","v":25.384074931562743},{"$f":"SUM(ICB_at_2000!R565,Vines!R565,WestNet!R565,Capex_to_Jun_2014!R565,Capex_from_Jul_2014!R565)","v":24.082327499174912},{"$f":"SUM(ICB_at_2000!S565,Vines!S565,WestNet!S565,Capex_to_Jun_2014!S565,Capex_from_Jul_2014!S565)","v":22.780580066787081},{"$f":"SUM(ICB_at_2000!T565,Vines!T565,WestNet!T565,Capex_to_Jun_2014!T565,Capex_from_Jul_2014!T565)","v":22.404620075836377},{"$f":"SUM(ICB_at_2000!U565,Vines!U565,WestNet!U565,Capex_to_Jun_2014!U565,Capex_from_Jul_2014!U565)","v":21.72918667649131},{"$f":"SUM(ICB_at_2000!V565,Vines!V565,WestNet!V565,Capex_to_Jun_2014!V565,Capex_from_Jul_2014!V565)","v":21.61386877904215},{"$f":"SUM(ICB_at_2000!W565,Vines!W565,WestNet!W565,Capex_to_Jun_2014!W565,Capex_from_Jul_2014!W565)","v":20.769577029860812},{"$f":"SUM(ICB_at_2000!X565,Vines!X565,WestNet!X565,Capex_to_Jun_2014!X565,Capex_from_Jul_2014!X565)","v":19.86956202523351},{"$f":"SUM(ICB_at_2000!Y565,Vines!Y565,WestNet!Y565,Capex_to_Jun_2014!Y565,Capex_from_Jul_2014!Y565)","v":18.911565284731179},{"$f":"SUM(ICB_at_2000!Z565,Vines!Z565,WestNet!Z565,Capex_to_Jun_2014!Z565,Capex_from_Jul_2014!Z565)","v":17.893250230937959}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,{"$f":"SUM(ICB_at_2000!E566,Vines!E566,WestNet!E566,Capex_to_Jun_2014!E566,Capex_from_Jul_2014!E566)","v":14.594470144638386},{"$f":"SUM(ICB_at_2000!F566,Vines!F566,WestNet!F566,Capex_to_Jun_2014!F566,Capex_from_Jul_2014!F566)","v":14.257416921660658},{"$f":"SUM(ICB_at_2000!G566,Vines!G566,WestNet!G566,Capex_to_Jun_2014!G566,Capex_from_Jul_2014!G566)","v":13.710703120207262},{"$f":"SUM(ICB_at_2000!H566,Vines!H566,WestNet!H566,Capex_to_Jun_2014!H566,Capex_from_Jul_2014!H566)","v":13.134983518798432},{"$f":"SUM(ICB_at_2000!I566,Vines!I566,WestNet!I566,Capex_to_Jun_2014!I566,Capex_from_Jul_2014!I566)","v":12.562759768917573},{"$f":"SUM(ICB_at_2000!J566,Vines!J566,WestNet!J566,Capex_to_Jun_2014!J566,Capex_from_Jul_2014!J566)","v":12.113622413720341},{"$f":"SUM(ICB_at_2000!K566,Vines!K566,WestNet!K566,Capex_to_Jun_2014!K566,Capex_from_Jul_2014!K566)","v":12.431587489017561},{"$f":"SUM(ICB_at_2000!L566,Vines!L566,WestNet!L566,Capex_to_Jun_2014!L566,Capex_from_Jul_2014!L566)","v":12.585179794983965},{"$f":"SUM(ICB_at_2000!M566,Vines!M566,WestNet!M566,Capex_to_Jun_2014!M566,Capex_from_Jul_2014!M566)","v":12.210631416780654},{"$f":"SUM(ICB_at_2000!N566,Vines!N566,WestNet!N566,Capex_to_Jun_2014!N566,Capex_from_Jul_2014!N566)","v":12.482135956647268},{"$f":"SUM(ICB_at_2000!O566,Vines!O566,WestNet!O566,Capex_to_Jun_2014!O566,Capex_from_Jul_2014!O566)","v":12.437685317038975},{"$f":"SUM(ICB_at_2000!P566,Vines!P566,WestNet!P566,Capex_to_Jun_2014!P566,Capex_from_Jul_2014!P566)","v":12.023315419957916},{"$f":"SUM(ICB_at_2000!Q566,Vines!Q566,WestNet!Q566,Capex_to_Jun_2014!Q566,Capex_from_Jul_2014!Q566)","v":11.81840981450158},{"$f":"SUM(ICB_at_2000!R566,Vines!R566,WestNet!R566,Capex_to_Jun_2014!R566,Capex_from_Jul_2014!R566)","v":12.3867627847679},{"$f":"SUM(ICB_at_2000!S566,Vines!S566,WestNet!S566,Capex_to_Jun_2014!S566,Capex_from_Jul_2014!S566)","v":12.355782713642355},{"$f":"SUM(ICB_at_2000!T566,Vines!T566,WestNet!T566,Capex_to_Jun_2014!T566,Capex_from_Jul_2014!T566)","v":13.125071347122057},{"$f":"SUM(ICB_at_2000!U566,Vines!U566,WestNet!U566,Capex_to_Jun_2014!U566,Capex_from_Jul_2014!U566)","v":12.743519626590952},{"$f":"SUM(ICB_at_2000!V566,Vines!V566,WestNet!V566,Capex_to_Jun_2014!V566,Capex_from_Jul_2014!V566)","v":16.176670856856255},{"$f":"SUM(ICB_at_2000!W566,Vines!W566,WestNet!W566,Capex_to_Jun_2014!W566,Capex_from_Jul_2014!W566)","v":17.31904131804658},{"$f":"SUM(ICB_at_2000!X566,Vines!X566,WestNet!X566,Capex_to_Jun_2014!X566,Capex_from_Jul_2014!X566)","v":18.427335597884344},{"$f":"SUM(ICB_at_2000!Y566,Vines!Y566,WestNet!Y566,Capex_to_Jun_2014!Y566,Capex_from_Jul_2014!Y566)","v":19.576631417162737},{"$f":"SUM(ICB_at_2000!Z566,Vines!Z566,WestNet!Z566,Capex_to_Jun_2014!Z566,Capex_from_Jul_2014!Z566)","v":21.289458858691916}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,{"$f":"SUM(ICB_at_2000!E567,Vines!E567,WestNet!E567,Capex_to_Jun_2014!E567,Capex_from_Jul_2014!E567)","v":2.9176296254207421},{"$f":"SUM(ICB_at_2000!F567,Vines!F567,WestNet!F567,Capex_to_Jun_2014!F567,Capex_from_Jul_2014!F567)","v":2.784117348051526},{"$f":"SUM(ICB_at_2000!G567,Vines!G567,WestNet!G567,Capex_to_Jun_2014!G567,Capex_from_Jul_2014!G567)","v":2.633500850648415},{"$f":"SUM(ICB_at_2000!H567,Vines!H567,WestNet!H567,Capex_to_Jun_2014!H567,Capex_from_Jul_2014!H567)","v":2.482884349639694},{"$f":"SUM(ICB_at_2000!I567,Vines!I567,WestNet!I567,Capex_to_Jun_2014!I567,Capex_from_Jul_2014!I567)","v":2.332267845113305},{"$f":"SUM(ICB_at_2000!J567,Vines!J567,WestNet!J567,Capex_to_Jun_2014!J567,Capex_from_Jul_2014!J567)","v":2.2095169058968152},{"$f":"SUM(ICB_at_2000!K567,Vines!K567,WestNet!K567,Capex_to_Jun_2014!K567,Capex_from_Jul_2014!K567)","v":2.0865183738546604},{"$f":"SUM(ICB_at_2000!L567,Vines!L567,WestNet!L567,Capex_to_Jun_2014!L567,Capex_from_Jul_2014!L567)","v":1.9632768086995438},{"$f":"SUM(ICB_at_2000!M567,Vines!M567,WestNet!M567,Capex_to_Jun_2014!M567,Capex_from_Jul_2014!M567)","v":1.8539155389399045},{"$f":"SUM(ICB_at_2000!N567,Vines!N567,WestNet!N567,Capex_to_Jun_2014!N567,Capex_from_Jul_2014!N567)","v":3.5937262391324154},{"$f":"SUM(ICB_at_2000!O567,Vines!O567,WestNet!O567,Capex_to_Jun_2014!O567,Capex_from_Jul_2014!O567)","v":5.3758247909544075},{"$f":"SUM(ICB_at_2000!P567,Vines!P567,WestNet!P567,Capex_to_Jun_2014!P567,Capex_from_Jul_2014!P567)","v":5.3416707766437979},{"$f":"SUM(ICB_at_2000!Q567,Vines!Q567,WestNet!Q567,Capex_to_Jun_2014!Q567,Capex_from_Jul_2014!Q567)","v":5.3492786560263959},{"$f":"SUM(ICB_at_2000!R567,Vines!R567,WestNet!R567,Capex_to_Jun_2014!R567,Capex_from_Jul_2014!R567)","v":5.1154486833859965},{"$f":"SUM(ICB_at_2000!S567,Vines!S567,WestNet!S567,Capex_to_Jun_2014!S567,Capex_from_Jul_2014!S567)","v":4.878197621533535},{"$f":"SUM(ICB_at_2000!T567,Vines!T567,WestNet!T567,Capex_to_Jun_2014!T567,Capex_from_Jul_2014!T567)","v":4.8324699760780385},{"$f":"SUM(ICB_at_2000!U567,Vines!U567,WestNet!U567,Capex_to_Jun_2014!U567,Capex_from_Jul_2014!U567)","v":4.7150823801306894},{"$f":"SUM(ICB_at_2000!V567,Vines!V567,WestNet!V567,Capex_to_Jun_2014!V567,Capex_from_Jul_2014!V567)","v":4.718506533585292},{"$f":"SUM(ICB_at_2000!W567,Vines!W567,WestNet!W567,Capex_to_Jun_2014!W567,Capex_from_Jul_2014!W567)","v":5.1997148795014798},{"$f":"SUM(ICB_at_2000!X567,Vines!X567,WestNet!X567,Capex_to_Jun_2014!X567,Capex_from_Jul_2014!X567)","v":14.003782540985956},{"$f":"SUM(ICB_at_2000!Y567,Vines!Y567,WestNet!Y567,Capex_to_Jun_2014!Y567,Capex_from_Jul_2014!Y567)","v":18.477788161786457},{"$f":"SUM(ICB_at_2000!Z567,Vines!Z567,WestNet!Z567,Capex_to_Jun_2014!Z567,Capex_from_Jul_2014!Z567)","v":25.446860417656076}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"SUM(ICB_at_2000!E568,Vines!E568,WestNet!E568,Capex_to_Jun_2014!E568,Capex_from_Jul_2014!E568)","v":2.5489345885954093},{"$f":"SUM(ICB_at_2000!F568,Vines!F568,WestNet!F568,Capex_to_Jun_2014!F568,Capex_from_Jul_2014!F568)","v":2.5082907867153956},{"$f":"SUM(ICB_at_2000!G568,Vines!G568,WestNet!G568,Capex_to_Jun_2014!G568,Capex_from_Jul_2014!G568)","v":2.3810935715777193},{"$f":"SUM(ICB_at_2000!H568,Vines!H568,WestNet!H568,Capex_to_Jun_2014!H568,Capex_from_Jul_2014!H568)","v":2.250032263780763},{"$f":"SUM(ICB_at_2000!I568,Vines!I568,WestNet!I568,Capex_to_Jun_2014!I568,Capex_from_Jul_2014!I568)","v":2.1151257125570111},{"$f":"SUM(ICB_at_2000!J568,Vines!J568,WestNet!J568,Capex_to_Jun_2014!J568,Capex_from_Jul_2014!J568)","v":1.9974442206893077},{"$f":"SUM(ICB_at_2000!K568,Vines!K568,WestNet!K568,Capex_to_Jun_2014!K568,Capex_from_Jul_2014!K568)","v":1.8793437697058639},{"$f":"SUM(ICB_at_2000!L568,Vines!L568,WestNet!L568,Capex_to_Jun_2014!L568,Capex_from_Jul_2014!L568)","v":1.8077401883885047},{"$f":"SUM(ICB_at_2000!M568,Vines!M568,WestNet!M568,Capex_to_Jun_2014!M568,Capex_from_Jul_2014!M568)","v":1.8200114988140381},{"$f":"SUM(ICB_at_2000!N568,Vines!N568,WestNet!N568,Capex_to_Jun_2014!N568,Capex_from_Jul_2014!N568)","v":0.75120165535068462},{"$f":"SUM(ICB_at_2000!O568,Vines!O568,WestNet!O568,Capex_to_Jun_2014!O568,Capex_from_Jul_2014!O568)","v":0.86415015051456456},{"$f":"SUM(ICB_at_2000!P568,Vines!P568,WestNet!P568,Capex_to_Jun_2014!P568,Capex_from_Jul_2014!P568)","v":1.9817013775826799},{"$f":"SUM(ICB_at_2000!Q568,Vines!Q568,WestNet!Q568,Capex_to_Jun_2014!Q568,Capex_from_Jul_2014!Q568)","v":2.6481682501193884},{"$f":"SUM(ICB_at_2000!R568,Vines!R568,WestNet!R568,Capex_to_Jun_2014!R568,Capex_from_Jul_2014!R568)","v":6.7896654402769601},{"$f":"SUM(ICB_at_2000!S568,Vines!S568,WestNet!S568,Capex_to_Jun_2014!S568,Capex_from_Jul_2014!S568)","v":16.845697801310433},{"$f":"SUM(ICB_at_2000!T568,Vines!T568,WestNet!T568,Capex_to_Jun_2014!T568,Capex_from_Jul_2014!T568)","v":19.138557073826533},{"$f":"SUM(ICB_at_2000!U568,Vines!U568,WestNet!U568,Capex_to_Jun_2014!U568,Capex_from_Jul_2014!U568)","v":18.875685166826244},{"$f":"SUM(ICB_at_2000!V568,Vines!V568,WestNet!V568,Capex_to_Jun_2014!V568,Capex_from_Jul_2014!V568)","v":29.416724591097363},{"$f":"SUM(ICB_at_2000!W568,Vines!W568,WestNet!W568,Capex_to_Jun_2014!W568,Capex_from_Jul_2014!W568)","v":30.011488062556317},{"$f":"SUM(ICB_at_2000!X568,Vines!X568,WestNet!X568,Capex_to_Jun_2014!X568,Capex_from_Jul_2014!X568)","v":30.379627688734956},{"$f":"SUM(ICB_at_2000!Y568,Vines!Y568,WestNet!Y568,Capex_to_Jun_2014!Y568,Capex_from_Jul_2014!Y568)","v":30.287318942242443},{"$f":"SUM(ICB_at_2000!Z568,Vines!Z568,WestNet!Z568,Capex_to_Jun_2014!Z568,Capex_from_Jul_2014!Z568)","v":30.170856308723877}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,{"$f":"SUM(ICB_at_2000!E569,Vines!E569,WestNet!E569,Capex_to_Jun_2014!E569,Capex_from_Jul_2014!E569)","v":90.977598361207768},{"$f":"SUM(ICB_at_2000!F569,Vines!F569,WestNet!F569,Capex_to_Jun_2014!F569,Capex_from_Jul_2014!F569)","v":96.821969212862797},{"$f":"SUM(ICB_at_2000!G569,Vines!G569,WestNet!G569,Capex_to_Jun_2014!G569,Capex_from_Jul_2014!G569)","v":113.24355027836967},{"$f":"SUM(ICB_at_2000!H569,Vines!H569,WestNet!H569,Capex_to_Jun_2014!H569,Capex_from_Jul_2014!H569)","v":127.86843852764186},{"$f":"SUM(ICB_at_2000!I569,Vines!I569,WestNet!I569,Capex_to_Jun_2014!I569,Capex_from_Jul_2014!I569)","v":139.53226751464547},{"$f":"SUM(ICB_at_2000!J569,Vines!J569,WestNet!J569,Capex_to_Jun_2014!J569,Capex_from_Jul_2014!J569)","v":147.06053690163921},{"$f":"SUM(ICB_at_2000!K569,Vines!K569,WestNet!K569,Capex_to_Jun_2014!K569,Capex_from_Jul_2014!K569)","v":157.27112712391218},{"$f":"SUM(ICB_at_2000!L569,Vines!L569,WestNet!L569,Capex_to_Jun_2014!L569,Capex_from_Jul_2014!L569)","v":163.69030265053627},{"$f":"SUM(ICB_at_2000!M569,Vines!M569,WestNet!M569,Capex_to_Jun_2014!M569,Capex_from_Jul_2014!M569)","v":167.40505835127038},{"$f":"SUM(ICB_at_2000!N569,Vines!N569,WestNet!N569,Capex_to_Jun_2014!N569,Capex_from_Jul_2014!N569)","v":171.9111448679372},{"$f":"SUM(ICB_at_2000!O569,Vines!O569,WestNet!O569,Capex_to_Jun_2014!O569,Capex_from_Jul_2014!O569)","v":177.30930850648093},{"$f":"SUM(ICB_at_2000!P569,Vines!P569,WestNet!P569,Capex_to_Jun_2014!P569,Capex_from_Jul_2014!P569)","v":189.45014715617808},{"$f":"SUM(ICB_at_2000!Q569,Vines!Q569,WestNet!Q569,Capex_to_Jun_2014!Q569,Capex_from_Jul_2014!Q569)","v":198.37585288540711},{"$f":"SUM(ICB_at_2000!R569,Vines!R569,WestNet!R569,Capex_to_Jun_2014!R569,Capex_from_Jul_2014!R569)","v":208.53017978694461},{"$f":"SUM(ICB_at_2000!S569,Vines!S569,WestNet!S569,Capex_to_Jun_2014!S569,Capex_from_Jul_2014!S569)","v":226.74183095684475},{"$f":"SUM(ICB_at_2000!T569,Vines!T569,WestNet!T569,Capex_to_Jun_2014!T569,Capex_from_Jul_2014!T569)","v":240.15322361871796},{"$f":"SUM(ICB_at_2000!U569,Vines!U569,WestNet!U569,Capex_to_Jun_2014!U569,Capex_from_Jul_2014!U569)","v":233.44907096978005},{"$f":"SUM(ICB_at_2000!V569,Vines!V569,WestNet!V569,Capex_to_Jun_2014!V569,Capex_from_Jul_2014!V569)","v":269.2707191459732},{"$f":"SUM(ICB_at_2000!W569,Vines!W569,WestNet!W569,Capex_to_Jun_2014!W569,Capex_from_Jul_2014!W569)","v":295.68301540797091},{"$f":"SUM(ICB_at_2000!X569,Vines!X569,WestNet!X569,Capex_to_Jun_2014!X569,Capex_from_Jul_2014!X569)","v":322.54623624183176},{"$f":"SUM(ICB_at_2000!Y569,Vines!Y569,WestNet!Y569,Capex_to_Jun_2014!Y569,Capex_from_Jul_2014!Y569)","v":350.46935590958196},{"$f":"SUM(ICB_at_2000!Z569,Vines!Z569,WestNet!Z569,Capex_to_Jun_2014!Z569,Capex_from_Jul_2014!Z569)","v":378.44190713447318}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000!E570,Vines!E570,WestNet!E570,Capex_to_Jun_2014!E570,Capex_from_Jul_2014!E570)","v":19.827649178691015},{"$f":"SUM(ICB_at_2000!F570,Vines!F570,WestNet!F570,Capex_to_Jun_2014!F570,Capex_from_Jul_2014!F570)","v":14.569901615851794},{"$f":"SUM(ICB_at_2000!G570,Vines!G570,WestNet!G570,Capex_to_Jun_2014!G570,Capex_from_Jul_2014!G570)","v":8.6744705453228548},{"$f":"SUM(ICB_at_2000!H570,Vines!H570,WestNet!H570,Capex_to_Jun_2014!H570,Capex_from_Jul_2014!H570)","v":2.6822076135310473},{"$f":"SUM(ICB_at_2000!I570,Vines!I570,WestNet!I570,Capex_to_Jun_2014!I570,Capex_from_Jul_2014!I570)","v":-3.7552783508669818},{"$f":"SUM(ICB_at_2000!J570,Vines!J570,WestNet!J570,Capex_to_Jun_2014!J570,Capex_from_Jul_2014!J570)","v":-3.7552783508669818},{"$f":"SUM(ICB_at_2000!K570,Vines!K570,WestNet!K570,Capex_to_Jun_2014!K570,Capex_from_Jul_2014!K570)","v":-3.7552783508669823},{"$f":"SUM(ICB_at_2000!L570,Vines!L570,WestNet!L570,Capex_to_Jun_2014!L570,Capex_from_Jul_2014!L570)","v":-3.7552783508669823},{"$f":"SUM(ICB_at_2000!M570,Vines!M570,WestNet!M570,Capex_to_Jun_2014!M570,Capex_from_Jul_2014!M570)","v":-3.7552783508669823},{"$f":"SUM(ICB_at_2000!N570,Vines!N570,WestNet!N570,Capex_to_Jun_2014!N570,Capex_from_Jul_2014!N570)","v":1.3324561833105367E-15},{"$f":"SUM(ICB_at_2000!O570,Vines!O570,WestNet!O570,Capex_to_Jun_2014!O570,Capex_from_Jul_2014!O570)","v":3.1887426759894635},{"$f":"SUM(ICB_at_2000!P570,Vines!P570,WestNet!P570,Capex_to_Jun_2014!P570,Capex_from_Jul_2014!P570)","v":2.7537779766566097},{"$f":"SUM(ICB_at_2000!Q570,Vines!Q570,WestNet!Q570,Capex_to_Jun_2014!Q570,Capex_from_Jul_2014!Q570)","v":2.4338860589404705},{"$f":"SUM(ICB_at_2000!R570,Vines!R570,WestNet!R570,Capex_to_Jun_2014!R570,Capex_from_Jul_2014!R570)","v":2.5273124504114923},{"$f":"SUM(ICB_at_2000!S570,Vines!S570,WestNet!S570,Capex_to_Jun_2014!S570,Capex_from_Jul_2014!S570)","v":3.1300617396727084},{"$f":"SUM(ICB_at_2000!T570,Vines!T570,WestNet!T570,Capex_to_Jun_2014!T570,Capex_from_Jul_2014!T570)","v":3.1318158226487816},{"$f":"SUM(ICB_at_2000!U570,Vines!U570,WestNet!U570,Capex_to_Jun_2014!U570,Capex_from_Jul_2014!U570)","v":2.8625142090447877},{"$f":"SUM(ICB_at_2000!V570,Vines!V570,WestNet!V570,Capex_to_Jun_2014!V570,Capex_from_Jul_2014!V570)","v":4.2275216043014332},{"$f":"SUM(ICB_at_2000!W570,Vines!W570,WestNet!W570,Capex_to_Jun_2014!W570,Capex_from_Jul_2014!W570)","v":5.1008785616399024},{"$f":"SUM(ICB_at_2000!X570,Vines!X570,WestNet!X570,Capex_to_Jun_2014!X570,Capex_from_Jul_2014!X570)","v":5.9205810549976894},{"$f":"SUM(ICB_at_2000!Y570,Vines!Y570,WestNet!Y570,Capex_to_Jun_2014!Y570,Capex_from_Jul_2014!Y570)","v":6.3586281025081988},{"$f":"SUM(ICB_at_2000!Z570,Vines!Z570,WestNet!Z570,Capex_to_Jun_2014!Z570,Capex_from_Jul_2014!Z570)","v":6.7038724501605476}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000!E571,Vines!E571,WestNet!E571,Capex_to_Jun_2014!E571,Capex_from_Jul_2014!E571)","v":0},{"$f":"SUM(ICB_at_2000!F571,Vines!F571,WestNet!F571,Capex_to_Jun_2014!F571,Capex_from_Jul_2014!F571)","v":0},{"$f":"SUM(ICB_at_2000!G571,Vines!G571,WestNet!G571,Capex_to_Jun_2014!G571,Capex_from_Jul_2014!G571)","v":0},{"$f":"SUM(ICB_at_2000!H571,Vines!H571,WestNet!H571,Capex_to_Jun_2014!H571,Capex_from_Jul_2014!H571)","v":0},{"$f":"SUM(ICB_at_2000!I571,Vines!I571,WestNet!I571,Capex_to_Jun_2014!I571,Capex_from_Jul_2014!I571)","v":0},{"$f":"SUM(ICB_at_2000!J571,Vines!J571,WestNet!J571,Capex_to_Jun_2014!J571,Capex_from_Jul_2014!J571)","v":0},{"$f":"SUM(ICB_at_2000!K571,Vines!K571,WestNet!K571,Capex_to_Jun_2014!K571,Capex_from_Jul_2014!K571)","v":0},{"$f":"SUM(ICB_at_2000!L571,Vines!L571,WestNet!L571,Capex_to_Jun_2014!L571,Capex_from_Jul_2014!L571)","v":0},{"$f":"SUM(ICB_at_2000!M571,Vines!M571,WestNet!M571,Capex_to_Jun_2014!M571,Capex_from_Jul_2014!M571)","v":0},{"$f":"SUM(ICB_at_2000!N571,Vines!N571,WestNet!N571,Capex_to_Jun_2014!N571,Capex_from_Jul_2014!N571)","v":0},{"$f":"SUM(ICB_at_2000!O571,Vines!O571,WestNet!O571,Capex_to_Jun_2014!O571,Capex_from_Jul_2014!O571)","v":0},{"$f":"SUM(ICB_at_2000!P571,Vines!P571,WestNet!P571,Capex_to_Jun_2014!P571,Capex_from_Jul_2014!P571)","v":0.51289599905562977},{"$f":"SUM(ICB_at_2000!Q571,Vines!Q571,WestNet!Q571,Capex_to_Jun_2014!Q571,Capex_from_Jul_2014!Q571)","v":1.3088854478980714},{"$f":"SUM(ICB_at_2000!R571,Vines!R571,WestNet!R571,Capex_to_Jun_2014!R571,Capex_from_Jul_2014!R571)","v":4.5959487906916259},{"$f":"SUM(ICB_at_2000!S571,Vines!S571,WestNet!S571,Capex_to_Jun_2014!S571,Capex_from_Jul_2014!S571)","v":8.3732497942327431},{"$f":"SUM(ICB_at_2000!T571,Vines!T571,WestNet!T571,Capex_to_Jun_2014!T571,Capex_from_Jul_2014!T571)","v":10.453882256775884},{"$f":"SUM(ICB_at_2000!U571,Vines!U571,WestNet!U571,Capex_to_Jun_2014!U571,Capex_from_Jul_2014!U571)","v":9.0532658985912668},{"$f":"SUM(ICB_at_2000!V571,Vines!V571,WestNet!V571,Capex_to_Jun_2014!V571,Capex_from_Jul_2014!V571)","v":9.1359373507702148},{"$f":"SUM(ICB_at_2000!W571,Vines!W571,WestNet!W571,Capex_to_Jun_2014!W571,Capex_from_Jul_2014!W571)","v":7.1904420439420873},{"$f":"SUM(ICB_at_2000!X571,Vines!X571,WestNet!X571,Capex_to_Jun_2014!X571,Capex_from_Jul_2014!X571)","v":5.8764601733443076},{"$f":"SUM(ICB_at_2000!Y571,Vines!Y571,WestNet!Y571,Capex_to_Jun_2014!Y571,Capex_from_Jul_2014!Y571)","v":8.203607901764876},{"$f":"SUM(ICB_at_2000!Z571,Vines!Z571,WestNet!Z571,Capex_to_Jun_2014!Z571,Capex_from_Jul_2014!Z571)","v":10.424353864701491}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,{"$f":"SUM(ICB_at_2000!E572,Vines!E572,WestNet!E572,Capex_to_Jun_2014!E572,Capex_from_Jul_2014!E572)","v":4.629901822099785},{"$f":"SUM(ICB_at_2000!F572,Vines!F572,WestNet!F572,Capex_to_Jun_2014!F572,Capex_from_Jul_2014!F572)","v":5.5007915039836615},{"$f":"SUM(ICB_at_2000!G572,Vines!G572,WestNet!G572,Capex_to_Jun_2014!G572,Capex_from_Jul_2014!G572)","v":5.9915680174511827},{"$f":"SUM(ICB_at_2000!H572,Vines!H572,WestNet!H572,Capex_to_Jun_2014!H572,Capex_from_Jul_2014!H572)","v":6.4442060948704505},{"$f":"SUM(ICB_at_2000!I572,Vines!I572,WestNet!I572,Capex_to_Jun_2014!I572,Capex_from_Jul_2014!I572)","v":7.7263587945975081},{"$f":"SUM(ICB_at_2000!J572,Vines!J572,WestNet!J572,Capex_to_Jun_2014!J572,Capex_from_Jul_2014!J572)","v":6.6492930301629594},{"$f":"SUM(ICB_at_2000!K572,Vines!K572,WestNet!K572,Capex_to_Jun_2014!K572,Capex_from_Jul_2014!K572)","v":4.2487202341784966},{"$f":"SUM(ICB_at_2000!L572,Vines!L572,WestNet!L572,Capex_to_Jun_2014!L572,Capex_from_Jul_2014!L572)","v":1.1056191174251131},{"$f":"SUM(ICB_at_2000!M572,Vines!M572,WestNet!M572,Capex_to_Jun_2014!M572,Capex_from_Jul_2014!M572)","v":0.26282053031852159},{"$f":"SUM(ICB_at_2000!N572,Vines!N572,WestNet!N572,Capex_to_Jun_2014!N572,Capex_from_Jul_2014!N572)","v":4.1388731820451774},{"$f":"SUM(ICB_at_2000!O572,Vines!O572,WestNet!O572,Capex_to_Jun_2014!O572,Capex_from_Jul_2014!O572)","v":5.6819372811058972},{"$f":"SUM(ICB_at_2000!P572,Vines!P572,WestNet!P572,Capex_to_Jun_2014!P572,Capex_from_Jul_2014!P572)","v":8.3784067137343925},{"$f":"SUM(ICB_at_2000!Q572,Vines!Q572,WestNet!Q572,Capex_to_Jun_2014!Q572,Capex_from_Jul_2014!Q572)","v":8.9909190687793021},{"$f":"SUM(ICB_at_2000!R572,Vines!R572,WestNet!R572,Capex_to_Jun_2014!R572,Capex_from_Jul_2014!R572)","v":10.77311364307258},{"$f":"SUM(ICB_at_2000!S572,Vines!S572,WestNet!S572,Capex_to_Jun_2014!S572,Capex_from_Jul_2014!S572)","v":10.804721804095559},{"$f":"SUM(ICB_at_2000!T572,Vines!T572,WestNet!T572,Capex_to_Jun_2014!T572,Capex_from_Jul_2014!T572)","v":14.925928212732959},{"$f":"SUM(ICB_at_2000!U572,Vines!U572,WestNet!U572,Capex_to_Jun_2014!U572,Capex_from_Jul_2014!U572)","v":12.818520159093584},{"$f":"SUM(ICB_at_2000!V572,Vines!V572,WestNet!V572,Capex_to_Jun_2014!V572,Capex_from_Jul_2014!V572)","v":18.647206170596359},{"$f":"SUM(ICB_at_2000!W572,Vines!W572,WestNet!W572,Capex_to_Jun_2014!W572,Capex_from_Jul_2014!W572)","v":20.779863110692872},{"$f":"SUM(ICB_at_2000!X572,Vines!X572,WestNet!X572,Capex_to_Jun_2014!X572,Capex_from_Jul_2014!X572)","v":20.452803858891386},{"$f":"SUM(ICB_at_2000!Y572,Vines!Y572,WestNet!Y572,Capex_to_Jun_2014!Y572,Capex_from_Jul_2014!Y572)","v":18.701362159148434},{"$f":"SUM(ICB_at_2000!Z572,Vines!Z572,WestNet!Z572,Capex_to_Jun_2014!Z572,Capex_from_Jul_2014!Z572)","v":15.23603700045124}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,{"$f":"SUM(ICB_at_2000!E573,Vines!E573,WestNet!E573,Capex_to_Jun_2014!E573,Capex_from_Jul_2014!E573)","v":1.580213405548076E-4},{"$f":"SUM(ICB_at_2000!F573,Vines!F573,WestNet!F573,Capex_to_Jun_2014!F573,Capex_from_Jul_2014!F573)","v":5.9824085417465164E-3},{"$f":"SUM(ICB_at_2000!G573,Vines!G573,WestNet!G573,Capex_to_Jun_2014!G573,Capex_from_Jul_2014!G573)","v":2.3397788689460843},{"$f":"SUM(ICB_at_2000!H573,Vines!H573,WestNet!H573,Capex_to_Jun_2014!H573,Capex_from_Jul_2014!H573)","v":6.4164555879481071},{"$f":"SUM(ICB_at_2000!I573,Vines!I573,WestNet!I573,Capex_to_Jun_2014!I573,Capex_from_Jul_2014!I573)","v":15.516013976939744},{"$f":"SUM(ICB_at_2000!J573,Vines!J573,WestNet!J573,Capex_to_Jun_2014!J573,Capex_from_Jul_2014!J573)","v":12.412811181551795},{"$f":"SUM(ICB_at_2000!K573,Vines!K573,WestNet!K573,Capex_to_Jun_2014!K573,Capex_from_Jul_2014!K573)","v":9.3096083861638466},{"$f":"SUM(ICB_at_2000!L573,Vines!L573,WestNet!L573,Capex_to_Jun_2014!L573,Capex_from_Jul_2014!L573)","v":6.2064055907758977},{"$f":"SUM(ICB_at_2000!M573,Vines!M573,WestNet!M573,Capex_to_Jun_2014!M573,Capex_from_Jul_2014!M573)","v":3.1032027953879489},{"$f":"SUM(ICB_at_2000!N573,Vines!N573,WestNet!N573,Capex_to_Jun_2014!N573,Capex_from_Jul_2014!N573)","v":1.2342768652066944E-15},{"$f":"SUM(ICB_at_2000!O573,Vines!O573,WestNet!O573,Capex_to_Jun_2014!O573,Capex_from_Jul_2014!O573)","v":1.2342540357375668E-15},{"$f":"SUM(ICB_at_2000!P573,Vines!P573,WestNet!P573,Capex_to_Jun_2014!P573,Capex_from_Jul_2014!P573)","v":1.2342540357375668E-15},{"$f":"SUM(ICB_at_2000!Q573,Vines!Q573,WestNet!Q573,Capex_to_Jun_2014!Q573,Capex_from_Jul_2014!Q573)","v":1.2342540357375668E-15},{"$f":"SUM(ICB_at_2000!R573,Vines!R573,WestNet!R573,Capex_to_Jun_2014!R573,Capex_from_Jul_2014!R573)","v":1.2342540357375668E-15},{"$f":"SUM(ICB_at_2000!S573,Vines!S573,WestNet!S573,Capex_to_Jun_2014!S573,Capex_from_Jul_2014!S573)","v":1.2342540357375668E-15},{"$f":"SUM(ICB_at_2000!T573,Vines!T573,WestNet!T573,Capex_to_Jun_2014!T573,Capex_from_Jul_2014!T573)","v":0},{"$f":"SUM(ICB_at_2000!U573,Vines!U573,WestNet!U573,Capex_to_Jun_2014!U573,Capex_from_Jul_2014!U573)","v":0},{"$f":"SUM(ICB_at_2000!V573,Vines!V573,WestNet!V573,Capex_to_Jun_2014!V573,Capex_from_Jul_2014!V573)","v":0},{"$f":"SUM(ICB_at_2000!W573,Vines!W573,WestNet!W573,Capex_to_Jun_2014!W573,Capex_from_Jul_2014!W573)","v":0},{"$f":"SUM(ICB_at_2000!X573,Vines!X573,WestNet!X573,Capex_to_Jun_2014!X573,Capex_from_Jul_2014!X573)","v":0},{"$f":"SUM(ICB_at_2000!Y573,Vines!Y573,WestNet!Y573,Capex_to_Jun_2014!Y573,Capex_from_Jul_2014!Y573)","v":0},{"$f":"SUM(ICB_at_2000!Z573,Vines!Z573,WestNet!Z573,Capex_to_Jun_2014!Z573,Capex_from_Jul_2014!Z573)","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,{"$f":"SUM(ICB_at_2000!E574,Vines!E574,WestNet!E574,Capex_to_Jun_2014!E574,Capex_from_Jul_2014!E574)","v":7.2044251542332969},{"$f":"SUM(ICB_at_2000!F574,Vines!F574,WestNet!F574,Capex_to_Jun_2014!F574,Capex_from_Jul_2014!F574)","v":7.4624137506669816},{"$f":"SUM(ICB_at_2000!G574,Vines!G574,WestNet!G574,Capex_to_Jun_2014!G574,Capex_from_Jul_2014!G574)","v":7.4624137506669816},{"$f":"SUM(ICB_at_2000!H574,Vines!H574,WestNet!H574,Capex_to_Jun_2014!H574,Capex_from_Jul_2014!H574)","v":7.4624137506669816},{"$f":"SUM(ICB_at_2000!I574,Vines!I574,WestNet!I574,Capex_to_Jun_2014!I574,Capex_from_Jul_2014!I574)","v":7.4624137506669816},{"$f":"SUM(ICB_at_2000!J574,Vines!J574,WestNet!J574,Capex_to_Jun_2014!J574,Capex_from_Jul_2014!J574)","v":7.4624137506669816},{"$f":"SUM(ICB_at_2000!K574,Vines!K574,WestNet!K574,Capex_to_Jun_2014!K574,Capex_from_Jul_2014!K574)","v":7.4624137506669816},{"$f":"SUM(ICB_at_2000!L574,Vines!L574,WestNet!L574,Capex_to_Jun_2014!L574,Capex_from_Jul_2014!L574)","v":7.4624137506669816},{"$f":"SUM(ICB_at_2000!M574,Vines!M574,WestNet!M574,Capex_to_Jun_2014!M574,Capex_from_Jul_2014!M574)","v":7.4624137506669816},{"$f":"SUM(ICB_at_2000!N574,Vines!N574,WestNet!N574,Capex_to_Jun_2014!N574,Capex_from_Jul_2014!N574)","v":3.6649057985763664},{"$f":"SUM(ICB_at_2000!O574,Vines!O574,WestNet!O574,Capex_to_Jun_2014!O574,Capex_from_Jul_2014!O574)","v":3.6649057985763664},{"$f":"SUM(ICB_at_2000!P574,Vines!P574,WestNet!P574,Capex_to_Jun_2014!P574,Capex_from_Jul_2014!P574)","v":3.6649057985763664},{"$f":"SUM(ICB_at_2000!Q574,Vines!Q574,WestNet!Q574,Capex_to_Jun_2014!Q574,Capex_from_Jul_2014!Q574)","v":3.6649057985763664},{"$f":"SUM(ICB_at_2000!R574,Vines!R574,WestNet!R574,Capex_to_Jun_2014!R574,Capex_from_Jul_2014!R574)","v":3.6649057985763664},{"$f":"SUM(ICB_at_2000!S574,Vines!S574,WestNet!S574,Capex_to_Jun_2014!S574,Capex_from_Jul_2014!S574)","v":3.6649057985763664},{"$f":"SUM(ICB_at_2000!T574,Vines!T574,WestNet!T574,Capex_to_Jun_2014!T574,Capex_from_Jul_2014!T574)","v":3.7104343243412403},{"$f":"SUM(ICB_at_2000!U574,Vines!U574,WestNet!U574,Capex_to_Jun_2014!U574,Capex_from_Jul_2014!U574)","v":3.7104343243412403},{"$f":"SUM(ICB_at_2000!V574,Vines!V574,WestNet!V574,Capex_to_Jun_2014!V574,Capex_from_Jul_2014!V574)","v":8.8362022087276486},{"$f":"SUM(ICB_at_2000!W574,Vines!W574,WestNet!W574,Capex_to_Jun_2014!W574,Capex_from_Jul_2014!W574)","v":9.6421294724126767},{"$f":"SUM(ICB_at_2000!X574,Vines!X574,WestNet!X574,Capex_to_Jun_2014!X574,Capex_from_Jul_2014!X574)","v":10.264776740654767},{"$f":"SUM(ICB_at_2000!Y574,Vines!Y574,WestNet!Y574,Capex_to_Jun_2014!Y574,Capex_from_Jul_2014!Y574)","v":10.521396159171138},{"$f":"SUM(ICB_at_2000!Z574,Vines!Z574,WestNet!Z574,Capex_to_Jun_2014!Z574,Capex_from_Jul_2014!Z574)","v":10.784431063150414}]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E561:E575)","v":831.97934973688848},{"$f":"SUM(F561:F575)","v":829.32186964715061},834.54077819885867,842.60295055365589,855.76475935075348,854.49274565905671,857.50405243651232,860.52252355280007,862.73195234126376,878.03727441687488,896.79517437123036,911.66872736059952,921.41789862012081,969.45947817221281,1007.9374423499506,1046.7992012817742,1026.5515001267365,1141.3149613962291,1246.1499278285451,1353.6377400111401,1456.6982380875759,1553.5369034279913]
[]
[null,"check",{"$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E27","v":228.6238076270869},{"$f":"E727","v":228.18097879708219},{"$f":"F727","v":228.36131089501808},226.06739756370141,223.7405370033772,221.3864282670886,219.75501240829587,219.27071060281318,218.84548326913622,220.32284972559054,229.92569641203096,237.0920503436092,237.6341208922957,238.51596513332274,250.79012840843592,249.25659854573635,250.99569872136752,249.07475250381077,{"$f":"V727","v":265.22600219333339},311.70381059729846,354.6868521797453,389.89399943708349]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,0,{"$f":"E728","v":0},0,0,0,0,0,0,0,0,0,0.50735202708424076,1.1095646298839998,0.64295188928639035,6.5225029844323057,10.136750344432306,11.694030441725911,11.592137170849718,13.239085237600682,13.274029931973717,13.306129802895546,16.738403982586782]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,271.48648713727079,273.28236064919582,272.74691888367425,272.85491752043072,276.23295080230628,282.31020970093482,276.20945257031019,269.98814586600133,263.65429325754786,257.22555539600717,251.80642404781176,249.08228207222044,243.63399812103779,238.18571416985515,232.7374302186725,227.28914626748985,227.35473863862154,224.52780550383193,227.38474083500785,227.2741464295643,227.01590684082672,226.6027089311338]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,147.49283371521611,146.56136762664511,144.48274237368366,140.85616365040795,137.11959677807184,133.42901169568802,138.53248738490646,144.76746938136938,155.71514909819859,164.88058074343465,171.12472274481078,173.60336561131737,178.49840013504593,184.09888651584512,200.9437516833695,211.67991889559661,224.87873077197918,221.40270945635064,253.04286352010283,280.38579825130819,305.82282426498671,331.93943160750365]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,42.628310334970422,41.253875767738371,39.820013946439943,38.325220461128389,36.768244263023234,35.147180674471485,33.845433242083651,32.543685809695816,31.241938377307985,29.940190944920154,28.638443512532323,27.987569796338406,26.685822363950574,25.384074931562743,24.082327499174912,22.780580066787081,22.404620075836377,21.72918667649131,21.61386877904215,20.769577029860812,19.86956202523351,18.911565284731179]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,14.902900979179835,14.594470144638386,14.257416921660658,13.710703120207262,13.134983518798432,12.562759768917573,12.113622413720341,12.431587489017561,12.585179794983965,12.210631416780654,12.482135956647268,12.437685317038975,12.023315419957916,11.81840981450158,12.3867627847679,12.355782713642355,13.125071347122057,12.743824577314776,16.152884700397948,17.187124107576487,18.151016402285727,19.120831745527191]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,3.0249897766379417,2.9176296254207421,2.784117348051526,2.633500850648415,2.482884349639694,2.332267845113305,2.2095169058968152,2.0865183738546604,1.9632768086995438,1.8539155389399045,3.5937262391324154,5.3758247909544075,5.3416707766437979,5.3492786560263959,5.1154486833859965,4.878197621533535,4.8324699760780385,4.7150849096944576,4.7183092276114094,5.1993255796376259,13.988486996810487,18.230168400320046]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,2.6683467006713468,2.5489345885954093,2.5082907867153956,2.3810935715777193,2.250032263780763,2.1151257125570111,1.9974442206893077,1.8793437697058639,1.8077401883885047,1.8200114988140381,0.75120165535068462,0.86415015051456456,1.9817013775826799,2.6481682501193884,6.7896654402769601,16.845697801310433,19.138557073826533,18.876401971667015,29.360813813517321,29.649489017078974,29.703739813965402,29.295571336808241]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,80.979710066156585,90.977598361207768,96.821969212862797,113.24355027836967,127.86843852764186,139.53226751464547,147.06053690163921,157.27112712391218,163.69030265053627,167.40505835127038,171.9111448679372,177.30930850648093,189.45014715617808,198.37585288540711,208.53017978694461,226.74183095684475,240.15322361871796,233.45747060344866,268.86753672988073,294.02406224610957,318.87040944502678,344.03013599609415]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,23.105765609423052,19.827649178691015,14.569901615851794,8.6744705453228548,2.6822076135310473,-3.7552783508669818,-3.7552783508669818,-3.7552783508669823,-3.7552783508669823,-3.7552783508669823,1.3324561833105367E-15,3.1887426759894635,2.7537779766566097,2.4338860589404705,2.5273124504114923,3.1300617396727084,3.1318158226487816,2.8627827841865829,4.2226872517491181,5.0571664207466105,5.8127153498116471,6.1714232721695677]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0.51289599905562977,1.3088854478980714,4.5959487906916259,8.3732497942327431,10.453882256775884,9.0608637802558576,9.0751542974535013,7.0736889666384446,5.7296412085278643,8.0493127136197753]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,4.629901822099785,5.5007915039836615,5.9915680174511827,6.4442060948704505,7.7263587945975081,6.6492930301629594,4.2487202341784966,1.1056191174251131,0.26282053031852159,4.1388731820451774,5.6819372811058972,8.3784067137343925,8.9909190687793021,10.77311364307258,10.804721804095559,14.925928212732959,12.830924919172261,18.547968089966925,20.477886358540445,19.926311542696229,18.033558714208034]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,0,1.580213405548076E-4,5.9824085417465164E-3,2.3397788689460843,6.4164555879481071,15.516013976939744,12.412811181551795,9.3096083861638466,6.2064055907758977,3.1032027953879489,1.2342768652066944E-15,1.2342540357375668E-15,1.2342540357375668E-15,1.2342540357375668E-15,1.2342540357375668E-15,1.2342540357375668E-15,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,6.856669453738613,7.2044251542332969,7.4624137506669816,7.4624137506669816,7.4624137506669816,7.4624137506669816,7.4624137506669816,7.4624137506669816,7.4624137506669816,7.4624137506669816,3.6649057985763664,3.6649057985763664,3.6649057985763664,3.6649057985763664,3.6649057985763664,3.6649057985763664,3.7104343243412403,3.7104343243412403,8.8362022087276486,9.5163042967557292,9.9953552047377805,10.095248503201812]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E583:E597)","v":821.7698214003517},831.97934973688848,829.32186964715061,834.54077819885867,842.60295055365589,855.76475935075348,{"$f":"SUM(K583:K597)","v":854.49274565905671},857.50405243651232,860.52252355280007,862.73195234126376,878.03727441687488,896.79517437123036,911.66872736059952,921.41789862012081,969.45947817221281,1007.9374423499506,1046.7992012817742,1026.5843791814154,1140.2881168843915,1241.5924092330893,1342.8789510775498,1437.1123599249879]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: "}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM(ICB_at_2000!E601,Vines!E601,WestNet!E601,Capex_to_Jun_2014!E601,Capex_from_Jul_2014!E601)","v":1.7720420912163877},{"$f":"SUM(ICB_at_2000!F601,Vines!F601,WestNet!F601,Capex_to_Jun_2014!F601,Capex_from_Jul_2014!F601)","v":2.4359254768241314},{"$f":"SUM(ICB_at_2000!G601,Vines!G601,WestNet!G601,Capex_to_Jun_2014!G601,Capex_from_Jul_2014!G601)","v":0},{"$f":"SUM(ICB_at_2000!H601,Vines!H601,WestNet!H601,Capex_to_Jun_2014!H601,Capex_from_Jul_2014!H601)","v":0},{"$f":"SUM(ICB_at_2000!I601,Vines!I601,WestNet!I601,Capex_to_Jun_2014!I601,Capex_from_Jul_2014!I601)","v":0},{"$f":"SUM(ICB_at_2000!J601,Vines!J601,WestNet!J601,Capex_to_Jun_2014!J601,Capex_from_Jul_2014!J601)","v":0.58349499367323943},{"$f":"SUM(ICB_at_2000!K601,Vines!K601,WestNet!K601,Capex_to_Jun_2014!K601,Capex_from_Jul_2014!K601)","v":1.7377174631350314},{"$f":"SUM(ICB_at_2000!L601,Vines!L601,WestNet!L601,Capex_to_Jun_2014!L601,Capex_from_Jul_2014!L601)","v":1.8057728491752587},{"$f":"SUM(ICB_at_2000!M601,Vines!M601,WestNet!M601,Capex_to_Jun_2014!M601,Capex_from_Jul_2014!M601)","v":3.7173475535410416},{"$f":"SUM(ICB_at_2000!N601,Vines!N601,WestNet!N601,Capex_to_Jun_2014!N601,Capex_from_Jul_2014!N601)","v":11.642785804642999},{"$f":"SUM(ICB_at_2000!O601,Vines!O601,WestNet!O601,Capex_to_Jun_2014!O601,Capex_from_Jul_2014!O601)","v":8.353036510497061},{"$f":"SUM(ICB_at_2000!P601,Vines!P601,WestNet!P601,Capex_to_Jun_2014!P601,Capex_from_Jul_2014!P601)","v":3.0050620247488209},{"$f":"SUM(ICB_at_2000!Q601,Vines!Q601,WestNet!Q601,Capex_to_Jun_2014!Q601,Capex_from_Jul_2014!Q601)","v":3.3838378572011942},{"$f":"SUM(ICB_at_2000!R601,Vines!R601,WestNet!R601,Capex_to_Jun_2014!R601,Capex_from_Jul_2014!R601)","v":14.841744558881322},{"$f":"SUM(ICB_at_2000!S601,Vines!S601,WestNet!S601,Capex_to_Jun_2014!S601,Capex_from_Jul_2014!S601)","v":1.13383783},{"$f":"SUM(ICB_at_2000!T601,Vines!T601,WestNet!T601,Capex_to_Jun_2014!T601,Capex_from_Jul_2014!T601)","v":0.51358842300439578},{"$f":"SUM(ICB_at_2000!U601,Vines!U601,WestNet!U601,Capex_to_Jun_2014!U601,Capex_from_Jul_2014!U601)","v":0},{"$f":"SUM(ICB_at_2000!V601,Vines!V601,WestNet!V601,Capex_to_Jun_2014!V601,Capex_from_Jul_2014!V601)","v":11.810143149620254},{"$f":"SUM(ICB_at_2000!W601,Vines!W601,WestNet!W601,Capex_to_Jun_2014!W601,Capex_from_Jul_2014!W601)","v":44.240497181044539},{"$f":"SUM(ICB_at_2000!X601,Vines!X601,WestNet!X601,Capex_to_Jun_2014!X601,Capex_from_Jul_2014!X601)","v":41.337236612457943},{"$f":"SUM(ICB_at_2000!Y601,Vines!Y601,WestNet!Y601,Capex_to_Jun_2014!Y601,Capex_from_Jul_2014!Y601)","v":34.119977383749237},{"$f":"SUM(ICB_at_2000!Z601,Vines!Z601,WestNet!Z601,Capex_to_Jun_2014!Z601,Capex_from_Jul_2014!Z601)","v":28.584967492581502}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM(ICB_at_2000!E602,Vines!E602,WestNet!E602,Capex_to_Jun_2014!E602,Capex_from_Jul_2014!E602)","v":0},{"$f":"SUM(ICB_at_2000!F602,Vines!F602,WestNet!F602,Capex_to_Jun_2014!F602,Capex_from_Jul_2014!F602)","v":0},{"$f":"SUM(ICB_at_2000!G602,Vines!G602,WestNet!G602,Capex_to_Jun_2014!G602,Capex_from_Jul_2014!G602)","v":0},{"$f":"SUM(ICB_at_2000!H602,Vines!H602,WestNet!H602,Capex_to_Jun_2014!H602,Capex_from_Jul_2014!H602)","v":0},{"$f":"SUM(ICB_at_2000!I602,Vines!I602,WestNet!I602,Capex_to_Jun_2014!I602,Capex_from_Jul_2014!I602)","v":0},{"$f":"SUM(ICB_at_2000!J602,Vines!J602,WestNet!J602,Capex_to_Jun_2014!J602,Capex_from_Jul_2014!J602)","v":0},{"$f":"SUM(ICB_at_2000!K602,Vines!K602,WestNet!K602,Capex_to_Jun_2014!K602,Capex_from_Jul_2014!K602)","v":0},{"$f":"SUM(ICB_at_2000!L602,Vines!L602,WestNet!L602,Capex_to_Jun_2014!L602,Capex_from_Jul_2014!L602)","v":0},{"$f":"SUM(ICB_at_2000!M602,Vines!M602,WestNet!M602,Capex_to_Jun_2014!M602,Capex_from_Jul_2014!M602)","v":0},{"$f":"SUM(ICB_at_2000!N602,Vines!N602,WestNet!N602,Capex_to_Jun_2014!N602,Capex_from_Jul_2014!N602)","v":0},{"$f":"SUM(ICB_at_2000!O602,Vines!O602,WestNet!O602,Capex_to_Jun_2014!O602,Capex_from_Jul_2014!O602)","v":0.50735202708424076},{"$f":"SUM(ICB_at_2000!P602,Vines!P602,WestNet!P602,Capex_to_Jun_2014!P602,Capex_from_Jul_2014!P602)","v":0.60221260279975908},{"$f":"SUM(ICB_at_2000!Q602,Vines!Q602,WestNet!Q602,Capex_to_Jun_2014!Q602,Capex_from_Jul_2014!Q602)","v":-0.46661274059760949},{"$f":"SUM(ICB_at_2000!R602,Vines!R602,WestNet!R602,Capex_to_Jun_2014!R602,Capex_from_Jul_2014!R602)","v":5.8795510951459153},{"$f":"SUM(ICB_at_2000!S602,Vines!S602,WestNet!S602,Capex_to_Jun_2014!S602,Capex_from_Jul_2014!S602)","v":3.6142473600000002},{"$f":"SUM(ICB_at_2000!T602,Vines!T602,WestNet!T602,Capex_to_Jun_2014!T602,Capex_from_Jul_2014!T602)","v":1.0498164858094658},{"$f":"SUM(ICB_at_2000!U602,Vines!U602,WestNet!U602,Capex_to_Jun_2014!U602,Capex_from_Jul_2014!U602)","v":0},{"$f":"SUM(ICB_at_2000!V602,Vines!V602,WestNet!V602,Capex_to_Jun_2014!V602,Capex_from_Jul_2014!V602)","v":1.4827359887292486},{"$f":"SUM(ICB_at_2000!W602,Vines!W602,WestNet!W602,Capex_to_Jun_2014!W602,Capex_from_Jul_2014!W602)","v":0},{"$f":"SUM(ICB_at_2000!X602,Vines!X602,WestNet!X602,Capex_to_Jun_2014!X602,Capex_from_Jul_2014!X602)","v":0},{"$f":"SUM(ICB_at_2000!Y602,Vines!Y602,WestNet!Y602,Capex_to_Jun_2014!Y602,Capex_from_Jul_2014!Y602)","v":3.4032095945821017},{"$f":"SUM(ICB_at_2000!Z602,Vines!Z602,WestNet!Z602,Capex_to_Jun_2014!Z602,Capex_from_Jul_2014!Z602)","v":0.91216437392191085}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000!E603,Vines!E603,WestNet!E603,Capex_to_Jun_2014!E603,Capex_from_Jul_2014!E603)","v":7.3066748293232129},{"$f":"SUM(ICB_at_2000!F603,Vines!F603,WestNet!F603,Capex_to_Jun_2014!F603,Capex_from_Jul_2014!F603)","v":5.0750754999522254},{"$f":"SUM(ICB_at_2000!G603,Vines!G603,WestNet!G603,Capex_to_Jun_2014!G603,Capex_from_Jul_2014!G603)","v":5.7992080867512739},{"$f":"SUM(ICB_at_2000!H603,Vines!H603,WestNet!H603,Capex_to_Jun_2014!H603,Capex_from_Jul_2014!H603)","v":9.1176278995161155},{"$f":"SUM(ICB_at_2000!I603,Vines!I603,WestNet!I603,Capex_to_Jun_2014!I603,Capex_from_Jul_2014!I603)","v":11.84980445097521},{"$f":"SUM(ICB_at_2000!J603,Vines!J603,WestNet!J603,Capex_to_Jun_2014!J603,Capex_from_Jul_2014!J603)","v":0},{"$f":"SUM(ICB_at_2000!K603,Vines!K603,WestNet!K603,Capex_to_Jun_2014!K603,Capex_from_Jul_2014!K603)","v":0},{"$f":"SUM(ICB_at_2000!L603,Vines!L603,WestNet!L603,Capex_to_Jun_2014!L603,Capex_from_Jul_2014!L603)","v":0},{"$f":"SUM(ICB_at_2000!M603,Vines!M603,WestNet!M603,Capex_to_Jun_2014!M603,Capex_from_Jul_2014!M603)","v":0},{"$f":"SUM(ICB_at_2000!N603,Vines!N603,WestNet!N603,Capex_to_Jun_2014!N603,Capex_from_Jul_2014!N603)","v":0},{"$f":"SUM(ICB_at_2000!O603,Vines!O603,WestNet!O603,Capex_to_Jun_2014!O603,Capex_from_Jul_2014!O603)","v":0},{"$f":"SUM(ICB_at_2000!P603,Vines!P603,WestNet!P603,Capex_to_Jun_2014!P603,Capex_from_Jul_2014!P603)","v":0},{"$f":"SUM(ICB_at_2000!Q603,Vines!Q603,WestNet!Q603,Capex_to_Jun_2014!Q603,Capex_from_Jul_2014!Q603)","v":0},{"$f":"SUM(ICB_at_2000!R603,Vines!R603,WestNet!R603,Capex_to_Jun_2014!R603,Capex_from_Jul_2014!R603)","v":0},{"$f":"SUM(ICB_at_2000!S603,Vines!S603,WestNet!S603,Capex_to_Jun_2014!S603,Capex_from_Jul_2014!S603)","v":0},{"$f":"SUM(ICB_at_2000!T603,Vines!T603,WestNet!T603,Capex_to_Jun_2014!T603,Capex_from_Jul_2014!T603)","v":0},{"$f":"SUM(ICB_at_2000!U603,Vines!U603,WestNet!U603,Capex_to_Jun_2014!U603,Capex_from_Jul_2014!U603)","v":0},{"$f":"SUM(ICB_at_2000!V603,Vines!V603,WestNet!V603,Capex_to_Jun_2014!V603,Capex_from_Jul_2014!V603)","v":0},{"$f":"SUM(ICB_at_2000!W603,Vines!W603,WestNet!W603,Capex_to_Jun_2014!W603,Capex_from_Jul_2014!W603)","v":0},{"$f":"SUM(ICB_at_2000!X603,Vines!X603,WestNet!X603,Capex_to_Jun_2014!X603,Capex_from_Jul_2014!X603)","v":0},{"$f":"SUM(ICB_at_2000!Y603,Vines!Y603,WestNet!Y603,Capex_to_Jun_2014!Y603,Capex_from_Jul_2014!Y603)","v":0},{"$f":"SUM(ICB_at_2000!Z603,Vines!Z603,WestNet!Z603,Capex_to_Jun_2014!Z603,Capex_from_Jul_2014!Z603)","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000!E604,Vines!E604,WestNet!E604,Capex_to_Jun_2014!E604,Capex_from_Jul_2014!E604)","v":2.8032133422484495},{"$f":"SUM(ICB_at_2000!F604,Vines!F604,WestNet!F604,Capex_to_Jun_2014!F604,Capex_from_Jul_2014!F604)","v":1.6576836334385396},{"$f":"SUM(ICB_at_2000!G604,Vines!G604,WestNet!G604,Capex_to_Jun_2014!G604,Capex_from_Jul_2014!G604)","v":0.10983383729159829},{"$f":"SUM(ICB_at_2000!H604,Vines!H604,WestNet!H604,Capex_to_Jun_2014!H604,Capex_from_Jul_2014!H604)","v":0},{"$f":"SUM(ICB_at_2000!I604,Vines!I604,WestNet!I604,Capex_to_Jun_2014!I604,Capex_from_Jul_2014!I604)","v":4.6110279277053877E-2},{"$f":"SUM(ICB_at_2000!J604,Vines!J604,WestNet!J604,Capex_to_Jun_2014!J604,Capex_from_Jul_2014!J604)","v":8.861200029306076},{"$f":"SUM(ICB_at_2000!K604,Vines!K604,WestNet!K604,Capex_to_Jun_2014!K604,Capex_from_Jul_2014!K604)","v":10.030756854423347},{"$f":"SUM(ICB_at_2000!L604,Vines!L604,WestNet!L604,Capex_to_Jun_2014!L604,Capex_from_Jul_2014!L604)","v":14.78346306145211},{"$f":"SUM(ICB_at_2000!M604,Vines!M604,WestNet!M604,Capex_to_Jun_2014!M604,Capex_from_Jul_2014!M604)","v":13.040266535181063},{"$f":"SUM(ICB_at_2000!N604,Vines!N604,WestNet!N604,Capex_to_Jun_2014!N604,Capex_from_Jul_2014!N604)","v":9.6837825851604755},{"$f":"SUM(ICB_at_2000!O604,Vines!O604,WestNet!O604,Capex_to_Jun_2014!O604,Capex_from_Jul_2014!O604)","v":5.1642933418456165},{"$f":"SUM(ICB_at_2000!P604,Vines!P604,WestNet!P604,Capex_to_Jun_2014!P604,Capex_from_Jul_2014!P604)","v":10.367894566991481},{"$f":"SUM(ICB_at_2000!Q604,Vines!Q604,WestNet!Q604,Capex_to_Jun_2014!Q604,Capex_from_Jul_2014!Q604)","v":11.289407046424301},{"$f":"SUM(ICB_at_2000!R604,Vines!R604,WestNet!R604,Capex_to_Jun_2014!R604,Capex_from_Jul_2014!R604)","v":22.760513945019458},{"$f":"SUM(ICB_at_2000!S604,Vines!S604,WestNet!S604,Capex_to_Jun_2014!S604,Capex_from_Jul_2014!S604)","v":16.87749797},{"$f":"SUM(ICB_at_2000!T604,Vines!T604,WestNet!T604,Capex_to_Jun_2014!T604,Capex_from_Jul_2014!T604)","v":13.847803380285441},{"$f":"SUM(ICB_at_2000!U604,Vines!U604,WestNet!U604,Capex_to_Jun_2014!U604,Capex_from_Jul_2014!U604)","v":0},{"$f":"SUM(ICB_at_2000!V604,Vines!V604,WestNet!V604,Capex_to_Jun_2014!V604,Capex_from_Jul_2014!V604)","v":29.840402194588393},{"$f":"SUM(ICB_at_2000!W604,Vines!W604,WestNet!W604,Capex_to_Jun_2014!W604,Capex_from_Jul_2014!W604)","v":29.720712180039346},{"$f":"SUM(ICB_at_2000!X604,Vines!X604,WestNet!X604,Capex_to_Jun_2014!X604,Capex_from_Jul_2014!X604)","v":28.523621609143525},{"$f":"SUM(ICB_at_2000!Y604,Vines!Y604,WestNet!Y604,Capex_to_Jun_2014!Y604,Capex_from_Jul_2014!Y604)","v":29.901712196848578},{"$f":"SUM(ICB_at_2000!Z604,Vines!Z604,WestNet!Z604,Capex_to_Jun_2014!Z604,Capex_from_Jul_2014!Z604)","v":30.382278028317774}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000!E605,Vines!E605,WestNet!E605,Capex_to_Jun_2014!E605,Capex_from_Jul_2014!E605)","v":0},{"$f":"SUM(ICB_at_2000!F605,Vines!F605,WestNet!F605,Capex_to_Jun_2014!F605,Capex_from_Jul_2014!F605)","v":0},{"$f":"SUM(ICB_at_2000!G605,Vines!G605,WestNet!G605,Capex_to_Jun_2014!G605,Capex_from_Jul_2014!G605)","v":0},{"$f":"SUM(ICB_at_2000!H605,Vines!H605,WestNet!H605,Capex_to_Jun_2014!H605,Capex_from_Jul_2014!H605)","v":0},{"$f":"SUM(ICB_at_2000!I605,Vines!I605,WestNet!I605,Capex_to_Jun_2014!I605,Capex_from_Jul_2014!I605)","v":0},{"$f":"SUM(ICB_at_2000!J605,Vines!J605,WestNet!J605,Capex_to_Jun_2014!J605,Capex_from_Jul_2014!J605)","v":0},{"$f":"SUM(ICB_at_2000!K605,Vines!K605,WestNet!K605,Capex_to_Jun_2014!K605,Capex_from_Jul_2014!K605)","v":0},{"$f":"SUM(ICB_at_2000!L605,Vines!L605,WestNet!L605,Capex_to_Jun_2014!L605,Capex_from_Jul_2014!L605)","v":0},{"$f":"SUM(ICB_at_2000!M605,Vines!M605,WestNet!M605,Capex_to_Jun_2014!M605,Capex_from_Jul_2014!M605)","v":0},{"$f":"SUM(ICB_at_2000!N605,Vines!N605,WestNet!N605,Capex_to_Jun_2014!N605,Capex_from_Jul_2014!N605)","v":0},{"$f":"SUM(ICB_at_2000!O605,Vines!O605,WestNet!O605,Capex_to_Jun_2014!O605,Capex_from_Jul_2014!O605)","v":0},{"$f":"SUM(ICB_at_2000!P605,Vines!P605,WestNet!P605,Capex_to_Jun_2014!P605,Capex_from_Jul_2014!P605)","v":0},{"$f":"SUM(ICB_at_2000!Q605,Vines!Q605,WestNet!Q605,Capex_to_Jun_2014!Q605,Capex_from_Jul_2014!Q605)","v":0},{"$f":"SUM(ICB_at_2000!R605,Vines!R605,WestNet!R605,Capex_to_Jun_2014!R605,Capex_from_Jul_2014!R605)","v":0},{"$f":"SUM(ICB_at_2000!S605,Vines!S605,WestNet!S605,Capex_to_Jun_2014!S605,Capex_from_Jul_2014!S605)","v":0},{"$f":"SUM(ICB_at_2000!T605,Vines!T605,WestNet!T605,Capex_to_Jun_2014!T605,Capex_from_Jul_2014!T605)","v":0},{"$f":"SUM(ICB_at_2000!U605,Vines!U605,WestNet!U605,Capex_to_Jun_2014!U605,Capex_from_Jul_2014!U605)","v":0},{"$f":"SUM(ICB_at_2000!V605,Vines!V605,WestNet!V605,Capex_to_Jun_2014!V605,Capex_from_Jul_2014!V605)","v":0},{"$f":"SUM(ICB_at_2000!W605,Vines!W605,WestNet!W605,Capex_to_Jun_2014!W605,Capex_from_Jul_2014!W605)","v":0},{"$f":"SUM(ICB_at_2000!X605,Vines!X605,WestNet!X605,Capex_to_Jun_2014!X605,Capex_from_Jul_2014!X605)","v":0},{"$f":"SUM(ICB_at_2000!Y605,Vines!Y605,WestNet!Y605,Capex_to_Jun_2014!Y605,Capex_from_Jul_2014!Y605)","v":0},{"$f":"SUM(ICB_at_2000!Z605,Vines!Z605,WestNet!Z605,Capex_to_Jun_2014!Z605,Capex_from_Jul_2014!Z605)","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,{"$f":"SUM(ICB_at_2000!E606,Vines!E606,WestNet!E606,Capex_to_Jun_2014!E606,Capex_from_Jul_2014!E606)","v":0.23738106512028401},{"$f":"SUM(ICB_at_2000!F606,Vines!F606,WestNet!F606,Capex_to_Jun_2014!F606,Capex_from_Jul_2014!F606)","v":0.21807875831134707},{"$f":"SUM(ICB_at_2000!G606,Vines!G606,WestNet!G606,Capex_to_Jun_2014!G606,Capex_from_Jul_2014!G606)","v":1.9464224330156665E-2},{"$f":"SUM(ICB_at_2000!H606,Vines!H606,WestNet!H606,Capex_to_Jun_2014!H606,Capex_from_Jul_2014!H606)","v":0},{"$f":"SUM(ICB_at_2000!I606,Vines!I606,WestNet!I606,Capex_to_Jun_2014!I606,Capex_from_Jul_2014!I606)","v":8.1714418971994239E-3},{"$f":"SUM(ICB_at_2000!J606,Vines!J606,WestNet!J606,Capex_to_Jun_2014!J606,Capex_from_Jul_2014!J606)","v":0.12607875232896623},{"$f":"SUM(ICB_at_2000!K606,Vines!K606,WestNet!K606,Capex_to_Jun_2014!K606,Capex_from_Jul_2014!K606)","v":0.89562942682197155},{"$f":"SUM(ICB_at_2000!L606,Vines!L606,WestNet!L606,Capex_to_Jun_2014!L606,Capex_from_Jul_2014!L606)","v":0.73365981420081039},{"$f":"SUM(ICB_at_2000!M606,Vines!M606,WestNet!M606,Capex_to_Jun_2014!M606,Capex_from_Jul_2014!M606)","v":0.20777208857404403},{"$f":"SUM(ICB_at_2000!N606,Vines!N606,WestNet!N606,Capex_to_Jun_2014!N606,Capex_from_Jul_2014!N606)","v":0.8158213379311593},{"$f":"SUM(ICB_at_2000!O606,Vines!O606,WestNet!O606,Capex_to_Jun_2014!O606,Capex_from_Jul_2014!O606)","v":0.27556266902419768},{"$f":"SUM(ICB_at_2000!P606,Vines!P606,WestNet!P606,Capex_to_Jun_2014!P606,Capex_from_Jul_2014!P606)","v":0.24441462664652799},{"$f":"SUM(ICB_at_2000!Q606,Vines!Q606,WestNet!Q606,Capex_to_Jun_2014!Q606,Capex_from_Jul_2014!Q606)","v":0.46120698860557768},{"$f":"SUM(ICB_at_2000!R606,Vines!R606,WestNet!R606,Capex_to_Jun_2014!R606,Capex_from_Jul_2014!R606)","v":1.2409006699319067},{"$f":"SUM(ICB_at_2000!S606,Vines!S606,WestNet!S606,Capex_to_Jun_2014!S606,Capex_from_Jul_2014!S606)","v":0.66340935999999984},{"$f":"SUM(ICB_at_2000!T606,Vines!T606,WestNet!T606,Capex_to_Jun_2014!T606,Capex_from_Jul_2014!T606)","v":0.97584231623820517},{"$f":"SUM(ICB_at_2000!U606,Vines!U606,WestNet!U606,Capex_to_Jun_2014!U606,Capex_from_Jul_2014!U606)","v":0},{"$f":"SUM(ICB_at_2000!V606,Vines!V606,WestNet!V606,Capex_to_Jun_2014!V606,Capex_from_Jul_2014!V606)","v":3.4865761671183568},{"$f":"SUM(ICB_at_2000!W606,Vines!W606,WestNet!W606,Capex_to_Jun_2014!W606,Capex_from_Jul_2014!W606)","v":1.6094782311400955},{"$f":"SUM(ICB_at_2000!X606,Vines!X606,WestNet!X606,Capex_to_Jun_2014!X606,Capex_from_Jul_2014!X606)","v":1.6098737814650232},{"$f":"SUM(ICB_at_2000!Y606,Vines!Y606,WestNet!Y606,Capex_to_Jun_2014!Y606,Capex_from_Jul_2014!Y606)","v":1.6877848679242045},{"$f":"SUM(ICB_at_2000!Z606,Vines!Z606,WestNet!Z606,Capex_to_Jun_2014!Z606,Capex_from_Jul_2014!Z606)","v":2.2908128928984133}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,{"$f":"SUM(ICB_at_2000!E607,Vines!E607,WestNet!E607,Capex_to_Jun_2014!E607,Capex_from_Jul_2014!E607)","v":3.1751607436471117E-2},{"$f":"SUM(ICB_at_2000!F607,Vines!F607,WestNet!F607,Capex_to_Jun_2014!F607,Capex_from_Jul_2014!F607)","v":1.7104216338144868E-2},{"$f":"SUM(ICB_at_2000!G607,Vines!G607,WestNet!G607,Capex_to_Jun_2014!G607,Capex_from_Jul_2014!G607)","v":0},{"$f":"SUM(ICB_at_2000!H607,Vines!H607,WestNet!H607,Capex_to_Jun_2014!H607,Capex_from_Jul_2014!H607)","v":0},{"$f":"SUM(ICB_at_2000!I607,Vines!I607,WestNet!I607,Capex_to_Jun_2014!I607,Capex_from_Jul_2014!I607)","v":0},{"$f":"SUM(ICB_at_2000!J607,Vines!J607,WestNet!J607,Capex_to_Jun_2014!J607,Capex_from_Jul_2014!J607)","v":0},{"$f":"SUM(ICB_at_2000!K607,Vines!K607,WestNet!K607,Capex_to_Jun_2014!K607,Capex_from_Jul_2014!K607)","v":0},{"$f":"SUM(ICB_at_2000!L607,Vines!L607,WestNet!L607,Capex_to_Jun_2014!L607,Capex_from_Jul_2014!L607)","v":0},{"$f":"SUM(ICB_at_2000!M607,Vines!M607,WestNet!M607,Capex_to_Jun_2014!M607,Capex_from_Jul_2014!M607)","v":1.4108138850657233E-2},{"$f":"SUM(ICB_at_2000!N607,Vines!N607,WestNet!N607,Capex_to_Jun_2014!N607,Capex_from_Jul_2014!N607)","v":1.8613857064844199},{"$f":"SUM(ICB_at_2000!O607,Vines!O607,WestNet!O607,Capex_to_Jun_2014!O607,Capex_from_Jul_2014!O607)","v":1.8669186169102299},{"$f":"SUM(ICB_at_2000!P607,Vines!P607,WestNet!P607,Capex_to_Jun_2014!P607,Capex_from_Jul_2014!P607)","v":0.1918006995967742},{"$f":"SUM(ICB_at_2000!Q607,Vines!Q607,WestNet!Q607,Capex_to_Jun_2014!Q607,Capex_from_Jul_2014!Q607)","v":0.24546544123505976},{"$f":"SUM(ICB_at_2000!R607,Vines!R607,WestNet!R607,Capex_to_Jun_2014!R607,Capex_from_Jul_2014!R607)","v":4.0275892120622573E-3},{"$f":"SUM(ICB_at_2000!S607,Vines!S607,WestNet!S607,Capex_to_Jun_2014!S607,Capex_from_Jul_2014!S607)","v":6.0650000000000005E-4},{"$f":"SUM(ICB_at_2000!T607,Vines!T607,WestNet!T607,Capex_to_Jun_2014!T607,Capex_from_Jul_2014!T607)","v":8.0946040567380483E-3},{"$f":"SUM(ICB_at_2000!U607,Vines!U607,WestNet!U607,Capex_to_Jun_2014!U607,Capex_from_Jul_2014!U607)","v":0},{"$f":"SUM(ICB_at_2000!V607,Vines!V607,WestNet!V607,Capex_to_Jun_2014!V607,Capex_from_Jul_2014!V607)","v":0},{"$f":"SUM(ICB_at_2000!W607,Vines!W607,WestNet!W607,Capex_to_Jun_2014!W607,Capex_from_Jul_2014!W607)","v":0.60389025426861742},{"$f":"SUM(ICB_at_2000!X607,Vines!X607,WestNet!X607,Capex_to_Jun_2014!X607,Capex_from_Jul_2014!X607)","v":8.9362101632469386},{"$f":"SUM(ICB_at_2000!Y607,Vines!Y607,WestNet!Y607,Capex_to_Jun_2014!Y607,Capex_from_Jul_2014!Y607)","v":4.621590200802804},{"$f":"SUM(ICB_at_2000!Z607,Vines!Z607,WestNet!Z607,Capex_to_Jun_2014!Z607,Capex_from_Jul_2014!Z607)","v":7.1356769228356534}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"SUM(ICB_at_2000!E608,Vines!E608,WestNet!E608,Capex_to_Jun_2014!E608,Capex_from_Jul_2014!E608)","v":0},{"$f":"SUM(ICB_at_2000!F608,Vines!F608,WestNet!F608,Capex_to_Jun_2014!F608,Capex_from_Jul_2014!F608)","v":8.26703789677002E-2},{"$f":"SUM(ICB_at_2000!G608,Vines!G608,WestNet!G608,Capex_to_Jun_2014!G608,Capex_from_Jul_2014!G608)","v":0},{"$f":"SUM(ICB_at_2000!H608,Vines!H608,WestNet!H608,Capex_to_Jun_2014!H608,Capex_from_Jul_2014!H608)","v":0},{"$f":"SUM(ICB_at_2000!I608,Vines!I608,WestNet!I608,Capex_to_Jun_2014!I608,Capex_from_Jul_2014!I608)","v":0},{"$f":"SUM(ICB_at_2000!J608,Vines!J608,WestNet!J608,Capex_to_Jun_2014!J608,Capex_from_Jul_2014!J608)","v":0},{"$f":"SUM(ICB_at_2000!K608,Vines!K608,WestNet!K608,Capex_to_Jun_2014!K608,Capex_from_Jul_2014!K608)","v":0},{"$f":"SUM(ICB_at_2000!L608,Vines!L608,WestNet!L608,Capex_to_Jun_2014!L608,Capex_from_Jul_2014!L608)","v":4.6908113157606637E-2},{"$f":"SUM(ICB_at_2000!M608,Vines!M608,WestNet!M608,Capex_to_Jun_2014!M608,Capex_from_Jul_2014!M608)","v":0.1311685455245189},{"$f":"SUM(ICB_at_2000!N608,Vines!N608,WestNet!N608,Capex_to_Jun_2014!N608,Capex_from_Jul_2014!N608)","v":0.16896966932488627},{"$f":"SUM(ICB_at_2000!O608,Vines!O608,WestNet!O608,Capex_to_Jun_2014!O608,Capex_from_Jul_2014!O608)","v":0.11721184446764092},{"$f":"SUM(ICB_at_2000!P608,Vines!P608,WestNet!P608,Capex_to_Jun_2014!P608,Capex_from_Jul_2014!P608)","v":1.1756235052945581},{"$f":"SUM(ICB_at_2000!Q608,Vines!Q608,WestNet!Q608,Capex_to_Jun_2014!Q608,Capex_from_Jul_2014!Q608)","v":0.78228742449030553},{"$f":"SUM(ICB_at_2000!R608,Vines!R608,WestNet!R608,Capex_to_Jun_2014!R608,Capex_from_Jul_2014!R608)","v":4.4451562287975666},{"$f":"SUM(ICB_at_2000!S608,Vines!S608,WestNet!S608,Capex_to_Jun_2014!S608,Capex_from_Jul_2014!S608)","v":10.359691399673466},{"$f":"SUM(ICB_at_2000!T608,Vines!T608,WestNet!T608,Capex_to_Jun_2014!T608,Capex_from_Jul_2014!T608)","v":2.2937754904632692},{"$f":"SUM(ICB_at_2000!U608,Vines!U608,WestNet!U608,Capex_to_Jun_2014!U608,Capex_from_Jul_2014!U608)","v":0},{"$f":"SUM(ICB_at_2000!V608,Vines!V608,WestNet!V608,Capex_to_Jun_2014!V608,Capex_from_Jul_2014!V608)","v":10.32544740442575},{"$f":"SUM(ICB_at_2000!W608,Vines!W608,WestNet!W608,Capex_to_Jun_2014!W608,Capex_from_Jul_2014!W608)","v":0.66282235577052573},{"$f":"SUM(ICB_at_2000!X608,Vines!X608,WestNet!X608,Capex_to_Jun_2014!X608,Capex_from_Jul_2014!X608)","v":0.45840117154758381},{"$f":"SUM(ICB_at_2000!Y608,Vines!Y608,WestNet!Y608,Capex_to_Jun_2014!Y608,Capex_from_Jul_2014!Y608)","v":2.1509556916194418E-2},{"$f":"SUM(ICB_at_2000!Z608,Vines!Z608,WestNet!Z608,Capex_to_Jun_2014!Z608,Capex_from_Jul_2014!Z608)","v":2.2047295839099274E-2}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,{"$f":"SUM(ICB_at_2000!E609,Vines!E609,WestNet!E609,Capex_to_Jun_2014!E609,Capex_from_Jul_2014!E609)","v":17.686792245583966},{"$f":"SUM(ICB_at_2000!F609,Vines!F609,WestNet!F609,Capex_to_Jun_2014!F609,Capex_from_Jul_2014!F609)","v":14.016205743635371},{"$f":"SUM(ICB_at_2000!G609,Vines!G609,WestNet!G609,Capex_to_Jun_2014!G609,Capex_from_Jul_2014!G609)","v":25.052578934765506},{"$f":"SUM(ICB_at_2000!H609,Vines!H609,WestNet!H609,Capex_to_Jun_2014!H609,Capex_from_Jul_2014!H609)","v":23.700500592601831},{"$f":"SUM(ICB_at_2000!I609,Vines!I609,WestNet!I609,Capex_to_Jun_2014!I609,Capex_from_Jul_2014!I609)","v":21.165933608156383},{"$f":"SUM(ICB_at_2000!J609,Vines!J609,WestNet!J609,Capex_to_Jun_2014!J609,Capex_from_Jul_2014!J609)","v":20.875615171797584},{"$f":"SUM(ICB_at_2000!K609,Vines!K609,WestNet!K609,Capex_to_Jun_2014!K609,Capex_from_Jul_2014!K609)","v":24.582300855515616},{"$f":"SUM(ICB_at_2000!L609,Vines!L609,WestNet!L609,Capex_to_Jun_2014!L609,Capex_from_Jul_2014!L609)","v":21.777002267746621},{"$f":"SUM(ICB_at_2000!M609,Vines!M609,WestNet!M609,Capex_to_Jun_2014!M609,Capex_from_Jul_2014!M609)","v":19.842557400081009},{"$f":"SUM(ICB_at_2000!N609,Vines!N609,WestNet!N609,Capex_to_Jun_2014!N609,Capex_from_Jul_2014!N609)","v":21.366146098101396},{"$f":"SUM(ICB_at_2000!O609,Vines!O609,WestNet!O609,Capex_to_Jun_2014!O609,Capex_from_Jul_2014!O609)","v":9.5571665564092676},{"$f":"SUM(ICB_at_2000!P609,Vines!P609,WestNet!P609,Capex_to_Jun_2014!P609,Capex_from_Jul_2014!P609)","v":20.868296319585657},{"$f":"SUM(ICB_at_2000!Q609,Vines!Q609,WestNet!Q609,Capex_to_Jun_2014!Q609,Capex_from_Jul_2014!Q609)","v":18.620053795398405},{"$f":"SUM(ICB_at_2000!R609,Vines!R609,WestNet!R609,Capex_to_Jun_2014!R609,Capex_from_Jul_2014!R609)","v":20.946546519863812},{"$f":"SUM(ICB_at_2000!S609,Vines!S609,WestNet!S609,Capex_to_Jun_2014!S609,Capex_from_Jul_2014!S609)","v":30.096388690000005},{"$f":"SUM(ICB_at_2000!T609,Vines!T609,WestNet!T609,Capex_to_Jun_2014!T609,Capex_from_Jul_2014!T609)","v":16.799267337186894},{"$f":"SUM(ICB_at_2000!U609,Vines!U609,WestNet!U609,Capex_to_Jun_2014!U609,Capex_from_Jul_2014!U609)","v":0},{"$f":"SUM(ICB_at_2000!V609,Vines!V609,WestNet!V609,Capex_to_Jun_2014!V609,Capex_from_Jul_2014!V609)","v":36.521970234663129},{"$f":"SUM(ICB_at_2000!W609,Vines!W609,WestNet!W609,Capex_to_Jun_2014!W609,Capex_from_Jul_2014!W609)","v":34.921441993292341},{"$f":"SUM(ICB_at_2000!X609,Vines!X609,WestNet!X609,Capex_to_Jun_2014!X609,Capex_from_Jul_2014!X609)","v":36.524861123079091},{"$f":"SUM(ICB_at_2000!Y609,Vines!Y609,WestNet!Y609,Capex_to_Jun_2014!Y609,Capex_from_Jul_2014!Y609)","v":38.837041634028566},{"$f":"SUM(ICB_at_2000!Z609,Vines!Z609,WestNet!Z609,Capex_to_Jun_2014!Z609,Capex_from_Jul_2014!Z609)","v":40.255153353279177}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000!E610,Vines!E610,WestNet!E610,Capex_to_Jun_2014!E610,Capex_from_Jul_2014!E610)","v":1.5958962690092984},{"$f":"SUM(ICB_at_2000!F610,Vines!F610,WestNet!F610,Capex_to_Jun_2014!F610,Capex_from_Jul_2014!F610)","v":0.34208432676289741},{"$f":"SUM(ICB_at_2000!G610,Vines!G610,WestNet!G610,Capex_to_Jun_2014!G610,Capex_from_Jul_2014!G610)","v":6.9515086893416648E-3},{"$f":"SUM(ICB_at_2000!H610,Vines!H610,WestNet!H610,Capex_to_Jun_2014!H610,Capex_from_Jul_2014!H610)","v":0.23440186152069215},{"$f":"SUM(ICB_at_2000!I610,Vines!I610,WestNet!I610,Capex_to_Jun_2014!I610,Capex_from_Jul_2014!I610)","v":0.10132461524854813},{"$f":"SUM(ICB_at_2000!J610,Vines!J610,WestNet!J610,Capex_to_Jun_2014!J610,Capex_from_Jul_2014!J610)","v":0},{"$f":"SUM(ICB_at_2000!K610,Vines!K610,WestNet!K610,Capex_to_Jun_2014!K610,Capex_from_Jul_2014!K610)","v":0},{"$f":"SUM(ICB_at_2000!L610,Vines!L610,WestNet!L610,Capex_to_Jun_2014!L610,Capex_from_Jul_2014!L610)","v":0},{"$f":"SUM(ICB_at_2000!M610,Vines!M610,WestNet!M610,Capex_to_Jun_2014!M610,Capex_from_Jul_2014!M610)","v":0},{"$f":"SUM(ICB_at_2000!N610,Vines!N610,WestNet!N610,Capex_to_Jun_2014!N610,Capex_from_Jul_2014!N610)","v":0},{"$f":"SUM(ICB_at_2000!O610,Vines!O610,WestNet!O610,Capex_to_Jun_2014!O610,Capex_from_Jul_2014!O610)","v":0},{"$f":"SUM(ICB_at_2000!P610,Vines!P610,WestNet!P610,Capex_to_Jun_2014!P610,Capex_from_Jul_2014!P610)","v":0.2217926097033989},{"$f":"SUM(ICB_at_2000!Q610,Vines!Q610,WestNet!Q610,Capex_to_Jun_2014!Q610,Capex_from_Jul_2014!Q610)","v":0.4097486453496853},{"$f":"SUM(ICB_at_2000!R610,Vines!R610,WestNet!R610,Capex_to_Jun_2014!R610,Capex_from_Jul_2014!R610)","v":0.82306695453684664},{"$f":"SUM(ICB_at_2000!S610,Vines!S610,WestNet!S610,Capex_to_Jun_2014!S610,Capex_from_Jul_2014!S610)","v":1.3323898523270403},{"$f":"SUM(ICB_at_2000!T610,Vines!T610,WestNet!T610,Capex_to_Jun_2014!T610,Capex_from_Jul_2014!T610)","v":0.21486011343622549},{"$f":"SUM(ICB_at_2000!U610,Vines!U610,WestNet!U610,Capex_to_Jun_2014!U610,Capex_from_Jul_2014!U610)","v":0},{"$f":"SUM(ICB_at_2000!V610,Vines!V610,WestNet!V610,Capex_to_Jun_2014!V610,Capex_from_Jul_2014!V610)","v":1.5560136132944198},{"$f":"SUM(ICB_at_2000!W610,Vines!W610,WestNet!W610,Capex_to_Jun_2014!W610,Capex_from_Jul_2014!W610)","v":1.4792286204817984},{"$f":"SUM(ICB_at_2000!X610,Vines!X610,WestNet!X610,Capex_to_Jun_2014!X610,Capex_from_Jul_2014!X610)","v":1.3405742253920059},{"$f":"SUM(ICB_at_2000!Y610,Vines!Y610,WestNet!Y610,Capex_to_Jun_2014!Y610,Capex_from_Jul_2014!Y610)","v":1.0829725763347657},{"$f":"SUM(ICB_at_2000!Z610,Vines!Z610,WestNet!Z610,Capex_to_Jun_2014!Z610,Capex_from_Jul_2014!Z610)","v":1.1100468907431345}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000!E611,Vines!E611,WestNet!E611,Capex_to_Jun_2014!E611,Capex_from_Jul_2014!E611)","v":0},{"$f":"SUM(ICB_at_2000!F611,Vines!F611,WestNet!F611,Capex_to_Jun_2014!F611,Capex_from_Jul_2014!F611)","v":0},{"$f":"SUM(ICB_at_2000!G611,Vines!G611,WestNet!G611,Capex_to_Jun_2014!G611,Capex_from_Jul_2014!G611)","v":0},{"$f":"SUM(ICB_at_2000!H611,Vines!H611,WestNet!H611,Capex_to_Jun_2014!H611,Capex_from_Jul_2014!H611)","v":0},{"$f":"SUM(ICB_at_2000!I611,Vines!I611,WestNet!I611,Capex_to_Jun_2014!I611,Capex_from_Jul_2014!I611)","v":0},{"$f":"SUM(ICB_at_2000!J611,Vines!J611,WestNet!J611,Capex_to_Jun_2014!J611,Capex_from_Jul_2014!J611)","v":0},{"$f":"SUM(ICB_at_2000!K611,Vines!K611,WestNet!K611,Capex_to_Jun_2014!K611,Capex_from_Jul_2014!K611)","v":0},{"$f":"SUM(ICB_at_2000!L611,Vines!L611,WestNet!L611,Capex_to_Jun_2014!L611,Capex_from_Jul_2014!L611)","v":0},{"$f":"SUM(ICB_at_2000!M611,Vines!M611,WestNet!M611,Capex_to_Jun_2014!M611,Capex_from_Jul_2014!M611)","v":0},{"$f":"SUM(ICB_at_2000!N611,Vines!N611,WestNet!N611,Capex_to_Jun_2014!N611,Capex_from_Jul_2014!N611)","v":0},{"$f":"SUM(ICB_at_2000!O611,Vines!O611,WestNet!O611,Capex_to_Jun_2014!O611,Capex_from_Jul_2014!O611)","v":0},{"$f":"SUM(ICB_at_2000!P611,Vines!P611,WestNet!P611,Capex_to_Jun_2014!P611,Capex_from_Jul_2014!P611)","v":0.51289599905562977},{"$f":"SUM(ICB_at_2000!Q611,Vines!Q611,WestNet!Q611,Capex_to_Jun_2014!Q611,Capex_from_Jul_2014!Q611)","v":0.7959894488424416},{"$f":"SUM(ICB_at_2000!R611,Vines!R611,WestNet!R611,Capex_to_Jun_2014!R611,Capex_from_Jul_2014!R611)","v":3.2870633427935543},{"$f":"SUM(ICB_at_2000!S611,Vines!S611,WestNet!S611,Capex_to_Jun_2014!S611,Capex_from_Jul_2014!S611)","v":3.7773010035411176},{"$f":"SUM(ICB_at_2000!T611,Vines!T611,WestNet!T611,Capex_to_Jun_2014!T611,Capex_from_Jul_2014!T611)","v":3.0391526658357031},{"$f":"SUM(ICB_at_2000!U611,Vines!U611,WestNet!U611,Capex_to_Jun_2014!U611,Capex_from_Jul_2014!U611)","v":0},{"$f":"SUM(ICB_at_2000!V611,Vines!V611,WestNet!V611,Capex_to_Jun_2014!V611,Capex_from_Jul_2014!V611)","v":1.2219407539441693},{"$f":"SUM(ICB_at_2000!W611,Vines!W611,WestNet!W611,Capex_to_Jun_2014!W611,Capex_from_Jul_2014!W611)","v":0.81147876183903267},{"$f":"SUM(ICB_at_2000!X611,Vines!X611,WestNet!X611,Capex_to_Jun_2014!X611,Capex_from_Jul_2014!X611)","v":1.4481780391264516},{"$f":"SUM(ICB_at_2000!Y611,Vines!Y611,WestNet!Y611,Capex_to_Jun_2014!Y611,Capex_from_Jul_2014!Y611)","v":4.8851532173791394},{"$f":"SUM(ICB_at_2000!Z611,Vines!Z611,WestNet!Z611,Capex_to_Jun_2014!Z611,Capex_from_Jul_2014!Z611)","v":4.8863246554751125}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,{"$f":"SUM(ICB_at_2000!E612,Vines!E612,WestNet!E612,Capex_to_Jun_2014!E612,Capex_from_Jul_2014!E612)","v":4.629901822099785},{"$f":"SUM(ICB_at_2000!F612,Vines!F612,WestNet!F612,Capex_to_Jun_2014!F612,Capex_from_Jul_2014!F612)","v":0.87088968188387605},{"$f":"SUM(ICB_at_2000!G612,Vines!G612,WestNet!G612,Capex_to_Jun_2014!G612,Capex_from_Jul_2014!G612)","v":0.49077651346752149},{"$f":"SUM(ICB_at_2000!H612,Vines!H612,WestNet!H612,Capex_to_Jun_2014!H612,Capex_from_Jul_2014!H612)","v":0.45263807741926765},{"$f":"SUM(ICB_at_2000!I612,Vines!I612,WestNet!I612,Capex_to_Jun_2014!I612,Capex_from_Jul_2014!I612)","v":1.2821526997270576},{"$f":"SUM(ICB_at_2000!J612,Vines!J612,WestNet!J612,Capex_to_Jun_2014!J612,Capex_from_Jul_2014!J612)","v":0.46820599448495315},{"$f":"SUM(ICB_at_2000!K612,Vines!K612,WestNet!K612,Capex_to_Jun_2014!K612,Capex_from_Jul_2014!K612)","v":1.2941318109563446E-3},{"$f":"SUM(ICB_at_2000!L612,Vines!L612,WestNet!L612,Capex_to_Jun_2014!L612,Capex_from_Jul_2014!L612)","v":0},{"$f":"SUM(ICB_at_2000!M612,Vines!M612,WestNet!M612,Capex_to_Jun_2014!M612,Capex_from_Jul_2014!M612)","v":2.9224397354510865},{"$f":"SUM(ICB_at_2000!N612,Vines!N612,WestNet!N612,Capex_to_Jun_2014!N612,Capex_from_Jul_2014!N612)","v":2.1146036555078211},{"$f":"SUM(ICB_at_2000!O612,Vines!O612,WestNet!O612,Capex_to_Jun_2014!O612,Capex_from_Jul_2014!O612)","v":1.8925037507742057},{"$f":"SUM(ICB_at_2000!P612,Vines!P612,WestNet!P612,Capex_to_Jun_2014!P612,Capex_from_Jul_2014!P612)","v":4.3246415871632768},{"$f":"SUM(ICB_at_2000!Q612,Vines!Q612,WestNet!Q612,Capex_to_Jun_2014!Q612,Capex_from_Jul_2014!Q612)","v":3.2696333508071507},{"$f":"SUM(ICB_at_2000!R612,Vines!R612,WestNet!R612,Capex_to_Jun_2014!R612,Capex_from_Jul_2014!R612)","v":5.2156488638268135},{"$f":"SUM(ICB_at_2000!S612,Vines!S612,WestNet!S612,Capex_to_Jun_2014!S612,Capex_from_Jul_2014!S612)","v":4.3356692511648482},{"$f":"SUM(ICB_at_2000!T612,Vines!T612,WestNet!T612,Capex_to_Jun_2014!T612,Capex_from_Jul_2014!T612)","v":4.9619040314716587},{"$f":"SUM(ICB_at_2000!U612,Vines!U612,WestNet!U612,Capex_to_Jun_2014!U612,Capex_from_Jul_2014!U612)","v":0},{"$f":"SUM(ICB_at_2000!V612,Vines!V612,WestNet!V612,Capex_to_Jun_2014!V612,Capex_from_Jul_2014!V612)","v":7.5629458598238308},{"$f":"SUM(ICB_at_2000!W612,Vines!W612,WestNet!W612,Capex_to_Jun_2014!W612,Capex_from_Jul_2014!W612)","v":7.2079137417530648},{"$f":"SUM(ICB_at_2000!X612,Vines!X612,WestNet!X612,Capex_to_Jun_2014!X612,Capex_from_Jul_2014!X612)","v":5.6616645665631422},{"$f":"SUM(ICB_at_2000!Y612,Vines!Y612,WestNet!Y612,Capex_to_Jun_2014!Y612,Capex_from_Jul_2014!Y612)","v":4.67739762390483},{"$f":"SUM(ICB_at_2000!Z612,Vines!Z612,WestNet!Z612,Capex_to_Jun_2014!Z612,Capex_from_Jul_2014!Z612)","v":3.0571298277465182}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,{"$f":"SUM(ICB_at_2000!E613,Vines!E613,WestNet!E613,Capex_to_Jun_2014!E613,Capex_from_Jul_2014!E613)","v":1.580213405548076E-4},{"$f":"SUM(ICB_at_2000!F613,Vines!F613,WestNet!F613,Capex_to_Jun_2014!F613,Capex_from_Jul_2014!F613)","v":5.8243872011917086E-3},{"$f":"SUM(ICB_at_2000!G613,Vines!G613,WestNet!G613,Capex_to_Jun_2014!G613,Capex_from_Jul_2014!G613)","v":2.3337964604043377},{"$f":"SUM(ICB_at_2000!H613,Vines!H613,WestNet!H613,Capex_to_Jun_2014!H613,Capex_from_Jul_2014!H613)","v":4.0766767190020223},{"$f":"SUM(ICB_at_2000!I613,Vines!I613,WestNet!I613,Capex_to_Jun_2014!I613,Capex_from_Jul_2014!I613)","v":9.0995583889916372},{"$f":"SUM(ICB_at_2000!J613,Vines!J613,WestNet!J613,Capex_to_Jun_2014!J613,Capex_from_Jul_2014!J613)","v":0},{"$f":"SUM(ICB_at_2000!K613,Vines!K613,WestNet!K613,Capex_to_Jun_2014!K613,Capex_from_Jul_2014!K613)","v":0},{"$f":"SUM(ICB_at_2000!L613,Vines!L613,WestNet!L613,Capex_to_Jun_2014!L613,Capex_from_Jul_2014!L613)","v":0},{"$f":"SUM(ICB_at_2000!M613,Vines!M613,WestNet!M613,Capex_to_Jun_2014!M613,Capex_from_Jul_2014!M613)","v":0},{"$f":"SUM(ICB_at_2000!N613,Vines!N613,WestNet!N613,Capex_to_Jun_2014!N613,Capex_from_Jul_2014!N613)","v":0},{"$f":"SUM(ICB_at_2000!O613,Vines!O613,WestNet!O613,Capex_to_Jun_2014!O613,Capex_from_Jul_2014!O613)","v":0},{"$f":"SUM(ICB_at_2000!P613,Vines!P613,WestNet!P613,Capex_to_Jun_2014!P613,Capex_from_Jul_2014!P613)","v":0},{"$f":"SUM(ICB_at_2000!Q613,Vines!Q613,WestNet!Q613,Capex_to_Jun_2014!Q613,Capex_from_Jul_2014!Q613)","v":0},{"$f":"SUM(ICB_at_2000!R613,Vines!R613,WestNet!R613,Capex_to_Jun_2014!R613,Capex_from_Jul_2014!R613)","v":0},{"$f":"SUM(ICB_at_2000!S613,Vines!S613,WestNet!S613,Capex_to_Jun_2014!S613,Capex_from_Jul_2014!S613)","v":0},{"$f":"SUM(ICB_at_2000!T613,Vines!T613,WestNet!T613,Capex_to_Jun_2014!T613,Capex_from_Jul_2014!T613)","v":0},{"$f":"SUM(ICB_at_2000!U613,Vines!U613,WestNet!U613,Capex_to_Jun_2014!U613,Capex_from_Jul_2014!U613)","v":0},{"$f":"SUM(ICB_at_2000!V613,Vines!V613,WestNet!V613,Capex_to_Jun_2014!V613,Capex_from_Jul_2014!V613)","v":0},{"$f":"SUM(ICB_at_2000!W613,Vines!W613,WestNet!W613,Capex_to_Jun_2014!W613,Capex_from_Jul_2014!W613)","v":0},{"$f":"SUM(ICB_at_2000!X613,Vines!X613,WestNet!X613,Capex_to_Jun_2014!X613,Capex_from_Jul_2014!X613)","v":0},{"$f":"SUM(ICB_at_2000!Y613,Vines!Y613,WestNet!Y613,Capex_to_Jun_2014!Y613,Capex_from_Jul_2014!Y613)","v":0},{"$f":"SUM(ICB_at_2000!Z613,Vines!Z613,WestNet!Z613,Capex_to_Jun_2014!Z613,Capex_from_Jul_2014!Z613)","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,{"$f":"SUM(ICB_at_2000!E614,Vines!E614,WestNet!E614,Capex_to_Jun_2014!E614,Capex_from_Jul_2014!E614)","v":0.34775570049468357},{"$f":"SUM(ICB_at_2000!F614,Vines!F614,WestNet!F614,Capex_to_Jun_2014!F614,Capex_from_Jul_2014!F614)","v":0.25798859643368505},{"$f":"SUM(ICB_at_2000!G614,Vines!G614,WestNet!G614,Capex_to_Jun_2014!G614,Capex_from_Jul_2014!G614)","v":0},{"$f":"SUM(ICB_at_2000!H614,Vines!H614,WestNet!H614,Capex_to_Jun_2014!H614,Capex_from_Jul_2014!H614)","v":0},{"$f":"SUM(ICB_at_2000!I614,Vines!I614,WestNet!I614,Capex_to_Jun_2014!I614,Capex_from_Jul_2014!I614)","v":0},{"$f":"SUM(ICB_at_2000!J614,Vines!J614,WestNet!J614,Capex_to_Jun_2014!J614,Capex_from_Jul_2014!J614)","v":0},{"$f":"SUM(ICB_at_2000!K614,Vines!K614,WestNet!K614,Capex_to_Jun_2014!K614,Capex_from_Jul_2014!K614)","v":0},{"$f":"SUM(ICB_at_2000!L614,Vines!L614,WestNet!L614,Capex_to_Jun_2014!L614,Capex_from_Jul_2014!L614)","v":0},{"$f":"SUM(ICB_at_2000!M614,Vines!M614,WestNet!M614,Capex_to_Jun_2014!M614,Capex_from_Jul_2014!M614)","v":0},{"$f":"SUM(ICB_at_2000!N614,Vines!N614,WestNet!N614,Capex_to_Jun_2014!N614,Capex_from_Jul_2014!N614)","v":0},{"$f":"SUM(ICB_at_2000!O614,Vines!O614,WestNet!O614,Capex_to_Jun_2014!O614,Capex_from_Jul_2014!O614)","v":0},{"$f":"SUM(ICB_at_2000!P614,Vines!P614,WestNet!P614,Capex_to_Jun_2014!P614,Capex_from_Jul_2014!P614)","v":0},{"$f":"SUM(ICB_at_2000!Q614,Vines!Q614,WestNet!Q614,Capex_to_Jun_2014!Q614,Capex_from_Jul_2014!Q614)","v":0},{"$f":"SUM(ICB_at_2000!R614,Vines!R614,WestNet!R614,Capex_to_Jun_2014!R614,Capex_from_Jul_2014!R614)","v":0},{"$f":"SUM(ICB_at_2000!S614,Vines!S614,WestNet!S614,Capex_to_Jun_2014!S614,Capex_from_Jul_2014!S614)","v":0},{"$f":"SUM(ICB_at_2000!T614,Vines!T614,WestNet!T614,Capex_to_Jun_2014!T614,Capex_from_Jul_2014!T614)","v":0},{"$f":"SUM(ICB_at_2000!U614,Vines!U614,WestNet!U614,Capex_to_Jun_2014!U614,Capex_from_Jul_2014!U614)","v":0},{"$f":"SUM(ICB_at_2000!V614,Vines!V614,WestNet!V614,Capex_to_Jun_2014!V614,Capex_from_Jul_2014!V614)","v":5.0330070262778781},{"$f":"SUM(ICB_at_2000!W614,Vines!W614,WestNet!W614,Capex_to_Jun_2014!W614,Capex_from_Jul_2014!W614)","v":0.58502220846683584},{"$f":"SUM(ICB_at_2000!X614,Vines!X614,WestNet!X614,Capex_to_Jun_2014!X614,Capex_from_Jul_2014!X614)","v":0.381594031431777},{"$f":"SUM(ICB_at_2000!Y614,Vines!Y614,WestNet!Y614,Capex_to_Jun_2014!Y614,Capex_from_Jul_2014!Y614)","v":0},{"$f":"SUM(ICB_at_2000!Z614,Vines!Z614,WestNet!Z614,Capex_to_Jun_2014!Z614,Capex_from_Jul_2014!Z614)","v":0}]
[]
[null,"Total CAPEX","$m",null,{"$f":"SUM(E601:E615)","v":36.411566993873087},{"$f":"SUM(F601:F615)","v":24.979530699749109},33.812609565699738,37.581845150059934,43.553055484273088,30.914594941590821,37.247698731706926,39.146806105732409,39.875659997203421,47.653494857153163,27.734045317012459,41.514634541585885,38.791017257756515,79.444219768009262,72.191039216706471,43.704104847787995,0,108.84118239248542,121.84248552809619,126.22221532345347,123.23834885247042,118.63660173363829]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  "}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM(ICB_at_2000!E619,Vines!E619,WestNet!E619,Capex_to_Jun_2014!E619,Capex_from_Jul_2014!E619)","v":2.2148709212211073},{"$f":"SUM(ICB_at_2000!F619,Vines!F619,WestNet!F619,Capex_to_Jun_2014!F619,Capex_from_Jul_2014!F619)","v":2.2555933788882454},{"$f":"SUM(ICB_at_2000!G619,Vines!G619,WestNet!G619,Capex_to_Jun_2014!G619,Capex_from_Jul_2014!G619)","v":2.2939133313166868},{"$f":"SUM(ICB_at_2000!H619,Vines!H619,WestNet!H619,Capex_to_Jun_2014!H619,Capex_from_Jul_2014!H619)","v":2.3268605603242078},{"$f":"SUM(ICB_at_2000!I619,Vines!I619,WestNet!I619,Capex_to_Jun_2014!I619,Capex_from_Jul_2014!I619)","v":2.3541087362885929},{"$f":"SUM(ICB_at_2000!J619,Vines!J619,WestNet!J619,Capex_to_Jun_2014!J619,Capex_from_Jul_2014!J619)","v":2.2149108524659846},{"$f":"SUM(ICB_at_2000!K619,Vines!K619,WestNet!K619,Capex_to_Jun_2014!K619,Capex_from_Jul_2014!K619)","v":2.2220192686177183},{"$f":"SUM(ICB_at_2000!L619,Vines!L619,WestNet!L619,Capex_to_Jun_2014!L619,Capex_from_Jul_2014!L619)","v":2.2310001828522275},{"$f":"SUM(ICB_at_2000!M619,Vines!M619,WestNet!M619,Capex_to_Jun_2014!M619,Capex_from_Jul_2014!M619)","v":2.2399810970867371},{"$f":"SUM(ICB_at_2000!N619,Vines!N619,WestNet!N619,Capex_to_Jun_2014!N619,Capex_from_Jul_2014!N619)","v":2.2480416094673479},{"$f":"SUM(ICB_at_2000!O619,Vines!O619,WestNet!O619,Capex_to_Jun_2014!O619,Capex_from_Jul_2014!O619)","v":1.1866825789188091},{"$f":"SUM(ICB_at_2000!P619,Vines!P619,WestNet!P619,Capex_to_Jun_2014!P619,Capex_from_Jul_2014!P619)","v":2.4629914760623564},{"$f":"SUM(ICB_at_2000!Q619,Vines!Q619,WestNet!Q619,Capex_to_Jun_2014!Q619,Capex_from_Jul_2014!Q619)","v":2.5019936161741492},{"$f":"SUM(ICB_at_2000!R619,Vines!R619,WestNet!R619,Capex_to_Jun_2014!R619,Capex_from_Jul_2014!R619)","v":2.5675812837681455},{"$f":"SUM(ICB_at_2000!S619,Vines!S619,WestNet!S619,Capex_to_Jun_2014!S619,Capex_from_Jul_2014!S619)","v":2.6673676926995862},{"$f":"SUM(ICB_at_2000!T619,Vines!T619,WestNet!T619,Capex_to_Jun_2014!T619,Capex_from_Jul_2014!T619)","v":-1.2255117526267774},{"$f":"SUM(ICB_at_2000!U619,Vines!U619,WestNet!U619,Capex_to_Jun_2014!U619,Capex_from_Jul_2014!U619)","v":1.9209462175567209},{"$f":"SUM(ICB_at_2000!V619,Vines!V619,WestNet!V619,Capex_to_Jun_2014!V619,Capex_from_Jul_2014!V619)","v":-4.3411065399023352},{"$f":"SUM(ICB_at_2000!W619,Vines!W619,WestNet!W619,Capex_to_Jun_2014!W619,Capex_from_Jul_2014!W619)","v":-2.2373112229205434},{"$f":"SUM(ICB_at_2000!X619,Vines!X619,WestNet!X619,Capex_to_Jun_2014!X619,Capex_from_Jul_2014!X619)","v":-1.6458049699889068},{"$f":"SUM(ICB_at_2000!Y619,Vines!Y619,WestNet!Y619,Capex_to_Jun_2014!Y619,Capex_from_Jul_2014!Y619)","v":-1.087169873588937},{"$f":"SUM(ICB_at_2000!Z619,Vines!Z619,WestNet!Z619,Capex_to_Jun_2014!Z619,Capex_from_Jul_2014!Z619)","v":-0.61518399946723368}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM(ICB_at_2000!E620,Vines!E620,WestNet!E620,Capex_to_Jun_2014!E620,Capex_from_Jul_2014!E620)","v":0},{"$f":"SUM(ICB_at_2000!F620,Vines!F620,WestNet!F620,Capex_to_Jun_2014!F620,Capex_from_Jul_2014!F620)","v":0},{"$f":"SUM(ICB_at_2000!G620,Vines!G620,WestNet!G620,Capex_to_Jun_2014!G620,Capex_from_Jul_2014!G620)","v":0},{"$f":"SUM(ICB_at_2000!H620,Vines!H620,WestNet!H620,Capex_to_Jun_2014!H620,Capex_from_Jul_2014!H620)","v":0},{"$f":"SUM(ICB_at_2000!I620,Vines!I620,WestNet!I620,Capex_to_Jun_2014!I620,Capex_from_Jul_2014!I620)","v":0},{"$f":"SUM(ICB_at_2000!J620,Vines!J620,WestNet!J620,Capex_to_Jun_2014!J620,Capex_from_Jul_2014!J620)","v":0},{"$f":"SUM(ICB_at_2000!K620,Vines!K620,WestNet!K620,Capex_to_Jun_2014!K620,Capex_from_Jul_2014!K620)","v":0},{"$f":"SUM(ICB_at_2000!L620,Vines!L620,WestNet!L620,Capex_to_Jun_2014!L620,Capex_from_Jul_2014!L620)","v":0},{"$f":"SUM(ICB_at_2000!M620,Vines!M620,WestNet!M620,Capex_to_Jun_2014!M620,Capex_from_Jul_2014!M620)","v":0},{"$f":"SUM(ICB_at_2000!N620,Vines!N620,WestNet!N620,Capex_to_Jun_2014!N620,Capex_from_Jul_2014!N620)","v":0},{"$f":"SUM(ICB_at_2000!O620,Vines!O620,WestNet!O620,Capex_to_Jun_2014!O620,Capex_from_Jul_2014!O620)","v":0},{"$f":"SUM(ICB_at_2000!P620,Vines!P620,WestNet!P620,Capex_to_Jun_2014!P620,Capex_from_Jul_2014!P620)","v":0},{"$f":"SUM(ICB_at_2000!Q620,Vines!Q620,WestNet!Q620,Capex_to_Jun_2014!Q620,Capex_from_Jul_2014!Q620)","v":0},{"$f":"SUM(ICB_at_2000!R620,Vines!R620,WestNet!R620,Capex_to_Jun_2014!R620,Capex_from_Jul_2014!R620)","v":0},{"$f":"SUM(ICB_at_2000!S620,Vines!S620,WestNet!S620,Capex_to_Jun_2014!S620,Capex_from_Jul_2014!S620)","v":0},{"$f":"SUM(ICB_at_2000!T620,Vines!T620,WestNet!T620,Capex_to_Jun_2014!T620,Capex_from_Jul_2014!T620)","v":-0.50746361148414032},{"$f":"SUM(ICB_at_2000!U620,Vines!U620,WestNet!U620,Capex_to_Jun_2014!U620,Capex_from_Jul_2014!U620)","v":0.10189327087619481},{"$f":"SUM(ICB_at_2000!V620,Vines!V620,WestNet!V620,Capex_to_Jun_2014!V620,Capex_from_Jul_2014!V620)","v":-0.16421207802171539},{"$f":"SUM(ICB_at_2000!W620,Vines!W620,WestNet!W620,Capex_to_Jun_2014!W620,Capex_from_Jul_2014!W620)","v":-3.4944694373035948E-2},{"$f":"SUM(ICB_at_2000!X620,Vines!X620,WestNet!X620,Capex_to_Jun_2014!X620,Capex_from_Jul_2014!X620)","v":-3.2099870921829129E-2},{"$f":"SUM(ICB_at_2000!Y620,Vines!Y620,WestNet!Y620,Capex_to_Jun_2014!Y620,Capex_from_Jul_2014!Y620)","v":-2.9064585109135718E-2},{"$f":"SUM(ICB_at_2000!Z620,Vines!Z620,WestNet!Z620,Capex_to_Jun_2014!Z620,Capex_from_Jul_2014!Z620)","v":3.0889068078163315E-2}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000!E621,Vines!E621,WestNet!E621,Capex_to_Jun_2014!E621,Capex_from_Jul_2014!E621)","v":5.5108013173981387},{"$f":"SUM(ICB_at_2000!F621,Vines!F621,WestNet!F621,Capex_to_Jun_2014!F621,Capex_from_Jul_2014!F621)","v":5.6105172654737894},{"$f":"SUM(ICB_at_2000!G621,Vines!G621,WestNet!G621,Capex_to_Jun_2014!G621,Capex_from_Jul_2014!G621)","v":5.6912094499948243},{"$f":"SUM(ICB_at_2000!H621,Vines!H621,WestNet!H621,Capex_to_Jun_2014!H621,Capex_from_Jul_2014!H621)","v":5.7395946176405737},{"$f":"SUM(ICB_at_2000!I621,Vines!I621,WestNet!I621,Capex_to_Jun_2014!I621,Capex_from_Jul_2014!I621)","v":5.7725455523466209},{"$f":"SUM(ICB_at_2000!J621,Vines!J621,WestNet!J621,Capex_to_Jun_2014!J621,Capex_from_Jul_2014!J621)","v":6.1007571306246033},{"$f":"SUM(ICB_at_2000!K621,Vines!K621,WestNet!K621,Capex_to_Jun_2014!K621,Capex_from_Jul_2014!K621)","v":6.2213067043088914},{"$f":"SUM(ICB_at_2000!L621,Vines!L621,WestNet!L621,Capex_to_Jun_2014!L621,Capex_from_Jul_2014!L621)","v":6.3338526084534212},{"$f":"SUM(ICB_at_2000!M621,Vines!M621,WestNet!M621,Capex_to_Jun_2014!M621,Capex_from_Jul_2014!M621)","v":6.4287378615406983},{"$f":"SUM(ICB_at_2000!N621,Vines!N621,WestNet!N621,Capex_to_Jun_2014!N621,Capex_from_Jul_2014!N621)","v":6.5361226300278625},{"$f":"SUM(ICB_at_2000!O621,Vines!O621,WestNet!O621,Capex_to_Jun_2014!O621,Capex_from_Jul_2014!O621)","v":2.7241419755913183},{"$f":"SUM(ICB_at_2000!P621,Vines!P621,WestNet!P621,Capex_to_Jun_2014!P621,Capex_from_Jul_2014!P621)","v":5.4482839511826366},{"$f":"SUM(ICB_at_2000!Q621,Vines!Q621,WestNet!Q621,Capex_to_Jun_2014!Q621,Capex_from_Jul_2014!Q621)","v":5.4482839511826358},{"$f":"SUM(ICB_at_2000!R621,Vines!R621,WestNet!R621,Capex_to_Jun_2014!R621,Capex_from_Jul_2014!R621)","v":5.4482839511826358},{"$f":"SUM(ICB_at_2000!S621,Vines!S621,WestNet!S621,Capex_to_Jun_2014!S621,Capex_from_Jul_2014!S621)","v":5.4482839511826358},{"$f":"SUM(ICB_at_2000!T621,Vines!T621,WestNet!T621,Capex_to_Jun_2014!T621,Capex_from_Jul_2014!T621)","v":-6.5592371131672489E-2},{"$f":"SUM(ICB_at_2000!U621,Vines!U621,WestNet!U621,Capex_to_Jun_2014!U621,Capex_from_Jul_2014!U621)","v":2.8269331347896087},{"$f":"SUM(ICB_at_2000!V621,Vines!V621,WestNet!V621,Capex_to_Jun_2014!V621,Capex_from_Jul_2014!V621)","v":-2.8569353311759094},{"$f":"SUM(ICB_at_2000!W621,Vines!W621,WestNet!W621,Capex_to_Jun_2014!W621,Capex_from_Jul_2014!W621)","v":0.11059440544352184},{"$f":"SUM(ICB_at_2000!X621,Vines!X621,WestNet!X621,Capex_to_Jun_2014!X621,Capex_from_Jul_2014!X621)","v":0.25823958873757702},{"$f":"SUM(ICB_at_2000!Y621,Vines!Y621,WestNet!Y621,Capex_to_Jun_2014!Y621,Capex_from_Jul_2014!Y621)","v":0.41319790969293202},{"$f":"SUM(ICB_at_2000!Z621,Vines!Z621,WestNet!Z621,Capex_to_Jun_2014!Z621,Capex_from_Jul_2014!Z621)","v":0.57574274695309358}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000!E622,Vines!E622,WestNet!E622,Capex_to_Jun_2014!E622,Capex_from_Jul_2014!E622)","v":3.7346794308194751},{"$f":"SUM(ICB_at_2000!F622,Vines!F622,WestNet!F622,Capex_to_Jun_2014!F622,Capex_from_Jul_2014!F622)","v":3.7363088863999825},{"$f":"SUM(ICB_at_2000!G622,Vines!G622,WestNet!G622,Capex_to_Jun_2014!G622,Capex_from_Jul_2014!G622)","v":3.7364125605673326},{"$f":"SUM(ICB_at_2000!H622,Vines!H622,WestNet!H622,Capex_to_Jun_2014!H622,Capex_from_Jul_2014!H622)","v":3.7365668723361218},{"$f":"SUM(ICB_at_2000!I622,Vines!I622,WestNet!I622,Capex_to_Jun_2014!I622,Capex_from_Jul_2014!I622)","v":3.7366953616608676},{"$f":"SUM(ICB_at_2000!J622,Vines!J622,WestNet!J622,Capex_to_Jun_2014!J622,Capex_from_Jul_2014!J622)","v":3.7577243400876652},{"$f":"SUM(ICB_at_2000!K622,Vines!K622,WestNet!K622,Capex_to_Jun_2014!K622,Capex_from_Jul_2014!K622)","v":3.7957748579604367},{"$f":"SUM(ICB_at_2000!L622,Vines!L622,WestNet!L622,Capex_to_Jun_2014!L622,Capex_from_Jul_2014!L622)","v":3.8357833446228677},{"$f":"SUM(ICB_at_2000!M622,Vines!M622,WestNet!M622,Capex_to_Jun_2014!M622,Capex_from_Jul_2014!M622)","v":3.8748348899450202},{"$f":"SUM(ICB_at_2000!N622,Vines!N622,WestNet!N622,Capex_to_Jun_2014!N622,Capex_from_Jul_2014!N622)","v":3.9194650811289402},{"$f":"SUM(ICB_at_2000!O622,Vines!O622,WestNet!O622,Capex_to_Jun_2014!O622,Capex_from_Jul_2014!O622)","v":2.6856504753390364},{"$f":"SUM(ICB_at_2000!P622,Vines!P622,WestNet!P622,Capex_to_Jun_2014!P622,Capex_from_Jul_2014!P622)","v":5.4728600432629166},{"$f":"SUM(ICB_at_2000!Q622,Vines!Q622,WestNet!Q622,Capex_to_Jun_2014!Q622,Capex_from_Jul_2014!Q622)","v":5.6889206656251154},{"$f":"SUM(ICB_at_2000!R622,Vines!R622,WestNet!R622,Capex_to_Jun_2014!R622,Capex_from_Jul_2014!R622)","v":5.9156487774950683},{"$f":"SUM(ICB_at_2000!S622,Vines!S622,WestNet!S622,Capex_to_Jun_2014!S622,Capex_from_Jul_2014!S622)","v":6.1413307577728808},{"$f":"SUM(ICB_at_2000!T622,Vines!T622,WestNet!T622,Capex_to_Jun_2014!T622,Capex_from_Jul_2014!T622)","v":0.64899150390289562},{"$f":"SUM(ICB_at_2000!U622,Vines!U622,WestNet!U622,Capex_to_Jun_2014!U622,Capex_from_Jul_2014!U622)","v":3.4760213156285249},{"$f":"SUM(ICB_at_2000!V622,Vines!V622,WestNet!V622,Capex_to_Jun_2014!V622,Capex_from_Jul_2014!V622)","v":-1.7997518691637993},{"$f":"SUM(ICB_at_2000!W622,Vines!W622,WestNet!W622,Capex_to_Jun_2014!W622,Capex_from_Jul_2014!W622)","v":2.3777774488340064},{"$f":"SUM(ICB_at_2000!X622,Vines!X622,WestNet!X622,Capex_to_Jun_2014!X622,Capex_from_Jul_2014!X622)","v":3.0865955954649458},{"$f":"SUM(ICB_at_2000!Y622,Vines!Y622,WestNet!Y622,Capex_to_Jun_2014!Y622,Capex_from_Jul_2014!Y622)","v":3.7851048543316859},{"$f":"SUM(ICB_at_2000!Z622,Vines!Z622,WestNet!Z622,Capex_to_Jun_2014!Z622,Capex_from_Jul_2014!Z622)","v":4.516573621908675}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000!E623,Vines!E623,WestNet!E623,Capex_to_Jun_2014!E623,Capex_from_Jul_2014!E623)","v":1.3744345672320482},{"$f":"SUM(ICB_at_2000!F623,Vines!F623,WestNet!F623,Capex_to_Jun_2014!F623,Capex_from_Jul_2014!F623)","v":1.4338618212984293},{"$f":"SUM(ICB_at_2000!G623,Vines!G623,WestNet!G623,Capex_to_Jun_2014!G623,Capex_from_Jul_2014!G623)","v":1.4947934853115536},{"$f":"SUM(ICB_at_2000!H623,Vines!H623,WestNet!H623,Capex_to_Jun_2014!H623,Capex_from_Jul_2014!H623)","v":1.556976198105152},{"$f":"SUM(ICB_at_2000!I623,Vines!I623,WestNet!I623,Capex_to_Jun_2014!I623,Capex_from_Jul_2014!I623)","v":1.6210635885517459},{"$f":"SUM(ICB_at_2000!J623,Vines!J623,WestNet!J623,Capex_to_Jun_2014!J623,Capex_from_Jul_2014!J623)","v":1.3017474323878326},{"$f":"SUM(ICB_at_2000!K623,Vines!K623,WestNet!K623,Capex_to_Jun_2014!K623,Capex_from_Jul_2014!K623)","v":1.3017474323878326},{"$f":"SUM(ICB_at_2000!L623,Vines!L623,WestNet!L623,Capex_to_Jun_2014!L623,Capex_from_Jul_2014!L623)","v":1.3017474323878326},{"$f":"SUM(ICB_at_2000!M623,Vines!M623,WestNet!M623,Capex_to_Jun_2014!M623,Capex_from_Jul_2014!M623)","v":1.3017474323878326},{"$f":"SUM(ICB_at_2000!N623,Vines!N623,WestNet!N623,Capex_to_Jun_2014!N623,Capex_from_Jul_2014!N623)","v":1.3017474323878326},{"$f":"SUM(ICB_at_2000!O623,Vines!O623,WestNet!O623,Capex_to_Jun_2014!O623,Capex_from_Jul_2014!O623)","v":0.65087371619391621},{"$f":"SUM(ICB_at_2000!P623,Vines!P623,WestNet!P623,Capex_to_Jun_2014!P623,Capex_from_Jul_2014!P623)","v":1.3017474323878324},{"$f":"SUM(ICB_at_2000!Q623,Vines!Q623,WestNet!Q623,Capex_to_Jun_2014!Q623,Capex_from_Jul_2014!Q623)","v":1.3017474323878324},{"$f":"SUM(ICB_at_2000!R623,Vines!R623,WestNet!R623,Capex_to_Jun_2014!R623,Capex_from_Jul_2014!R623)","v":1.3017474323878324},{"$f":"SUM(ICB_at_2000!S623,Vines!S623,WestNet!S623,Capex_to_Jun_2014!S623,Capex_from_Jul_2014!S623)","v":1.3017474323878324},{"$f":"SUM(ICB_at_2000!T623,Vines!T623,WestNet!T623,Capex_to_Jun_2014!T623,Capex_from_Jul_2014!T623)","v":0.37595999095070498},{"$f":"SUM(ICB_at_2000!U623,Vines!U623,WestNet!U623,Capex_to_Jun_2014!U623,Capex_from_Jul_2014!U623)","v":0.67543339934506708},{"$f":"SUM(ICB_at_2000!V623,Vines!V623,WestNet!V623,Capex_to_Jun_2014!V623,Capex_from_Jul_2014!V623)","v":0.11531789744915966},{"$f":"SUM(ICB_at_2000!W623,Vines!W623,WestNet!W623,Capex_to_Jun_2014!W623,Capex_from_Jul_2014!W623)","v":0.84429174918133576},{"$f":"SUM(ICB_at_2000!X623,Vines!X623,WestNet!X623,Capex_to_Jun_2014!X623,Capex_from_Jul_2014!X623)","v":0.90001500462730366},{"$f":"SUM(ICB_at_2000!Y623,Vines!Y623,WestNet!Y623,Capex_to_Jun_2014!Y623,Capex_from_Jul_2014!Y623)","v":0.9579967405023313},{"$f":"SUM(ICB_at_2000!Z623,Vines!Z623,WestNet!Z623,Capex_to_Jun_2014!Z623,Capex_from_Jul_2014!Z623)","v":1.0183150537932186}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,{"$f":"SUM(ICB_at_2000!E624,Vines!E624,WestNet!E624,Capex_to_Jun_2014!E624,Capex_from_Jul_2014!E624)","v":0.54581189966173294},{"$f":"SUM(ICB_at_2000!F624,Vines!F624,WestNet!F624,Capex_to_Jun_2014!F624,Capex_from_Jul_2014!F624)","v":0.55513198128907559},{"$f":"SUM(ICB_at_2000!G624,Vines!G624,WestNet!G624,Capex_to_Jun_2014!G624,Capex_from_Jul_2014!G624)","v":0.56617802578355381},{"$f":"SUM(ICB_at_2000!H624,Vines!H624,WestNet!H624,Capex_to_Jun_2014!H624,Capex_from_Jul_2014!H624)","v":0.57571960140883105},{"$f":"SUM(ICB_at_2000!I624,Vines!I624,WestNet!I624,Capex_to_Jun_2014!I624,Capex_from_Jul_2014!I624)","v":0.58039519177805843},{"$f":"SUM(ICB_at_2000!J624,Vines!J624,WestNet!J624,Capex_to_Jun_2014!J624,Capex_from_Jul_2014!J624)","v":0.57521610752619678},{"$f":"SUM(ICB_at_2000!K624,Vines!K624,WestNet!K624,Capex_to_Jun_2014!K624,Capex_from_Jul_2014!K624)","v":0.57766435152475049},{"$f":"SUM(ICB_at_2000!L624,Vines!L624,WestNet!L624,Capex_to_Jun_2014!L624,Capex_from_Jul_2014!L624)","v":0.580067508234406},{"$f":"SUM(ICB_at_2000!M624,Vines!M624,WestNet!M624,Capex_to_Jun_2014!M624,Capex_from_Jul_2014!M624)","v":0.58232046677735438},{"$f":"SUM(ICB_at_2000!N624,Vines!N624,WestNet!N624,Capex_to_Jun_2014!N624,Capex_from_Jul_2014!N624)","v":0.58509662684450059},{"$f":"SUM(ICB_at_2000!O624,Vines!O624,WestNet!O624,Capex_to_Jun_2014!O624,Capex_from_Jul_2014!O624)","v":0.32001330863248956},{"$f":"SUM(ICB_at_2000!P624,Vines!P624,WestNet!P624,Capex_to_Jun_2014!P624,Capex_from_Jul_2014!P624)","v":0.65878452372758822},{"$f":"SUM(ICB_at_2000!Q624,Vines!Q624,WestNet!Q624,Capex_to_Jun_2014!Q624,Capex_from_Jul_2014!Q624)","v":0.6661125940619127},{"$f":"SUM(ICB_at_2000!R624,Vines!R624,WestNet!R624,Capex_to_Jun_2014!R624,Capex_from_Jul_2014!R624)","v":0.67254769966558825},{"$f":"SUM(ICB_at_2000!S624,Vines!S624,WestNet!S624,Capex_to_Jun_2014!S624,Capex_from_Jul_2014!S624)","v":0.68004038532401601},{"$f":"SUM(ICB_at_2000!T624,Vines!T624,WestNet!T624,Capex_to_Jun_2014!T624,Capex_from_Jul_2014!T624)","v":0.20655368275850258},{"$f":"SUM(ICB_at_2000!U624,Vines!U624,WestNet!U624,Capex_to_Jun_2014!U624,Capex_from_Jul_2014!U624)","v":0.38124676980728139},{"$f":"SUM(ICB_at_2000!V624,Vines!V624,WestNet!V624,Capex_to_Jun_2014!V624,Capex_from_Jul_2014!V624)","v":7.751604403518611E-2},{"$f":"SUM(ICB_at_2000!W624,Vines!W624,WestNet!W624,Capex_to_Jun_2014!W624,Capex_from_Jul_2014!W624)","v":0.57523882396155435},{"$f":"SUM(ICB_at_2000!X624,Vines!X624,WestNet!X624,Capex_to_Jun_2014!X624,Capex_from_Jul_2014!X624)","v":0.64598148675578071},{"$f":"SUM(ICB_at_2000!Y624,Vines!Y624,WestNet!Y624,Capex_to_Jun_2014!Y624,Capex_from_Jul_2014!Y624)","v":0.717969524682743},{"$f":"SUM(ICB_at_2000!Z624,Vines!Z624,WestNet!Z624,Capex_to_Jun_2014!Z624,Capex_from_Jul_2014!Z624)","v":0.79318353439764311}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,{"$f":"SUM(ICB_at_2000!E625,Vines!E625,WestNet!E625,Capex_to_Jun_2014!E625,Capex_from_Jul_2014!E625)","v":0.13911175865367068},{"$f":"SUM(ICB_at_2000!F625,Vines!F625,WestNet!F625,Capex_to_Jun_2014!F625,Capex_from_Jul_2014!F625)","v":0.15061649370736091},{"$f":"SUM(ICB_at_2000!G625,Vines!G625,WestNet!G625,Capex_to_Jun_2014!G625,Capex_from_Jul_2014!G625)","v":0.150616497403111},{"$f":"SUM(ICB_at_2000!H625,Vines!H625,WestNet!H625,Capex_to_Jun_2014!H625,Capex_from_Jul_2014!H625)","v":0.15061650100872087},{"$f":"SUM(ICB_at_2000!I625,Vines!I625,WestNet!I625,Capex_to_Jun_2014!I625,Capex_from_Jul_2014!I625)","v":0.15061650452638897},{"$f":"SUM(ICB_at_2000!J625,Vines!J625,WestNet!J625,Capex_to_Jun_2014!J625,Capex_from_Jul_2014!J625)","v":0.12275093921648979},{"$f":"SUM(ICB_at_2000!K625,Vines!K625,WestNet!K625,Capex_to_Jun_2014!K625,Capex_from_Jul_2014!K625)","v":0.12299853204215462},{"$f":"SUM(ICB_at_2000!L625,Vines!L625,WestNet!L625,Capex_to_Jun_2014!L625,Capex_from_Jul_2014!L625)","v":0.1232415651551166},{"$f":"SUM(ICB_at_2000!M625,Vines!M625,WestNet!M625,Capex_to_Jun_2014!M625,Capex_from_Jul_2014!M625)","v":0.12346940861029665},{"$f":"SUM(ICB_at_2000!N625,Vines!N625,WestNet!N625,Capex_to_Jun_2014!N625,Capex_from_Jul_2014!N625)","v":0.12375016384381447},{"$f":"SUM(ICB_at_2000!O625,Vines!O625,WestNet!O625,Capex_to_Jun_2014!O625,Capex_from_Jul_2014!O625)","v":8.482006508823782E-2},{"$f":"SUM(ICB_at_2000!P625,Vines!P625,WestNet!P625,Capex_to_Jun_2014!P625,Capex_from_Jul_2014!P625)","v":0.22595471390738339},{"$f":"SUM(ICB_at_2000!Q625,Vines!Q625,WestNet!Q625,Capex_to_Jun_2014!Q625,Capex_from_Jul_2014!Q625)","v":0.23785756185246176},{"$f":"SUM(ICB_at_2000!R625,Vines!R625,WestNet!R625,Capex_to_Jun_2014!R625,Capex_from_Jul_2014!R625)","v":0.23785756185246176},{"$f":"SUM(ICB_at_2000!S625,Vines!S625,WestNet!S625,Capex_to_Jun_2014!S625,Capex_from_Jul_2014!S625)","v":0.23785756185246176},{"$f":"SUM(ICB_at_2000!T625,Vines!T625,WestNet!T625,Capex_to_Jun_2014!T625,Capex_from_Jul_2014!T625)","v":5.3822249512234153E-2},{"$f":"SUM(ICB_at_2000!U625,Vines!U625,WestNet!U625,Capex_to_Jun_2014!U625,Capex_from_Jul_2014!U625)","v":0.11738506638358029},{"$f":"SUM(ICB_at_2000!V625,Vines!V625,WestNet!V625,Capex_to_Jun_2014!V625,Capex_from_Jul_2014!V625)","v":-3.2243179169517766E-3},{"$f":"SUM(ICB_at_2000!W625,Vines!W625,WestNet!W625,Capex_to_Jun_2014!W625,Capex_from_Jul_2014!W625)","v":0.12287390224240227},{"$f":"SUM(ICB_at_2000!X625,Vines!X625,WestNet!X625,Capex_to_Jun_2014!X625,Capex_from_Jul_2014!X625)","v":0.14704874607407692},{"$f":"SUM(ICB_at_2000!Y625,Vines!Y625,WestNet!Y625,Capex_to_Jun_2014!Y625,Capex_from_Jul_2014!Y625)","v":0.37990879729324439},{"$f":"SUM(ICB_at_2000!Z625,Vines!Z625,WestNet!Z625,Capex_to_Jun_2014!Z625,Capex_from_Jul_2014!Z625)","v":0.50529374610532329}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"SUM(ICB_at_2000!E626,Vines!E626,WestNet!E626,Capex_to_Jun_2014!E626,Capex_from_Jul_2014!E626)","v":0.11941211207593748},{"$f":"SUM(ICB_at_2000!F626,Vines!F626,WestNet!F626,Capex_to_Jun_2014!F626,Capex_from_Jul_2014!F626)","v":0.12331418084771369},{"$f":"SUM(ICB_at_2000!G626,Vines!G626,WestNet!G626,Capex_to_Jun_2014!G626,Capex_from_Jul_2014!G626)","v":0.12719721513767637},{"$f":"SUM(ICB_at_2000!H626,Vines!H626,WestNet!H626,Capex_to_Jun_2014!H626,Capex_from_Jul_2014!H626)","v":0.13106130779695629},{"$f":"SUM(ICB_at_2000!I626,Vines!I626,WestNet!I626,Capex_to_Jun_2014!I626,Capex_from_Jul_2014!I626)","v":0.13490655122375195},{"$f":"SUM(ICB_at_2000!J626,Vines!J626,WestNet!J626,Capex_to_Jun_2014!J626,Capex_from_Jul_2014!J626)","v":0.1176814918677031},{"$f":"SUM(ICB_at_2000!K626,Vines!K626,WestNet!K626,Capex_to_Jun_2014!K626,Capex_from_Jul_2014!K626)","v":0.11810045098344377},{"$f":"SUM(ICB_at_2000!L626,Vines!L626,WestNet!L626,Capex_to_Jun_2014!L626,Capex_from_Jul_2014!L626)","v":0.11851169447496597},{"$f":"SUM(ICB_at_2000!M626,Vines!M626,WestNet!M626,Capex_to_Jun_2014!M626,Capex_from_Jul_2014!M626)","v":0.11889723509898532},{"$f":"SUM(ICB_at_2000!N626,Vines!N626,WestNet!N626,Capex_to_Jun_2014!N626,Capex_from_Jul_2014!N626)","v":0.11937230930219922},{"$f":"SUM(ICB_at_2000!O626,Vines!O626,WestNet!O626,Capex_to_Jun_2014!O626,Capex_from_Jul_2014!O626)","v":1.86916309699462E-2},{"$f":"SUM(ICB_at_2000!P626,Vines!P626,WestNet!P626,Capex_to_Jun_2014!P626,Capex_from_Jul_2014!P626)","v":5.8072278226442724E-2},{"$f":"SUM(ICB_at_2000!Q626,Vines!Q626,WestNet!Q626,Capex_to_Jun_2014!Q626,Capex_from_Jul_2014!Q626)","v":0.11582055195359697},{"$f":"SUM(ICB_at_2000!R626,Vines!R626,WestNet!R626,Capex_to_Jun_2014!R626,Capex_from_Jul_2014!R626)","v":0.30365903863999472},{"$f":"SUM(ICB_at_2000!S626,Vines!S626,WestNet!S626,Capex_to_Jun_2014!S626,Capex_from_Jul_2014!S626)","v":0.30365903863999472},{"$f":"SUM(ICB_at_2000!T626,Vines!T626,WestNet!T626,Capex_to_Jun_2014!T626,Capex_from_Jul_2014!T626)","v":9.1621794716839795E-4},{"$f":"SUM(ICB_at_2000!U626,Vines!U626,WestNet!U626,Capex_to_Jun_2014!U626,Capex_from_Jul_2014!U626)","v":0.26215510215952048},{"$f":"SUM(ICB_at_2000!V626,Vines!V626,WestNet!V626,Capex_to_Jun_2014!V626,Capex_from_Jul_2014!V626)","v":-0.1589644374245596},{"$f":"SUM(ICB_at_2000!W626,Vines!W626,WestNet!W626,Capex_to_Jun_2014!W626,Capex_from_Jul_2014!W626)","v":0.37414715220887557},{"$f":"SUM(ICB_at_2000!X626,Vines!X626,WestNet!X626,Capex_to_Jun_2014!X626,Capex_from_Jul_2014!X626)","v":0.40415037466115222},{"$f":"SUM(ICB_at_2000!Y626,Vines!Y626,WestNet!Y626,Capex_to_Jun_2014!Y626,Capex_from_Jul_2014!Y626)","v":0.42967803407335825},{"$f":"SUM(ICB_at_2000!Z626,Vines!Z626,WestNet!Z626,Capex_to_Jun_2014!Z626,Capex_from_Jul_2014!Z626)","v":0.44494172259883358}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,{"$f":"SUM(ICB_at_2000!E627,Vines!E627,WestNet!E627,Capex_to_Jun_2014!E627,Capex_from_Jul_2014!E627)","v":7.688903950532783},{"$f":"SUM(ICB_at_2000!F627,Vines!F627,WestNet!F627,Capex_to_Jun_2014!F627,Capex_from_Jul_2014!F627)","v":8.1718348919803443},{"$f":"SUM(ICB_at_2000!G627,Vines!G627,WestNet!G627,Capex_to_Jun_2014!G627,Capex_from_Jul_2014!G627)","v":8.6309978692586267},{"$f":"SUM(ICB_at_2000!H627,Vines!H627,WestNet!H627,Capex_to_Jun_2014!H627,Capex_from_Jul_2014!H627)","v":9.0756123433296345},{"$f":"SUM(ICB_at_2000!I627,Vines!I627,WestNet!I627,Capex_to_Jun_2014!I627,Capex_from_Jul_2014!I627)","v":9.5021046211527747},{"$f":"SUM(ICB_at_2000!J627,Vines!J627,WestNet!J627,Capex_to_Jun_2014!J627,Capex_from_Jul_2014!J627)","v":13.347345784803862},{"$f":"SUM(ICB_at_2000!K627,Vines!K627,WestNet!K627,Capex_to_Jun_2014!K627,Capex_from_Jul_2014!K627)","v":14.371710633242623},{"$f":"SUM(ICB_at_2000!L627,Vines!L627,WestNet!L627,Capex_to_Jun_2014!L627,Capex_from_Jul_2014!L627)","v":15.357826741122535},{"$f":"SUM(ICB_at_2000!M627,Vines!M627,WestNet!M627,Capex_to_Jun_2014!M627,Capex_from_Jul_2014!M627)","v":16.127801699346879},{"$f":"SUM(ICB_at_2000!N627,Vines!N627,WestNet!N627,Capex_to_Jun_2014!N627,Capex_from_Jul_2014!N627)","v":17.03169170020449},{"$f":"SUM(ICB_at_2000!O627,Vines!O627,WestNet!O627,Capex_to_Jun_2014!O627,Capex_from_Jul_2014!O627)","v":4.1590029178655277},{"$f":"SUM(ICB_at_2000!P627,Vines!P627,WestNet!P627,Capex_to_Jun_2014!P627,Capex_from_Jul_2014!P627)","v":8.7274576698885298},{"$f":"SUM(ICB_at_2000!Q627,Vines!Q627,WestNet!Q627,Capex_to_Jun_2014!Q627,Capex_from_Jul_2014!Q627)","v":9.6943480661693471},{"$f":"SUM(ICB_at_2000!R627,Vines!R627,WestNet!R627,Capex_to_Jun_2014!R627,Capex_from_Jul_2014!R627)","v":10.792219618326309},{"$f":"SUM(ICB_at_2000!S627,Vines!S627,WestNet!S627,Capex_to_Jun_2014!S627,Capex_from_Jul_2014!S627)","v":11.88473752009987},{"$f":"SUM(ICB_at_2000!T627,Vines!T627,WestNet!T627,Capex_to_Jun_2014!T627,Capex_from_Jul_2014!T627)","v":3.3878746753136419},{"$f":"SUM(ICB_at_2000!U627,Vines!U627,WestNet!U627,Capex_to_Jun_2014!U627,Capex_from_Jul_2014!U627)","v":6.6957530152693243},{"$f":"SUM(ICB_at_2000!V627,Vines!V627,WestNet!V627,Capex_to_Jun_2014!V627,Capex_from_Jul_2014!V627)","v":1.1119041082310668},{"$f":"SUM(ICB_at_2000!W627,Vines!W627,WestNet!W627,Capex_to_Jun_2014!W627,Capex_from_Jul_2014!W627)","v":9.7649164770635171},{"$f":"SUM(ICB_at_2000!X627,Vines!X627,WestNet!X627,Capex_to_Jun_2014!X627,Capex_from_Jul_2014!X627)","v":11.678513924161884},{"$f":"SUM(ICB_at_2000!Y627,Vines!Y627,WestNet!Y627,Capex_to_Jun_2014!Y627,Capex_from_Jul_2014!Y627)","v":13.677315082961186},{"$f":"SUM(ICB_at_2000!Z627,Vines!Z627,WestNet!Z627,Capex_to_Jun_2014!Z627,Capex_from_Jul_2014!Z627)","v":15.790400793678797}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000!E628,Vines!E628,WestNet!E628,Capex_to_Jun_2014!E628,Capex_from_Jul_2014!E628)","v":4.8740126997413347},{"$f":"SUM(ICB_at_2000!F628,Vines!F628,WestNet!F628,Capex_to_Jun_2014!F628,Capex_from_Jul_2014!F628)","v":5.5998318896021209},{"$f":"SUM(ICB_at_2000!G628,Vines!G628,WestNet!G628,Capex_to_Jun_2014!G628,Capex_from_Jul_2014!G628)","v":5.9023825792182798},{"$f":"SUM(ICB_at_2000!H628,Vines!H628,WestNet!H628,Capex_to_Jun_2014!H628,Capex_from_Jul_2014!H628)","v":6.2266647933125014},{"$f":"SUM(ICB_at_2000!I628,Vines!I628,WestNet!I628,Capex_to_Jun_2014!I628,Capex_from_Jul_2014!I628)","v":6.5388105796465767},{"$f":"SUM(ICB_at_2000!J628,Vines!J628,WestNet!J628,Capex_to_Jun_2014!J628,Capex_from_Jul_2014!J628)","v":0},{"$f":"SUM(ICB_at_2000!K628,Vines!K628,WestNet!K628,Capex_to_Jun_2014!K628,Capex_from_Jul_2014!K628)","v":4.8685580447781693E-16},{"$f":"SUM(ICB_at_2000!L628,Vines!L628,WestNet!L628,Capex_to_Jun_2014!L628,Capex_from_Jul_2014!L628)","v":0},{"$f":"SUM(ICB_at_2000!M628,Vines!M628,WestNet!M628,Capex_to_Jun_2014!M628,Capex_from_Jul_2014!M628)","v":0},{"$f":"SUM(ICB_at_2000!N628,Vines!N628,WestNet!N628,Capex_to_Jun_2014!N628,Capex_from_Jul_2014!N628)","v":0},{"$f":"SUM(ICB_at_2000!O628,Vines!O628,WestNet!O628,Capex_to_Jun_2014!O628,Capex_from_Jul_2014!O628)","v":0},{"$f":"SUM(ICB_at_2000!P628,Vines!P628,WestNet!P628,Capex_to_Jun_2014!P628,Capex_from_Jul_2014!P628)","v":0.65675730903625273},{"$f":"SUM(ICB_at_2000!Q628,Vines!Q628,WestNet!Q628,Capex_to_Jun_2014!Q628,Capex_from_Jul_2014!Q628)","v":0.72964056306582448},{"$f":"SUM(ICB_at_2000!R628,Vines!R628,WestNet!R628,Capex_to_Jun_2014!R628,Capex_from_Jul_2014!R628)","v":0.72964056306582448},{"$f":"SUM(ICB_at_2000!S628,Vines!S628,WestNet!S628,Capex_to_Jun_2014!S628,Capex_from_Jul_2014!S628)","v":0.72964056306582448},{"$f":"SUM(ICB_at_2000!T628,Vines!T628,WestNet!T628,Capex_to_Jun_2014!T628,Capex_from_Jul_2014!T628)","v":0.21310603046015278},{"$f":"SUM(ICB_at_2000!U628,Vines!U628,WestNet!U628,Capex_to_Jun_2014!U628,Capex_from_Jul_2014!U628)","v":0.26903303846219839},{"$f":"SUM(ICB_at_2000!V628,Vines!V628,WestNet!V628,Capex_to_Jun_2014!V628,Capex_from_Jul_2014!V628)","v":0.1961091457318847},{"$f":"SUM(ICB_at_2000!W628,Vines!W628,WestNet!W628,Capex_to_Jun_2014!W628,Capex_from_Jul_2014!W628)","v":0.64474945148430585},{"$f":"SUM(ICB_at_2000!X628,Vines!X628,WestNet!X628,Capex_to_Jun_2014!X628,Capex_from_Jul_2014!X628)","v":0.58502529632696965},{"$f":"SUM(ICB_at_2000!Y628,Vines!Y628,WestNet!Y628,Capex_to_Jun_2014!Y628,Capex_from_Jul_2014!Y628)","v":0.72426465397684536},{"$f":"SUM(ICB_at_2000!Z628,Vines!Z628,WestNet!Z628,Capex_to_Jun_2014!Z628,Capex_from_Jul_2014!Z628)","v":0.84691277544360755}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000!E629,Vines!E629,WestNet!E629,Capex_to_Jun_2014!E629,Capex_from_Jul_2014!E629)","v":0},{"$f":"SUM(ICB_at_2000!F629,Vines!F629,WestNet!F629,Capex_to_Jun_2014!F629,Capex_from_Jul_2014!F629)","v":0},{"$f":"SUM(ICB_at_2000!G629,Vines!G629,WestNet!G629,Capex_to_Jun_2014!G629,Capex_from_Jul_2014!G629)","v":0},{"$f":"SUM(ICB_at_2000!H629,Vines!H629,WestNet!H629,Capex_to_Jun_2014!H629,Capex_from_Jul_2014!H629)","v":0},{"$f":"SUM(ICB_at_2000!I629,Vines!I629,WestNet!I629,Capex_to_Jun_2014!I629,Capex_from_Jul_2014!I629)","v":0},{"$f":"SUM(ICB_at_2000!J629,Vines!J629,WestNet!J629,Capex_to_Jun_2014!J629,Capex_from_Jul_2014!J629)","v":0},{"$f":"SUM(ICB_at_2000!K629,Vines!K629,WestNet!K629,Capex_to_Jun_2014!K629,Capex_from_Jul_2014!K629)","v":0},{"$f":"SUM(ICB_at_2000!L629,Vines!L629,WestNet!L629,Capex_to_Jun_2014!L629,Capex_from_Jul_2014!L629)","v":0},{"$f":"SUM(ICB_at_2000!M629,Vines!M629,WestNet!M629,Capex_to_Jun_2014!M629,Capex_from_Jul_2014!M629)","v":0},{"$f":"SUM(ICB_at_2000!N629,Vines!N629,WestNet!N629,Capex_to_Jun_2014!N629,Capex_from_Jul_2014!N629)","v":0},{"$f":"SUM(ICB_at_2000!O629,Vines!O629,WestNet!O629,Capex_to_Jun_2014!O629,Capex_from_Jul_2014!O629)","v":0},{"$f":"SUM(ICB_at_2000!P629,Vines!P629,WestNet!P629,Capex_to_Jun_2014!P629,Capex_from_Jul_2014!P629)","v":0},{"$f":"SUM(ICB_at_2000!Q629,Vines!Q629,WestNet!Q629,Capex_to_Jun_2014!Q629,Capex_from_Jul_2014!Q629)","v":0},{"$f":"SUM(ICB_at_2000!R629,Vines!R629,WestNet!R629,Capex_to_Jun_2014!R629,Capex_from_Jul_2014!R629)","v":0},{"$f":"SUM(ICB_at_2000!S629,Vines!S629,WestNet!S629,Capex_to_Jun_2014!S629,Capex_from_Jul_2014!S629)","v":0},{"$f":"SUM(ICB_at_2000!T629,Vines!T629,WestNet!T629,Capex_to_Jun_2014!T629,Capex_from_Jul_2014!T629)","v":0.95852020329256193},{"$f":"SUM(ICB_at_2000!U629,Vines!U629,WestNet!U629,Capex_to_Jun_2014!U629,Capex_from_Jul_2014!U629)","v":1.393018476520028},{"$f":"SUM(ICB_at_2000!V629,Vines!V629,WestNet!V629,Capex_to_Jun_2014!V629,Capex_from_Jul_2014!V629)","v":1.2076502367465243},{"$f":"SUM(ICB_at_2000!W629,Vines!W629,WestNet!W629,Capex_to_Jun_2014!W629,Capex_from_Jul_2014!W629)","v":2.8129440926540896},{"$f":"SUM(ICB_at_2000!X629,Vines!X629,WestNet!X629,Capex_to_Jun_2014!X629,Capex_from_Jul_2014!X629)","v":2.7922257972370321},{"$f":"SUM(ICB_at_2000!Y629,Vines!Y629,WestNet!Y629,Capex_to_Jun_2014!Y629,Capex_from_Jul_2014!Y629)","v":2.5654817122872275},{"$f":"SUM(ICB_at_2000!Z629,Vines!Z629,WestNet!Z629,Capex_to_Jun_2014!Z629,Capex_from_Jul_2014!Z629)","v":2.7033036607161463}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,{"$f":"SUM(ICB_at_2000!E630,Vines!E630,WestNet!E630,Capex_to_Jun_2014!E630,Capex_from_Jul_2014!E630)","v":0},{"$f":"SUM(ICB_at_2000!F630,Vines!F630,WestNet!F630,Capex_to_Jun_2014!F630,Capex_from_Jul_2014!F630)","v":0},{"$f":"SUM(ICB_at_2000!G630,Vines!G630,WestNet!G630,Capex_to_Jun_2014!G630,Capex_from_Jul_2014!G630)","v":0},{"$f":"SUM(ICB_at_2000!H630,Vines!H630,WestNet!H630,Capex_to_Jun_2014!H630,Capex_from_Jul_2014!H630)","v":0},{"$f":"SUM(ICB_at_2000!I630,Vines!I630,WestNet!I630,Capex_to_Jun_2014!I630,Capex_from_Jul_2014!I630)","v":0},{"$f":"SUM(ICB_at_2000!J630,Vines!J630,WestNet!J630,Capex_to_Jun_2014!J630,Capex_from_Jul_2014!J630)","v":1.5452717589195013},{"$f":"SUM(ICB_at_2000!K630,Vines!K630,WestNet!K630,Capex_to_Jun_2014!K630,Capex_from_Jul_2014!K630)","v":2.4018669277954197},{"$f":"SUM(ICB_at_2000!L630,Vines!L630,WestNet!L630,Capex_to_Jun_2014!L630,Capex_from_Jul_2014!L630)","v":3.1431011167533827},{"$f":"SUM(ICB_at_2000!M630,Vines!M630,WestNet!M630,Capex_to_Jun_2014!M630,Capex_from_Jul_2014!M630)","v":3.765238322557678},{"$f":"SUM(ICB_at_2000!N630,Vines!N630,WestNet!N630,Capex_to_Jun_2014!N630,Capex_from_Jul_2014!N630)","v":4.6634085314714087},{"$f":"SUM(ICB_at_2000!O630,Vines!O630,WestNet!O630,Capex_to_Jun_2014!O630,Capex_from_Jul_2014!O630)","v":0.46449405636795188},{"$f":"SUM(ICB_at_2000!P630,Vines!P630,WestNet!P630,Capex_to_Jun_2014!P630,Capex_from_Jul_2014!P630)","v":1.6281721545347814},{"$f":"SUM(ICB_at_2000!Q630,Vines!Q630,WestNet!Q630,Capex_to_Jun_2014!Q630,Capex_from_Jul_2014!Q630)","v":2.6571209957622419},{"$f":"SUM(ICB_at_2000!R630,Vines!R630,WestNet!R630,Capex_to_Jun_2014!R630,Capex_from_Jul_2014!R630)","v":3.433454289533536},{"$f":"SUM(ICB_at_2000!S630,Vines!S630,WestNet!S630,Capex_to_Jun_2014!S630,Capex_from_Jul_2014!S630)","v":4.3040610901418681},{"$f":"SUM(ICB_at_2000!T630,Vines!T630,WestNet!T630,Capex_to_Jun_2014!T630,Capex_from_Jul_2014!T630)","v":0.84069762283425686},{"$f":"SUM(ICB_at_2000!U630,Vines!U630,WestNet!U630,Capex_to_Jun_2014!U630,Capex_from_Jul_2014!U630)","v":2.095003293560699},{"$f":"SUM(ICB_at_2000!V630,Vines!V630,WestNet!V630,Capex_to_Jun_2014!V630,Capex_from_Jul_2014!V630)","v":1.8459026890291677},{"$f":"SUM(ICB_at_2000!W630,Vines!W630,WestNet!W630,Capex_to_Jun_2014!W630,Capex_from_Jul_2014!W630)","v":5.2779954731795424},{"$f":"SUM(ICB_at_2000!X630,Vines!X630,WestNet!X630,Capex_to_Jun_2014!X630,Capex_from_Jul_2014!X630)","v":6.2132393824073606},{"$f":"SUM(ICB_at_2000!Y630,Vines!Y630,WestNet!Y630,Capex_to_Jun_2014!Y630,Capex_from_Jul_2014!Y630)","v":6.570150452393027},{"$f":"SUM(ICB_at_2000!Z630,Vines!Z630,WestNet!Z630,Capex_to_Jun_2014!Z630,Capex_from_Jul_2014!Z630)","v":6.4988872064802932}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,{"$f":"SUM(ICB_at_2000!E631,Vines!E631,WestNet!E631,Capex_to_Jun_2014!E631,Capex_from_Jul_2014!E631)","v":0},{"$f":"SUM(ICB_at_2000!F631,Vines!F631,WestNet!F631,Capex_to_Jun_2014!F631,Capex_from_Jul_2014!F631)","v":0},{"$f":"SUM(ICB_at_2000!G631,Vines!G631,WestNet!G631,Capex_to_Jun_2014!G631,Capex_from_Jul_2014!G631)","v":0},{"$f":"SUM(ICB_at_2000!H631,Vines!H631,WestNet!H631,Capex_to_Jun_2014!H631,Capex_from_Jul_2014!H631)","v":0},{"$f":"SUM(ICB_at_2000!I631,Vines!I631,WestNet!I631,Capex_to_Jun_2014!I631,Capex_from_Jul_2014!I631)","v":0},{"$f":"SUM(ICB_at_2000!J631,Vines!J631,WestNet!J631,Capex_to_Jun_2014!J631,Capex_from_Jul_2014!J631)","v":3.1032027953879489},{"$f":"SUM(ICB_at_2000!K631,Vines!K631,WestNet!K631,Capex_to_Jun_2014!K631,Capex_from_Jul_2014!K631)","v":3.1032027953879489},{"$f":"SUM(ICB_at_2000!L631,Vines!L631,WestNet!L631,Capex_to_Jun_2014!L631,Capex_from_Jul_2014!L631)","v":3.1032027953879489},{"$f":"SUM(ICB_at_2000!M631,Vines!M631,WestNet!M631,Capex_to_Jun_2014!M631,Capex_from_Jul_2014!M631)","v":3.1032027953879489},{"$f":"SUM(ICB_at_2000!N631,Vines!N631,WestNet!N631,Capex_to_Jun_2014!N631,Capex_from_Jul_2014!N631)","v":3.103202795387948},{"$f":"SUM(ICB_at_2000!O631,Vines!O631,WestNet!O631,Capex_to_Jun_2014!O631,Capex_from_Jul_2014!O631)","v":2.282946912769385E-20},{"$f":"SUM(ICB_at_2000!P631,Vines!P631,WestNet!P631,Capex_to_Jun_2014!P631,Capex_from_Jul_2014!P631)","v":0},{"$f":"SUM(ICB_at_2000!Q631,Vines!Q631,WestNet!Q631,Capex_to_Jun_2014!Q631,Capex_from_Jul_2014!Q631)","v":0},{"$f":"SUM(ICB_at_2000!R631,Vines!R631,WestNet!R631,Capex_to_Jun_2014!R631,Capex_from_Jul_2014!R631)","v":0},{"$f":"SUM(ICB_at_2000!S631,Vines!S631,WestNet!S631,Capex_to_Jun_2014!S631,Capex_from_Jul_2014!S631)","v":0},{"$f":"SUM(ICB_at_2000!T631,Vines!T631,WestNet!T631,Capex_to_Jun_2014!T631,Capex_from_Jul_2014!T631)","v":1.2342540357375668E-15},{"$f":"SUM(ICB_at_2000!U631,Vines!U631,WestNet!U631,Capex_to_Jun_2014!U631,Capex_from_Jul_2014!U631)","v":0},{"$f":"SUM(ICB_at_2000!V631,Vines!V631,WestNet!V631,Capex_to_Jun_2014!V631,Capex_from_Jul_2014!V631)","v":0},{"$f":"SUM(ICB_at_2000!W631,Vines!W631,WestNet!W631,Capex_to_Jun_2014!W631,Capex_from_Jul_2014!W631)","v":0},{"$f":"SUM(ICB_at_2000!X631,Vines!X631,WestNet!X631,Capex_to_Jun_2014!X631,Capex_from_Jul_2014!X631)","v":0},{"$f":"SUM(ICB_at_2000!Y631,Vines!Y631,WestNet!Y631,Capex_to_Jun_2014!Y631,Capex_from_Jul_2014!Y631)","v":0},{"$f":"SUM(ICB_at_2000!Z631,Vines!Z631,WestNet!Z631,Capex_to_Jun_2014!Z631,Capex_from_Jul_2014!Z631)","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,{"$f":"SUM(ICB_at_2000!E632,Vines!E632,WestNet!E632,Capex_to_Jun_2014!E632,Capex_from_Jul_2014!E632)","v":0},{"$f":"SUM(ICB_at_2000!F632,Vines!F632,WestNet!F632,Capex_to_Jun_2014!F632,Capex_from_Jul_2014!F632)","v":0},{"$f":"SUM(ICB_at_2000!G632,Vines!G632,WestNet!G632,Capex_to_Jun_2014!G632,Capex_from_Jul_2014!G632)","v":0},{"$f":"SUM(ICB_at_2000!H632,Vines!H632,WestNet!H632,Capex_to_Jun_2014!H632,Capex_from_Jul_2014!H632)","v":0},{"$f":"SUM(ICB_at_2000!I632,Vines!I632,WestNet!I632,Capex_to_Jun_2014!I632,Capex_from_Jul_2014!I632)","v":0},{"$f":"SUM(ICB_at_2000!J632,Vines!J632,WestNet!J632,Capex_to_Jun_2014!J632,Capex_from_Jul_2014!J632)","v":0},{"$f":"SUM(ICB_at_2000!K632,Vines!K632,WestNet!K632,Capex_to_Jun_2014!K632,Capex_from_Jul_2014!K632)","v":0},{"$f":"SUM(ICB_at_2000!L632,Vines!L632,WestNet!L632,Capex_to_Jun_2014!L632,Capex_from_Jul_2014!L632)","v":0},{"$f":"SUM(ICB_at_2000!M632,Vines!M632,WestNet!M632,Capex_to_Jun_2014!M632,Capex_from_Jul_2014!M632)","v":0},{"$f":"SUM(ICB_at_2000!N632,Vines!N632,WestNet!N632,Capex_to_Jun_2014!N632,Capex_from_Jul_2014!N632)","v":0},{"$f":"SUM(ICB_at_2000!O632,Vines!O632,WestNet!O632,Capex_to_Jun_2014!O632,Capex_from_Jul_2014!O632)","v":0},{"$f":"SUM(ICB_at_2000!P632,Vines!P632,WestNet!P632,Capex_to_Jun_2014!P632,Capex_from_Jul_2014!P632)","v":0},{"$f":"SUM(ICB_at_2000!Q632,Vines!Q632,WestNet!Q632,Capex_to_Jun_2014!Q632,Capex_from_Jul_2014!Q632)","v":0},{"$f":"SUM(ICB_at_2000!R632,Vines!R632,WestNet!R632,Capex_to_Jun_2014!R632,Capex_from_Jul_2014!R632)","v":0},{"$f":"SUM(ICB_at_2000!S632,Vines!S632,WestNet!S632,Capex_to_Jun_2014!S632,Capex_from_Jul_2014!S632)","v":0},{"$f":"SUM(ICB_at_2000!T632,Vines!T632,WestNet!T632,Capex_to_Jun_2014!T632,Capex_from_Jul_2014!T632)","v":-4.5528525764873984E-2},{"$f":"SUM(ICB_at_2000!U632,Vines!U632,WestNet!U632,Capex_to_Jun_2014!U632,Capex_from_Jul_2014!U632)","v":0},{"$f":"SUM(ICB_at_2000!V632,Vines!V632,WestNet!V632,Capex_to_Jun_2014!V632,Capex_from_Jul_2014!V632)","v":-9.2760858108530672E-2},{"$f":"SUM(ICB_at_2000!W632,Vines!W632,WestNet!W632,Capex_to_Jun_2014!W632,Capex_from_Jul_2014!W632)","v":-9.5079879561243932E-2},{"$f":"SUM(ICB_at_2000!X632,Vines!X632,WestNet!X632,Capex_to_Jun_2014!X632,Capex_from_Jul_2014!X632)","v":-9.7456876550275032E-2},{"$f":"SUM(ICB_at_2000!Y632,Vines!Y632,WestNet!Y632,Capex_to_Jun_2014!Y632,Capex_from_Jul_2014!Y632)","v":-9.9893298464031902E-2},{"$f":"SUM(ICB_at_2000!Z632,Vines!Z632,WestNet!Z632,Capex_to_Jun_2014!Z632,Capex_from_Jul_2014!Z632)","v":-0.10239063092563269}]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E619:E633)","v":26.202038657336232},27.637010789487064,28.593701013991645,29.5196727952627,30.391246687175379,32.18660863328779,34.236391954251225,36.12833498944471,37.666231208739433,39.631898880066345,12.294370724967234,26.641081552216718,29.041845998235118,31.402640215917398,33.698725993166974,4.8423459159646551,{"$f":"SUM(U619:U633)","v":20.214822100358745},{"$f":"SUM(V619:V633)","v":-4.8625553104908157},20.538193179398331,24.935673478993067,29.004940005032473,33.006869299760922]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  "}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM(ICB_at_2000!E637,Vines!E637,WestNet!E637,Capex_to_Jun_2014!E637,Capex_from_Jul_2014!E637)","v":0},{"$f":"SUM(ICB_at_2000!F637,Vines!F637,WestNet!F637,Capex_to_Jun_2014!F637,Capex_from_Jul_2014!F637)","v":0},{"$f":"SUM(ICB_at_2000!G637,Vines!G637,WestNet!G637,Capex_to_Jun_2014!G637,Capex_from_Jul_2014!G637)","v":0},{"$f":"SUM(ICB_at_2000!H637,Vines!H637,WestNet!H637,Capex_to_Jun_2014!H637,Capex_from_Jul_2014!H637)","v":0},{"$f":"SUM(ICB_at_2000!I637,Vines!I637,WestNet!I637,Capex_to_Jun_2014!I637,Capex_from_Jul_2014!I637)","v":0},{"$f":"SUM(ICB_at_2000!J637,Vines!J637,WestNet!J637,Capex_to_Jun_2014!J637,Capex_from_Jul_2014!J637)","v":0},{"$f":"SUM(ICB_at_2000!K637,Vines!K637,WestNet!K637,Capex_to_Jun_2014!K637,Capex_from_Jul_2014!K637)","v":0},{"$f":"SUM(ICB_at_2000!L637,Vines!L637,WestNet!L637,Capex_to_Jun_2014!L637,Capex_from_Jul_2014!L637)","v":0},{"$f":"SUM(ICB_at_2000!M637,Vines!M637,WestNet!M637,Capex_to_Jun_2014!M637,Capex_from_Jul_2014!M637)","v":0},{"$f":"SUM(ICB_at_2000!N637,Vines!N637,WestNet!N637,Capex_to_Jun_2014!N637,Capex_from_Jul_2014!N637)","v":0},{"$f":"SUM(ICB_at_2000!O637,Vines!O637,WestNet!O637,Capex_to_Jun_2014!O637,Capex_from_Jul_2014!O637)","v":0},{"$f":"SUM(ICB_at_2000!P637,Vines!P637,WestNet!P637,Capex_to_Jun_2014!P637,Capex_from_Jul_2014!P637)","v":0},{"$f":"SUM(ICB_at_2000!Q637,Vines!Q637,WestNet!Q637,Capex_to_Jun_2014!Q637,Capex_from_Jul_2014!Q637)","v":0},{"$f":"SUM(ICB_at_2000!R637,Vines!R637,WestNet!R637,Capex_to_Jun_2014!R637,Capex_from_Jul_2014!R637)","v":0},{"$f":"SUM(ICB_at_2000!S637,Vines!S637,WestNet!S637,Capex_to_Jun_2014!S637,Capex_from_Jul_2014!S637)","v":0},{"$f":"SUM(ICB_at_2000!T637,Vines!T637,WestNet!T637,Capex_to_Jun_2014!T637,Capex_from_Jul_2014!T637)","v":0},{"$f":"SUM(ICB_at_2000!U637,Vines!U637,WestNet!U637,Capex_to_Jun_2014!U637,Capex_from_Jul_2014!U637)","v":0},{"$f":"SUM(ICB_at_2000!V637,Vines!V637,WestNet!V637,Capex_to_Jun_2014!V637,Capex_from_Jul_2014!V637)","v":0},{"$f":"SUM(ICB_at_2000!W637,Vines!W637,WestNet!W637,Capex_to_Jun_2014!W637,Capex_from_Jul_2014!W637)","v":0},{"$f":"SUM(ICB_at_2000!X637,Vines!X637,WestNet!X637,Capex_to_Jun_2014!X637,Capex_from_Jul_2014!X637)","v":0},{"$f":"SUM(ICB_at_2000!Y637,Vines!Y637,WestNet!Y637,Capex_to_Jun_2014!Y637,Capex_from_Jul_2014!Y637)","v":0},{"$f":"SUM(ICB_at_2000!Z637,Vines!Z637,WestNet!Z637,Capex_to_Jun_2014!Z637,Capex_from_Jul_2014!Z637)","v":0}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM(ICB_at_2000!E638,Vines!E638,WestNet!E638,Capex_to_Jun_2014!E638,Capex_from_Jul_2014!E638)","v":0},{"$f":"SUM(ICB_at_2000!F638,Vines!F638,WestNet!F638,Capex_to_Jun_2014!F638,Capex_from_Jul_2014!F638)","v":0},{"$f":"SUM(ICB_at_2000!G638,Vines!G638,WestNet!G638,Capex_to_Jun_2014!G638,Capex_from_Jul_2014!G638)","v":0},{"$f":"SUM(ICB_at_2000!H638,Vines!H638,WestNet!H638,Capex_to_Jun_2014!H638,Capex_from_Jul_2014!H638)","v":0},{"$f":"SUM(ICB_at_2000!I638,Vines!I638,WestNet!I638,Capex_to_Jun_2014!I638,Capex_from_Jul_2014!I638)","v":0},{"$f":"SUM(ICB_at_2000!J638,Vines!J638,WestNet!J638,Capex_to_Jun_2014!J638,Capex_from_Jul_2014!J638)","v":0},{"$f":"SUM(ICB_at_2000!K638,Vines!K638,WestNet!K638,Capex_to_Jun_2014!K638,Capex_from_Jul_2014!K638)","v":0},{"$f":"SUM(ICB_at_2000!L638,Vines!L638,WestNet!L638,Capex_to_Jun_2014!L638,Capex_from_Jul_2014!L638)","v":0},{"$f":"SUM(ICB_at_2000!M638,Vines!M638,WestNet!M638,Capex_to_Jun_2014!M638,Capex_from_Jul_2014!M638)","v":0},{"$f":"SUM(ICB_at_2000!N638,Vines!N638,WestNet!N638,Capex_to_Jun_2014!N638,Capex_from_Jul_2014!N638)","v":0},{"$f":"SUM(ICB_at_2000!O638,Vines!O638,WestNet!O638,Capex_to_Jun_2014!O638,Capex_from_Jul_2014!O638)","v":0},{"$f":"SUM(ICB_at_2000!P638,Vines!P638,WestNet!P638,Capex_to_Jun_2014!P638,Capex_from_Jul_2014!P638)","v":0},{"$f":"SUM(ICB_at_2000!Q638,Vines!Q638,WestNet!Q638,Capex_to_Jun_2014!Q638,Capex_from_Jul_2014!Q638)","v":0},{"$f":"SUM(ICB_at_2000!R638,Vines!R638,WestNet!R638,Capex_to_Jun_2014!R638,Capex_from_Jul_2014!R638)","v":0},{"$f":"SUM(ICB_at_2000!S638,Vines!S638,WestNet!S638,Capex_to_Jun_2014!S638,Capex_from_Jul_2014!S638)","v":0},{"$f":"SUM(ICB_at_2000!T638,Vines!T638,WestNet!T638,Capex_to_Jun_2014!T638,Capex_from_Jul_2014!T638)","v":0},{"$f":"SUM(ICB_at_2000!U638,Vines!U638,WestNet!U638,Capex_to_Jun_2014!U638,Capex_from_Jul_2014!U638)","v":0},{"$f":"SUM(ICB_at_2000!V638,Vines!V638,WestNet!V638,Capex_to_Jun_2014!V638,Capex_from_Jul_2014!V638)","v":0},{"$f":"SUM(ICB_at_2000!W638,Vines!W638,WestNet!W638,Capex_to_Jun_2014!W638,Capex_from_Jul_2014!W638)","v":0},{"$f":"SUM(ICB_at_2000!X638,Vines!X638,WestNet!X638,Capex_to_Jun_2014!X638,Capex_from_Jul_2014!X638)","v":0},{"$f":"SUM(ICB_at_2000!Y638,Vines!Y638,WestNet!Y638,Capex_to_Jun_2014!Y638,Capex_from_Jul_2014!Y638)","v":0},{"$f":"SUM(ICB_at_2000!Z638,Vines!Z638,WestNet!Z638,Capex_to_Jun_2014!Z638,Capex_from_Jul_2014!Z638)","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000!E639,Vines!E639,WestNet!E639,Capex_to_Jun_2014!E639,Capex_from_Jul_2014!E639)","v":0},{"$f":"SUM(ICB_at_2000!F639,Vines!F639,WestNet!F639,Capex_to_Jun_2014!F639,Capex_from_Jul_2014!F639)","v":0},{"$f":"SUM(ICB_at_2000!G639,Vines!G639,WestNet!G639,Capex_to_Jun_2014!G639,Capex_from_Jul_2014!G639)","v":0},{"$f":"SUM(ICB_at_2000!H639,Vines!H639,WestNet!H639,Capex_to_Jun_2014!H639,Capex_from_Jul_2014!H639)","v":0},{"$f":"SUM(ICB_at_2000!I639,Vines!I639,WestNet!I639,Capex_to_Jun_2014!I639,Capex_from_Jul_2014!I639)","v":0},{"$f":"SUM(ICB_at_2000!J639,Vines!J639,WestNet!J639,Capex_to_Jun_2014!J639,Capex_from_Jul_2014!J639)","v":0},{"$f":"SUM(ICB_at_2000!K639,Vines!K639,WestNet!K639,Capex_to_Jun_2014!K639,Capex_from_Jul_2014!K639)","v":0},{"$f":"SUM(ICB_at_2000!L639,Vines!L639,WestNet!L639,Capex_to_Jun_2014!L639,Capex_from_Jul_2014!L639)","v":0},{"$f":"SUM(ICB_at_2000!M639,Vines!M639,WestNet!M639,Capex_to_Jun_2014!M639,Capex_from_Jul_2014!M639)","v":0},{"$f":"SUM(ICB_at_2000!N639,Vines!N639,WestNet!N639,Capex_to_Jun_2014!N639,Capex_from_Jul_2014!N639)","v":0},{"$f":"SUM(ICB_at_2000!O639,Vines!O639,WestNet!O639,Capex_to_Jun_2014!O639,Capex_from_Jul_2014!O639)","v":0},{"$f":"SUM(ICB_at_2000!P639,Vines!P639,WestNet!P639,Capex_to_Jun_2014!P639,Capex_from_Jul_2014!P639)","v":0},{"$f":"SUM(ICB_at_2000!Q639,Vines!Q639,WestNet!Q639,Capex_to_Jun_2014!Q639,Capex_from_Jul_2014!Q639)","v":0},{"$f":"SUM(ICB_at_2000!R639,Vines!R639,WestNet!R639,Capex_to_Jun_2014!R639,Capex_from_Jul_2014!R639)","v":0},{"$f":"SUM(ICB_at_2000!S639,Vines!S639,WestNet!S639,Capex_to_Jun_2014!S639,Capex_from_Jul_2014!S639)","v":0},{"$f":"SUM(ICB_at_2000!T639,Vines!T639,WestNet!T639,Capex_to_Jun_2014!T639,Capex_from_Jul_2014!T639)","v":0},{"$f":"SUM(ICB_at_2000!U639,Vines!U639,WestNet!U639,Capex_to_Jun_2014!U639,Capex_from_Jul_2014!U639)","v":0},{"$f":"SUM(ICB_at_2000!V639,Vines!V639,WestNet!V639,Capex_to_Jun_2014!V639,Capex_from_Jul_2014!V639)","v":0},{"$f":"SUM(ICB_at_2000!W639,Vines!W639,WestNet!W639,Capex_to_Jun_2014!W639,Capex_from_Jul_2014!W639)","v":0},{"$f":"SUM(ICB_at_2000!X639,Vines!X639,WestNet!X639,Capex_to_Jun_2014!X639,Capex_from_Jul_2014!X639)","v":0},{"$f":"SUM(ICB_at_2000!Y639,Vines!Y639,WestNet!Y639,Capex_to_Jun_2014!Y639,Capex_from_Jul_2014!Y639)","v":0},{"$f":"SUM(ICB_at_2000!Z639,Vines!Z639,WestNet!Z639,Capex_to_Jun_2014!Z639,Capex_from_Jul_2014!Z639)","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000!E640,Vines!E640,WestNet!E640,Capex_to_Jun_2014!E640,Capex_from_Jul_2014!E640)","v":0},{"$f":"SUM(ICB_at_2000!F640,Vines!F640,WestNet!F640,Capex_to_Jun_2014!F640,Capex_from_Jul_2014!F640)","v":0},{"$f":"SUM(ICB_at_2000!G640,Vines!G640,WestNet!G640,Capex_to_Jun_2014!G640,Capex_from_Jul_2014!G640)","v":0},{"$f":"SUM(ICB_at_2000!H640,Vines!H640,WestNet!H640,Capex_to_Jun_2014!H640,Capex_from_Jul_2014!H640)","v":0},{"$f":"SUM(ICB_at_2000!I640,Vines!I640,WestNet!I640,Capex_to_Jun_2014!I640,Capex_from_Jul_2014!I640)","v":0},{"$f":"SUM(ICB_at_2000!J640,Vines!J640,WestNet!J640,Capex_to_Jun_2014!J640,Capex_from_Jul_2014!J640)","v":0},{"$f":"SUM(ICB_at_2000!K640,Vines!K640,WestNet!K640,Capex_to_Jun_2014!K640,Capex_from_Jul_2014!K640)","v":0},{"$f":"SUM(ICB_at_2000!L640,Vines!L640,WestNet!L640,Capex_to_Jun_2014!L640,Capex_from_Jul_2014!L640)","v":0},{"$f":"SUM(ICB_at_2000!M640,Vines!M640,WestNet!M640,Capex_to_Jun_2014!M640,Capex_from_Jul_2014!M640)","v":0},{"$f":"SUM(ICB_at_2000!N640,Vines!N640,WestNet!N640,Capex_to_Jun_2014!N640,Capex_from_Jul_2014!N640)","v":0},{"$f":"SUM(ICB_at_2000!O640,Vines!O640,WestNet!O640,Capex_to_Jun_2014!O640,Capex_from_Jul_2014!O640)","v":0},{"$f":"SUM(ICB_at_2000!P640,Vines!P640,WestNet!P640,Capex_to_Jun_2014!P640,Capex_from_Jul_2014!P640)","v":0},{"$f":"SUM(ICB_at_2000!Q640,Vines!Q640,WestNet!Q640,Capex_to_Jun_2014!Q640,Capex_from_Jul_2014!Q640)","v":0},{"$f":"SUM(ICB_at_2000!R640,Vines!R640,WestNet!R640,Capex_to_Jun_2014!R640,Capex_from_Jul_2014!R640)","v":0},{"$f":"SUM(ICB_at_2000!S640,Vines!S640,WestNet!S640,Capex_to_Jun_2014!S640,Capex_from_Jul_2014!S640)","v":0},{"$f":"SUM(ICB_at_2000!T640,Vines!T640,WestNet!T640,Capex_to_Jun_2014!T640,Capex_from_Jul_2014!T640)","v":0},{"$f":"SUM(ICB_at_2000!U640,Vines!U640,WestNet!U640,Capex_to_Jun_2014!U640,Capex_from_Jul_2014!U640)","v":0},{"$f":"SUM(ICB_at_2000!V640,Vines!V640,WestNet!V640,Capex_to_Jun_2014!V640,Capex_from_Jul_2014!V640)","v":0},{"$f":"SUM(ICB_at_2000!W640,Vines!W640,WestNet!W640,Capex_to_Jun_2014!W640,Capex_from_Jul_2014!W640)","v":0},{"$f":"SUM(ICB_at_2000!X640,Vines!X640,WestNet!X640,Capex_to_Jun_2014!X640,Capex_from_Jul_2014!X640)","v":0},{"$f":"SUM(ICB_at_2000!Y640,Vines!Y640,WestNet!Y640,Capex_to_Jun_2014!Y640,Capex_from_Jul_2014!Y640)","v":0},{"$f":"SUM(ICB_at_2000!Z640,Vines!Z640,WestNet!Z640,Capex_to_Jun_2014!Z640,Capex_from_Jul_2014!Z640)","v":0}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000!E641,Vines!E641,WestNet!E641,Capex_to_Jun_2014!E641,Capex_from_Jul_2014!E641)","v":0},{"$f":"SUM(ICB_at_2000!F641,Vines!F641,WestNet!F641,Capex_to_Jun_2014!F641,Capex_from_Jul_2014!F641)","v":0},{"$f":"SUM(ICB_at_2000!G641,Vines!G641,WestNet!G641,Capex_to_Jun_2014!G641,Capex_from_Jul_2014!G641)","v":0},{"$f":"SUM(ICB_at_2000!H641,Vines!H641,WestNet!H641,Capex_to_Jun_2014!H641,Capex_from_Jul_2014!H641)","v":0},{"$f":"SUM(ICB_at_2000!I641,Vines!I641,WestNet!I641,Capex_to_Jun_2014!I641,Capex_from_Jul_2014!I641)","v":0},{"$f":"SUM(ICB_at_2000!J641,Vines!J641,WestNet!J641,Capex_to_Jun_2014!J641,Capex_from_Jul_2014!J641)","v":0},{"$f":"SUM(ICB_at_2000!K641,Vines!K641,WestNet!K641,Capex_to_Jun_2014!K641,Capex_from_Jul_2014!K641)","v":0},{"$f":"SUM(ICB_at_2000!L641,Vines!L641,WestNet!L641,Capex_to_Jun_2014!L641,Capex_from_Jul_2014!L641)","v":0},{"$f":"SUM(ICB_at_2000!M641,Vines!M641,WestNet!M641,Capex_to_Jun_2014!M641,Capex_from_Jul_2014!M641)","v":0},{"$f":"SUM(ICB_at_2000!N641,Vines!N641,WestNet!N641,Capex_to_Jun_2014!N641,Capex_from_Jul_2014!N641)","v":0},{"$f":"SUM(ICB_at_2000!O641,Vines!O641,WestNet!O641,Capex_to_Jun_2014!O641,Capex_from_Jul_2014!O641)","v":0},{"$f":"SUM(ICB_at_2000!P641,Vines!P641,WestNet!P641,Capex_to_Jun_2014!P641,Capex_from_Jul_2014!P641)","v":0},{"$f":"SUM(ICB_at_2000!Q641,Vines!Q641,WestNet!Q641,Capex_to_Jun_2014!Q641,Capex_from_Jul_2014!Q641)","v":0},{"$f":"SUM(ICB_at_2000!R641,Vines!R641,WestNet!R641,Capex_to_Jun_2014!R641,Capex_from_Jul_2014!R641)","v":0},{"$f":"SUM(ICB_at_2000!S641,Vines!S641,WestNet!S641,Capex_to_Jun_2014!S641,Capex_from_Jul_2014!S641)","v":0},{"$f":"SUM(ICB_at_2000!T641,Vines!T641,WestNet!T641,Capex_to_Jun_2014!T641,Capex_from_Jul_2014!T641)","v":0},{"$f":"SUM(ICB_at_2000!U641,Vines!U641,WestNet!U641,Capex_to_Jun_2014!U641,Capex_from_Jul_2014!U641)","v":0},{"$f":"SUM(ICB_at_2000!V641,Vines!V641,WestNet!V641,Capex_to_Jun_2014!V641,Capex_from_Jul_2014!V641)","v":0},{"$f":"SUM(ICB_at_2000!W641,Vines!W641,WestNet!W641,Capex_to_Jun_2014!W641,Capex_from_Jul_2014!W641)","v":0},{"$f":"SUM(ICB_at_2000!X641,Vines!X641,WestNet!X641,Capex_to_Jun_2014!X641,Capex_from_Jul_2014!X641)","v":0},{"$f":"SUM(ICB_at_2000!Y641,Vines!Y641,WestNet!Y641,Capex_to_Jun_2014!Y641,Capex_from_Jul_2014!Y641)","v":0},{"$f":"SUM(ICB_at_2000!Z641,Vines!Z641,WestNet!Z641,Capex_to_Jun_2014!Z641,Capex_from_Jul_2014!Z641)","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,{"$f":"SUM(ICB_at_2000!E642,Vines!E642,WestNet!E642,Capex_to_Jun_2014!E642,Capex_from_Jul_2014!E642)","v":0},{"$f":"SUM(ICB_at_2000!F642,Vines!F642,WestNet!F642,Capex_to_Jun_2014!F642,Capex_from_Jul_2014!F642)","v":0},{"$f":"SUM(ICB_at_2000!G642,Vines!G642,WestNet!G642,Capex_to_Jun_2014!G642,Capex_from_Jul_2014!G642)","v":0},{"$f":"SUM(ICB_at_2000!H642,Vines!H642,WestNet!H642,Capex_to_Jun_2014!H642,Capex_from_Jul_2014!H642)","v":0},{"$f":"SUM(ICB_at_2000!I642,Vines!I642,WestNet!I642,Capex_to_Jun_2014!I642,Capex_from_Jul_2014!I642)","v":0},{"$f":"SUM(ICB_at_2000!J642,Vines!J642,WestNet!J642,Capex_to_Jun_2014!J642,Capex_from_Jul_2014!J642)","v":0},{"$f":"SUM(ICB_at_2000!K642,Vines!K642,WestNet!K642,Capex_to_Jun_2014!K642,Capex_from_Jul_2014!K642)","v":0},{"$f":"SUM(ICB_at_2000!L642,Vines!L642,WestNet!L642,Capex_to_Jun_2014!L642,Capex_from_Jul_2014!L642)","v":0},{"$f":"SUM(ICB_at_2000!M642,Vines!M642,WestNet!M642,Capex_to_Jun_2014!M642,Capex_from_Jul_2014!M642)","v":0},{"$f":"SUM(ICB_at_2000!N642,Vines!N642,WestNet!N642,Capex_to_Jun_2014!N642,Capex_from_Jul_2014!N642)","v":0},{"$f":"SUM(ICB_at_2000!O642,Vines!O642,WestNet!O642,Capex_to_Jun_2014!O642,Capex_from_Jul_2014!O642)","v":0},{"$f":"SUM(ICB_at_2000!P642,Vines!P642,WestNet!P642,Capex_to_Jun_2014!P642,Capex_from_Jul_2014!P642)","v":0},{"$f":"SUM(ICB_at_2000!Q642,Vines!Q642,WestNet!Q642,Capex_to_Jun_2014!Q642,Capex_from_Jul_2014!Q642)","v":0},{"$f":"SUM(ICB_at_2000!R642,Vines!R642,WestNet!R642,Capex_to_Jun_2014!R642,Capex_from_Jul_2014!R642)","v":0},{"$f":"SUM(ICB_at_2000!S642,Vines!S642,WestNet!S642,Capex_to_Jun_2014!S642,Capex_from_Jul_2014!S642)","v":0},{"$f":"SUM(ICB_at_2000!T642,Vines!T642,WestNet!T642,Capex_to_Jun_2014!T642,Capex_from_Jul_2014!T642)","v":0},{"$f":"SUM(ICB_at_2000!U642,Vines!U642,WestNet!U642,Capex_to_Jun_2014!U642,Capex_from_Jul_2014!U642)","v":0},{"$f":"SUM(ICB_at_2000!V642,Vines!V642,WestNet!V642,Capex_to_Jun_2014!V642,Capex_from_Jul_2014!V642)","v":0},{"$f":"SUM(ICB_at_2000!W642,Vines!W642,WestNet!W642,Capex_to_Jun_2014!W642,Capex_from_Jul_2014!W642)","v":0},{"$f":"SUM(ICB_at_2000!X642,Vines!X642,WestNet!X642,Capex_to_Jun_2014!X642,Capex_from_Jul_2014!X642)","v":0},{"$f":"SUM(ICB_at_2000!Y642,Vines!Y642,WestNet!Y642,Capex_to_Jun_2014!Y642,Capex_from_Jul_2014!Y642)","v":0},{"$f":"SUM(ICB_at_2000!Z642,Vines!Z642,WestNet!Z642,Capex_to_Jun_2014!Z642,Capex_from_Jul_2014!Z642)","v":0}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,{"$f":"SUM(ICB_at_2000!E643,Vines!E643,WestNet!E643,Capex_to_Jun_2014!E643,Capex_from_Jul_2014!E643)","v":0},{"$f":"SUM(ICB_at_2000!F643,Vines!F643,WestNet!F643,Capex_to_Jun_2014!F643,Capex_from_Jul_2014!F643)","v":0},{"$f":"SUM(ICB_at_2000!G643,Vines!G643,WestNet!G643,Capex_to_Jun_2014!G643,Capex_from_Jul_2014!G643)","v":0},{"$f":"SUM(ICB_at_2000!H643,Vines!H643,WestNet!H643,Capex_to_Jun_2014!H643,Capex_from_Jul_2014!H643)","v":0},{"$f":"SUM(ICB_at_2000!I643,Vines!I643,WestNet!I643,Capex_to_Jun_2014!I643,Capex_from_Jul_2014!I643)","v":0},{"$f":"SUM(ICB_at_2000!J643,Vines!J643,WestNet!J643,Capex_to_Jun_2014!J643,Capex_from_Jul_2014!J643)","v":0},{"$f":"SUM(ICB_at_2000!K643,Vines!K643,WestNet!K643,Capex_to_Jun_2014!K643,Capex_from_Jul_2014!K643)","v":0},{"$f":"SUM(ICB_at_2000!L643,Vines!L643,WestNet!L643,Capex_to_Jun_2014!L643,Capex_from_Jul_2014!L643)","v":0},{"$f":"SUM(ICB_at_2000!M643,Vines!M643,WestNet!M643,Capex_to_Jun_2014!M643,Capex_from_Jul_2014!M643)","v":0},{"$f":"SUM(ICB_at_2000!N643,Vines!N643,WestNet!N643,Capex_to_Jun_2014!N643,Capex_from_Jul_2014!N643)","v":0},{"$f":"SUM(ICB_at_2000!O643,Vines!O643,WestNet!O643,Capex_to_Jun_2014!O643,Capex_from_Jul_2014!O643)","v":0},{"$f":"SUM(ICB_at_2000!P643,Vines!P643,WestNet!P643,Capex_to_Jun_2014!P643,Capex_from_Jul_2014!P643)","v":0},{"$f":"SUM(ICB_at_2000!Q643,Vines!Q643,WestNet!Q643,Capex_to_Jun_2014!Q643,Capex_from_Jul_2014!Q643)","v":0},{"$f":"SUM(ICB_at_2000!R643,Vines!R643,WestNet!R643,Capex_to_Jun_2014!R643,Capex_from_Jul_2014!R643)","v":0},{"$f":"SUM(ICB_at_2000!S643,Vines!S643,WestNet!S643,Capex_to_Jun_2014!S643,Capex_from_Jul_2014!S643)","v":0},{"$f":"SUM(ICB_at_2000!T643,Vines!T643,WestNet!T643,Capex_to_Jun_2014!T643,Capex_from_Jul_2014!T643)","v":0},{"$f":"SUM(ICB_at_2000!U643,Vines!U643,WestNet!U643,Capex_to_Jun_2014!U643,Capex_from_Jul_2014!U643)","v":0},{"$f":"SUM(ICB_at_2000!V643,Vines!V643,WestNet!V643,Capex_to_Jun_2014!V643,Capex_from_Jul_2014!V643)","v":0},{"$f":"SUM(ICB_at_2000!W643,Vines!W643,WestNet!W643,Capex_to_Jun_2014!W643,Capex_from_Jul_2014!W643)","v":0},{"$f":"SUM(ICB_at_2000!X643,Vines!X643,WestNet!X643,Capex_to_Jun_2014!X643,Capex_from_Jul_2014!X643)","v":0},{"$f":"SUM(ICB_at_2000!Y643,Vines!Y643,WestNet!Y643,Capex_to_Jun_2014!Y643,Capex_from_Jul_2014!Y643)","v":0},{"$f":"SUM(ICB_at_2000!Z643,Vines!Z643,WestNet!Z643,Capex_to_Jun_2014!Z643,Capex_from_Jul_2014!Z643)","v":0}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"SUM(ICB_at_2000!E644,Vines!E644,WestNet!E644,Capex_to_Jun_2014!E644,Capex_from_Jul_2014!E644)","v":0},{"$f":"SUM(ICB_at_2000!F644,Vines!F644,WestNet!F644,Capex_to_Jun_2014!F644,Capex_from_Jul_2014!F644)","v":0},{"$f":"SUM(ICB_at_2000!G644,Vines!G644,WestNet!G644,Capex_to_Jun_2014!G644,Capex_from_Jul_2014!G644)","v":0},{"$f":"SUM(ICB_at_2000!H644,Vines!H644,WestNet!H644,Capex_to_Jun_2014!H644,Capex_from_Jul_2014!H644)","v":0},{"$f":"SUM(ICB_at_2000!I644,Vines!I644,WestNet!I644,Capex_to_Jun_2014!I644,Capex_from_Jul_2014!I644)","v":0},{"$f":"SUM(ICB_at_2000!J644,Vines!J644,WestNet!J644,Capex_to_Jun_2014!J644,Capex_from_Jul_2014!J644)","v":0},{"$f":"SUM(ICB_at_2000!K644,Vines!K644,WestNet!K644,Capex_to_Jun_2014!K644,Capex_from_Jul_2014!K644)","v":0},{"$f":"SUM(ICB_at_2000!L644,Vines!L644,WestNet!L644,Capex_to_Jun_2014!L644,Capex_from_Jul_2014!L644)","v":0},{"$f":"SUM(ICB_at_2000!M644,Vines!M644,WestNet!M644,Capex_to_Jun_2014!M644,Capex_from_Jul_2014!M644)","v":0},{"$f":"SUM(ICB_at_2000!N644,Vines!N644,WestNet!N644,Capex_to_Jun_2014!N644,Capex_from_Jul_2014!N644)","v":0},{"$f":"SUM(ICB_at_2000!O644,Vines!O644,WestNet!O644,Capex_to_Jun_2014!O644,Capex_from_Jul_2014!O644)","v":0},{"$f":"SUM(ICB_at_2000!P644,Vines!P644,WestNet!P644,Capex_to_Jun_2014!P644,Capex_from_Jul_2014!P644)","v":0},{"$f":"SUM(ICB_at_2000!Q644,Vines!Q644,WestNet!Q644,Capex_to_Jun_2014!Q644,Capex_from_Jul_2014!Q644)","v":0},{"$f":"SUM(ICB_at_2000!R644,Vines!R644,WestNet!R644,Capex_to_Jun_2014!R644,Capex_from_Jul_2014!R644)","v":0},{"$f":"SUM(ICB_at_2000!S644,Vines!S644,WestNet!S644,Capex_to_Jun_2014!S644,Capex_from_Jul_2014!S644)","v":0},{"$f":"SUM(ICB_at_2000!T644,Vines!T644,WestNet!T644,Capex_to_Jun_2014!T644,Capex_from_Jul_2014!T644)","v":0},{"$f":"SUM(ICB_at_2000!U644,Vines!U644,WestNet!U644,Capex_to_Jun_2014!U644,Capex_from_Jul_2014!U644)","v":0},{"$f":"SUM(ICB_at_2000!V644,Vines!V644,WestNet!V644,Capex_to_Jun_2014!V644,Capex_from_Jul_2014!V644)","v":0},{"$f":"SUM(ICB_at_2000!W644,Vines!W644,WestNet!W644,Capex_to_Jun_2014!W644,Capex_from_Jul_2014!W644)","v":0},{"$f":"SUM(ICB_at_2000!X644,Vines!X644,WestNet!X644,Capex_to_Jun_2014!X644,Capex_from_Jul_2014!X644)","v":0},{"$f":"SUM(ICB_at_2000!Y644,Vines!Y644,WestNet!Y644,Capex_to_Jun_2014!Y644,Capex_from_Jul_2014!Y644)","v":0},{"$f":"SUM(ICB_at_2000!Z644,Vines!Z644,WestNet!Z644,Capex_to_Jun_2014!Z644,Capex_from_Jul_2014!Z644)","v":0}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,{"$f":"SUM(ICB_at_2000!E645,Vines!E645,WestNet!E645,Capex_to_Jun_2014!E645,Capex_from_Jul_2014!E645)","v":0},{"$f":"SUM(ICB_at_2000!F645,Vines!F645,WestNet!F645,Capex_to_Jun_2014!F645,Capex_from_Jul_2014!F645)","v":0},{"$f":"SUM(ICB_at_2000!G645,Vines!G645,WestNet!G645,Capex_to_Jun_2014!G645,Capex_from_Jul_2014!G645)","v":0},{"$f":"SUM(ICB_at_2000!H645,Vines!H645,WestNet!H645,Capex_to_Jun_2014!H645,Capex_from_Jul_2014!H645)","v":0},{"$f":"SUM(ICB_at_2000!I645,Vines!I645,WestNet!I645,Capex_to_Jun_2014!I645,Capex_from_Jul_2014!I645)","v":0},{"$f":"SUM(ICB_at_2000!J645,Vines!J645,WestNet!J645,Capex_to_Jun_2014!J645,Capex_from_Jul_2014!J645)","v":0},{"$f":"SUM(ICB_at_2000!K645,Vines!K645,WestNet!K645,Capex_to_Jun_2014!K645,Capex_from_Jul_2014!K645)","v":0},{"$f":"SUM(ICB_at_2000!L645,Vines!L645,WestNet!L645,Capex_to_Jun_2014!L645,Capex_from_Jul_2014!L645)","v":0},{"$f":"SUM(ICB_at_2000!M645,Vines!M645,WestNet!M645,Capex_to_Jun_2014!M645,Capex_from_Jul_2014!M645)","v":0},{"$f":"SUM(ICB_at_2000!N645,Vines!N645,WestNet!N645,Capex_to_Jun_2014!N645,Capex_from_Jul_2014!N645)","v":0},{"$f":"SUM(ICB_at_2000!O645,Vines!O645,WestNet!O645,Capex_to_Jun_2014!O645,Capex_from_Jul_2014!O645)","v":0},{"$f":"SUM(ICB_at_2000!P645,Vines!P645,WestNet!P645,Capex_to_Jun_2014!P645,Capex_from_Jul_2014!P645)","v":0},{"$f":"SUM(ICB_at_2000!Q645,Vines!Q645,WestNet!Q645,Capex_to_Jun_2014!Q645,Capex_from_Jul_2014!Q645)","v":0},{"$f":"SUM(ICB_at_2000!R645,Vines!R645,WestNet!R645,Capex_to_Jun_2014!R645,Capex_from_Jul_2014!R645)","v":0},{"$f":"SUM(ICB_at_2000!S645,Vines!S645,WestNet!S645,Capex_to_Jun_2014!S645,Capex_from_Jul_2014!S645)","v":0},{"$f":"SUM(ICB_at_2000!T645,Vines!T645,WestNet!T645,Capex_to_Jun_2014!T645,Capex_from_Jul_2014!T645)","v":0},{"$f":"SUM(ICB_at_2000!U645,Vines!U645,WestNet!U645,Capex_to_Jun_2014!U645,Capex_from_Jul_2014!U645)","v":0},{"$f":"SUM(ICB_at_2000!V645,Vines!V645,WestNet!V645,Capex_to_Jun_2014!V645,Capex_from_Jul_2014!V645)","v":0},{"$f":"SUM(ICB_at_2000!W645,Vines!W645,WestNet!W645,Capex_to_Jun_2014!W645,Capex_from_Jul_2014!W645)","v":0},{"$f":"SUM(ICB_at_2000!X645,Vines!X645,WestNet!X645,Capex_to_Jun_2014!X645,Capex_from_Jul_2014!X645)","v":0},{"$f":"SUM(ICB_at_2000!Y645,Vines!Y645,WestNet!Y645,Capex_to_Jun_2014!Y645,Capex_from_Jul_2014!Y645)","v":0},{"$f":"SUM(ICB_at_2000!Z645,Vines!Z645,WestNet!Z645,Capex_to_Jun_2014!Z645,Capex_from_Jul_2014!Z645)","v":0}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000!E646,Vines!E646,WestNet!E646,Capex_to_Jun_2014!E646,Capex_from_Jul_2014!E646)","v":0},{"$f":"SUM(ICB_at_2000!F646,Vines!F646,WestNet!F646,Capex_to_Jun_2014!F646,Capex_from_Jul_2014!F646)","v":0},{"$f":"SUM(ICB_at_2000!G646,Vines!G646,WestNet!G646,Capex_to_Jun_2014!G646,Capex_from_Jul_2014!G646)","v":0},{"$f":"SUM(ICB_at_2000!H646,Vines!H646,WestNet!H646,Capex_to_Jun_2014!H646,Capex_from_Jul_2014!H646)","v":0},{"$f":"SUM(ICB_at_2000!I646,Vines!I646,WestNet!I646,Capex_to_Jun_2014!I646,Capex_from_Jul_2014!I646)","v":0},{"$f":"SUM(ICB_at_2000!J646,Vines!J646,WestNet!J646,Capex_to_Jun_2014!J646,Capex_from_Jul_2014!J646)","v":0},{"$f":"SUM(ICB_at_2000!K646,Vines!K646,WestNet!K646,Capex_to_Jun_2014!K646,Capex_from_Jul_2014!K646)","v":0},{"$f":"SUM(ICB_at_2000!L646,Vines!L646,WestNet!L646,Capex_to_Jun_2014!L646,Capex_from_Jul_2014!L646)","v":0},{"$f":"SUM(ICB_at_2000!M646,Vines!M646,WestNet!M646,Capex_to_Jun_2014!M646,Capex_from_Jul_2014!M646)","v":0},{"$f":"SUM(ICB_at_2000!N646,Vines!N646,WestNet!N646,Capex_to_Jun_2014!N646,Capex_from_Jul_2014!N646)","v":0},{"$f":"SUM(ICB_at_2000!O646,Vines!O646,WestNet!O646,Capex_to_Jun_2014!O646,Capex_from_Jul_2014!O646)","v":0},{"$f":"SUM(ICB_at_2000!P646,Vines!P646,WestNet!P646,Capex_to_Jun_2014!P646,Capex_from_Jul_2014!P646)","v":0},{"$f":"SUM(ICB_at_2000!Q646,Vines!Q646,WestNet!Q646,Capex_to_Jun_2014!Q646,Capex_from_Jul_2014!Q646)","v":0},{"$f":"SUM(ICB_at_2000!R646,Vines!R646,WestNet!R646,Capex_to_Jun_2014!R646,Capex_from_Jul_2014!R646)","v":0},{"$f":"SUM(ICB_at_2000!S646,Vines!S646,WestNet!S646,Capex_to_Jun_2014!S646,Capex_from_Jul_2014!S646)","v":0},{"$f":"SUM(ICB_at_2000!T646,Vines!T646,WestNet!T646,Capex_to_Jun_2014!T646,Capex_from_Jul_2014!T646)","v":0},{"$f":"SUM(ICB_at_2000!U646,Vines!U646,WestNet!U646,Capex_to_Jun_2014!U646,Capex_from_Jul_2014!U646)","v":0},{"$f":"SUM(ICB_at_2000!V646,Vines!V646,WestNet!V646,Capex_to_Jun_2014!V646,Capex_from_Jul_2014!V646)","v":0},{"$f":"SUM(ICB_at_2000!W646,Vines!W646,WestNet!W646,Capex_to_Jun_2014!W646,Capex_from_Jul_2014!W646)","v":0},{"$f":"SUM(ICB_at_2000!X646,Vines!X646,WestNet!X646,Capex_to_Jun_2014!X646,Capex_from_Jul_2014!X646)","v":0},{"$f":"SUM(ICB_at_2000!Y646,Vines!Y646,WestNet!Y646,Capex_to_Jun_2014!Y646,Capex_from_Jul_2014!Y646)","v":0},{"$f":"SUM(ICB_at_2000!Z646,Vines!Z646,WestNet!Z646,Capex_to_Jun_2014!Z646,Capex_from_Jul_2014!Z646)","v":0}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000!E647,Vines!E647,WestNet!E647,Capex_to_Jun_2014!E647,Capex_from_Jul_2014!E647)","v":0},{"$f":"SUM(ICB_at_2000!F647,Vines!F647,WestNet!F647,Capex_to_Jun_2014!F647,Capex_from_Jul_2014!F647)","v":0},{"$f":"SUM(ICB_at_2000!G647,Vines!G647,WestNet!G647,Capex_to_Jun_2014!G647,Capex_from_Jul_2014!G647)","v":0},{"$f":"SUM(ICB_at_2000!H647,Vines!H647,WestNet!H647,Capex_to_Jun_2014!H647,Capex_from_Jul_2014!H647)","v":0},{"$f":"SUM(ICB_at_2000!I647,Vines!I647,WestNet!I647,Capex_to_Jun_2014!I647,Capex_from_Jul_2014!I647)","v":0},{"$f":"SUM(ICB_at_2000!J647,Vines!J647,WestNet!J647,Capex_to_Jun_2014!J647,Capex_from_Jul_2014!J647)","v":0},{"$f":"SUM(ICB_at_2000!K647,Vines!K647,WestNet!K647,Capex_to_Jun_2014!K647,Capex_from_Jul_2014!K647)","v":0},{"$f":"SUM(ICB_at_2000!L647,Vines!L647,WestNet!L647,Capex_to_Jun_2014!L647,Capex_from_Jul_2014!L647)","v":0},{"$f":"SUM(ICB_at_2000!M647,Vines!M647,WestNet!M647,Capex_to_Jun_2014!M647,Capex_from_Jul_2014!M647)","v":0},{"$f":"SUM(ICB_at_2000!N647,Vines!N647,WestNet!N647,Capex_to_Jun_2014!N647,Capex_from_Jul_2014!N647)","v":0},{"$f":"SUM(ICB_at_2000!O647,Vines!O647,WestNet!O647,Capex_to_Jun_2014!O647,Capex_from_Jul_2014!O647)","v":0},{"$f":"SUM(ICB_at_2000!P647,Vines!P647,WestNet!P647,Capex_to_Jun_2014!P647,Capex_from_Jul_2014!P647)","v":0},{"$f":"SUM(ICB_at_2000!Q647,Vines!Q647,WestNet!Q647,Capex_to_Jun_2014!Q647,Capex_from_Jul_2014!Q647)","v":0},{"$f":"SUM(ICB_at_2000!R647,Vines!R647,WestNet!R647,Capex_to_Jun_2014!R647,Capex_from_Jul_2014!R647)","v":0},{"$f":"SUM(ICB_at_2000!S647,Vines!S647,WestNet!S647,Capex_to_Jun_2014!S647,Capex_from_Jul_2014!S647)","v":0},{"$f":"SUM(ICB_at_2000!T647,Vines!T647,WestNet!T647,Capex_to_Jun_2014!T647,Capex_from_Jul_2014!T647)","v":0},{"$f":"SUM(ICB_at_2000!U647,Vines!U647,WestNet!U647,Capex_to_Jun_2014!U647,Capex_from_Jul_2014!U647)","v":0},{"$f":"SUM(ICB_at_2000!V647,Vines!V647,WestNet!V647,Capex_to_Jun_2014!V647,Capex_from_Jul_2014!V647)","v":0},{"$f":"SUM(ICB_at_2000!W647,Vines!W647,WestNet!W647,Capex_to_Jun_2014!W647,Capex_from_Jul_2014!W647)","v":0},{"$f":"SUM(ICB_at_2000!X647,Vines!X647,WestNet!X647,Capex_to_Jun_2014!X647,Capex_from_Jul_2014!X647)","v":0},{"$f":"SUM(ICB_at_2000!Y647,Vines!Y647,WestNet!Y647,Capex_to_Jun_2014!Y647,Capex_from_Jul_2014!Y647)","v":0},{"$f":"SUM(ICB_at_2000!Z647,Vines!Z647,WestNet!Z647,Capex_to_Jun_2014!Z647,Capex_from_Jul_2014!Z647)","v":0}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,{"$f":"SUM(ICB_at_2000!E648,Vines!E648,WestNet!E648,Capex_to_Jun_2014!E648,Capex_from_Jul_2014!E648)","v":0},{"$f":"SUM(ICB_at_2000!F648,Vines!F648,WestNet!F648,Capex_to_Jun_2014!F648,Capex_from_Jul_2014!F648)","v":0},{"$f":"SUM(ICB_at_2000!G648,Vines!G648,WestNet!G648,Capex_to_Jun_2014!G648,Capex_from_Jul_2014!G648)","v":0},{"$f":"SUM(ICB_at_2000!H648,Vines!H648,WestNet!H648,Capex_to_Jun_2014!H648,Capex_from_Jul_2014!H648)","v":0},{"$f":"SUM(ICB_at_2000!I648,Vines!I648,WestNet!I648,Capex_to_Jun_2014!I648,Capex_from_Jul_2014!I648)","v":0},{"$f":"SUM(ICB_at_2000!J648,Vines!J648,WestNet!J648,Capex_to_Jun_2014!J648,Capex_from_Jul_2014!J648)","v":0},{"$f":"SUM(ICB_at_2000!K648,Vines!K648,WestNet!K648,Capex_to_Jun_2014!K648,Capex_from_Jul_2014!K648)","v":0},{"$f":"SUM(ICB_at_2000!L648,Vines!L648,WestNet!L648,Capex_to_Jun_2014!L648,Capex_from_Jul_2014!L648)","v":0},{"$f":"SUM(ICB_at_2000!M648,Vines!M648,WestNet!M648,Capex_to_Jun_2014!M648,Capex_from_Jul_2014!M648)","v":0},{"$f":"SUM(ICB_at_2000!N648,Vines!N648,WestNet!N648,Capex_to_Jun_2014!N648,Capex_from_Jul_2014!N648)","v":0},{"$f":"SUM(ICB_at_2000!O648,Vines!O648,WestNet!O648,Capex_to_Jun_2014!O648,Capex_from_Jul_2014!O648)","v":0},{"$f":"SUM(ICB_at_2000!P648,Vines!P648,WestNet!P648,Capex_to_Jun_2014!P648,Capex_from_Jul_2014!P648)","v":0},{"$f":"SUM(ICB_at_2000!Q648,Vines!Q648,WestNet!Q648,Capex_to_Jun_2014!Q648,Capex_from_Jul_2014!Q648)","v":0},{"$f":"SUM(ICB_at_2000!R648,Vines!R648,WestNet!R648,Capex_to_Jun_2014!R648,Capex_from_Jul_2014!R648)","v":0},{"$f":"SUM(ICB_at_2000!S648,Vines!S648,WestNet!S648,Capex_to_Jun_2014!S648,Capex_from_Jul_2014!S648)","v":0},{"$f":"SUM(ICB_at_2000!T648,Vines!T648,WestNet!T648,Capex_to_Jun_2014!T648,Capex_from_Jul_2014!T648)","v":0},{"$f":"SUM(ICB_at_2000!U648,Vines!U648,WestNet!U648,Capex_to_Jun_2014!U648,Capex_from_Jul_2014!U648)","v":0},{"$f":"SUM(ICB_at_2000!V648,Vines!V648,WestNet!V648,Capex_to_Jun_2014!V648,Capex_from_Jul_2014!V648)","v":0},{"$f":"SUM(ICB_at_2000!W648,Vines!W648,WestNet!W648,Capex_to_Jun_2014!W648,Capex_from_Jul_2014!W648)","v":0},{"$f":"SUM(ICB_at_2000!X648,Vines!X648,WestNet!X648,Capex_to_Jun_2014!X648,Capex_from_Jul_2014!X648)","v":0},{"$f":"SUM(ICB_at_2000!Y648,Vines!Y648,WestNet!Y648,Capex_to_Jun_2014!Y648,Capex_from_Jul_2014!Y648)","v":0},{"$f":"SUM(ICB_at_2000!Z648,Vines!Z648,WestNet!Z648,Capex_to_Jun_2014!Z648,Capex_from_Jul_2014!Z648)","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,{"$f":"SUM(ICB_at_2000!E649,Vines!E649,WestNet!E649,Capex_to_Jun_2014!E649,Capex_from_Jul_2014!E649)","v":0},{"$f":"SUM(ICB_at_2000!F649,Vines!F649,WestNet!F649,Capex_to_Jun_2014!F649,Capex_from_Jul_2014!F649)","v":0},{"$f":"SUM(ICB_at_2000!G649,Vines!G649,WestNet!G649,Capex_to_Jun_2014!G649,Capex_from_Jul_2014!G649)","v":0},{"$f":"SUM(ICB_at_2000!H649,Vines!H649,WestNet!H649,Capex_to_Jun_2014!H649,Capex_from_Jul_2014!H649)","v":0},{"$f":"SUM(ICB_at_2000!I649,Vines!I649,WestNet!I649,Capex_to_Jun_2014!I649,Capex_from_Jul_2014!I649)","v":0},{"$f":"SUM(ICB_at_2000!J649,Vines!J649,WestNet!J649,Capex_to_Jun_2014!J649,Capex_from_Jul_2014!J649)","v":0},{"$f":"SUM(ICB_at_2000!K649,Vines!K649,WestNet!K649,Capex_to_Jun_2014!K649,Capex_from_Jul_2014!K649)","v":0},{"$f":"SUM(ICB_at_2000!L649,Vines!L649,WestNet!L649,Capex_to_Jun_2014!L649,Capex_from_Jul_2014!L649)","v":0},{"$f":"SUM(ICB_at_2000!M649,Vines!M649,WestNet!M649,Capex_to_Jun_2014!M649,Capex_from_Jul_2014!M649)","v":0},{"$f":"SUM(ICB_at_2000!N649,Vines!N649,WestNet!N649,Capex_to_Jun_2014!N649,Capex_from_Jul_2014!N649)","v":0},{"$f":"SUM(ICB_at_2000!O649,Vines!O649,WestNet!O649,Capex_to_Jun_2014!O649,Capex_from_Jul_2014!O649)","v":0},{"$f":"SUM(ICB_at_2000!P649,Vines!P649,WestNet!P649,Capex_to_Jun_2014!P649,Capex_from_Jul_2014!P649)","v":0},{"$f":"SUM(ICB_at_2000!Q649,Vines!Q649,WestNet!Q649,Capex_to_Jun_2014!Q649,Capex_from_Jul_2014!Q649)","v":0},{"$f":"SUM(ICB_at_2000!R649,Vines!R649,WestNet!R649,Capex_to_Jun_2014!R649,Capex_from_Jul_2014!R649)","v":0},{"$f":"SUM(ICB_at_2000!S649,Vines!S649,WestNet!S649,Capex_to_Jun_2014!S649,Capex_from_Jul_2014!S649)","v":0},{"$f":"SUM(ICB_at_2000!T649,Vines!T649,WestNet!T649,Capex_to_Jun_2014!T649,Capex_from_Jul_2014!T649)","v":0},{"$f":"SUM(ICB_at_2000!U649,Vines!U649,WestNet!U649,Capex_to_Jun_2014!U649,Capex_from_Jul_2014!U649)","v":0},{"$f":"SUM(ICB_at_2000!V649,Vines!V649,WestNet!V649,Capex_to_Jun_2014!V649,Capex_from_Jul_2014!V649)","v":0},{"$f":"SUM(ICB_at_2000!W649,Vines!W649,WestNet!W649,Capex_to_Jun_2014!W649,Capex_from_Jul_2014!W649)","v":0},{"$f":"SUM(ICB_at_2000!X649,Vines!X649,WestNet!X649,Capex_to_Jun_2014!X649,Capex_from_Jul_2014!X649)","v":0},{"$f":"SUM(ICB_at_2000!Y649,Vines!Y649,WestNet!Y649,Capex_to_Jun_2014!Y649,Capex_from_Jul_2014!Y649)","v":0},{"$f":"SUM(ICB_at_2000!Z649,Vines!Z649,WestNet!Z649,Capex_to_Jun_2014!Z649,Capex_from_Jul_2014!Z649)","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,{"$f":"SUM(ICB_at_2000!E650,Vines!E650,WestNet!E650,Capex_to_Jun_2014!E650,Capex_from_Jul_2014!E650)","v":0},{"$f":"SUM(ICB_at_2000!F650,Vines!F650,WestNet!F650,Capex_to_Jun_2014!F650,Capex_from_Jul_2014!F650)","v":0},{"$f":"SUM(ICB_at_2000!G650,Vines!G650,WestNet!G650,Capex_to_Jun_2014!G650,Capex_from_Jul_2014!G650)","v":0},{"$f":"SUM(ICB_at_2000!H650,Vines!H650,WestNet!H650,Capex_to_Jun_2014!H650,Capex_from_Jul_2014!H650)","v":0},{"$f":"SUM(ICB_at_2000!I650,Vines!I650,WestNet!I650,Capex_to_Jun_2014!I650,Capex_from_Jul_2014!I650)","v":0},{"$f":"SUM(ICB_at_2000!J650,Vines!J650,WestNet!J650,Capex_to_Jun_2014!J650,Capex_from_Jul_2014!J650)","v":0},{"$f":"SUM(ICB_at_2000!K650,Vines!K650,WestNet!K650,Capex_to_Jun_2014!K650,Capex_from_Jul_2014!K650)","v":0},{"$f":"SUM(ICB_at_2000!L650,Vines!L650,WestNet!L650,Capex_to_Jun_2014!L650,Capex_from_Jul_2014!L650)","v":0},{"$f":"SUM(ICB_at_2000!M650,Vines!M650,WestNet!M650,Capex_to_Jun_2014!M650,Capex_from_Jul_2014!M650)","v":0},{"$f":"SUM(ICB_at_2000!N650,Vines!N650,WestNet!N650,Capex_to_Jun_2014!N650,Capex_from_Jul_2014!N650)","v":0},{"$f":"SUM(ICB_at_2000!O650,Vines!O650,WestNet!O650,Capex_to_Jun_2014!O650,Capex_from_Jul_2014!O650)","v":0},{"$f":"SUM(ICB_at_2000!P650,Vines!P650,WestNet!P650,Capex_to_Jun_2014!P650,Capex_from_Jul_2014!P650)","v":0},{"$f":"SUM(ICB_at_2000!Q650,Vines!Q650,WestNet!Q650,Capex_to_Jun_2014!Q650,Capex_from_Jul_2014!Q650)","v":0},{"$f":"SUM(ICB_at_2000!R650,Vines!R650,WestNet!R650,Capex_to_Jun_2014!R650,Capex_from_Jul_2014!R650)","v":0},{"$f":"SUM(ICB_at_2000!S650,Vines!S650,WestNet!S650,Capex_to_Jun_2014!S650,Capex_from_Jul_2014!S650)","v":0},{"$f":"SUM(ICB_at_2000!T650,Vines!T650,WestNet!T650,Capex_to_Jun_2014!T650,Capex_from_Jul_2014!T650)","v":0},{"$f":"SUM(ICB_at_2000!U650,Vines!U650,WestNet!U650,Capex_to_Jun_2014!U650,Capex_from_Jul_2014!U650)","v":0},{"$f":"SUM(ICB_at_2000!V650,Vines!V650,WestNet!V650,Capex_to_Jun_2014!V650,Capex_from_Jul_2014!V650)","v":0},{"$f":"SUM(ICB_at_2000!W650,Vines!W650,WestNet!W650,Capex_to_Jun_2014!W650,Capex_from_Jul_2014!W650)","v":0},{"$f":"SUM(ICB_at_2000!X650,Vines!X650,WestNet!X650,Capex_to_Jun_2014!X650,Capex_from_Jul_2014!X650)","v":0},{"$f":"SUM(ICB_at_2000!Y650,Vines!Y650,WestNet!Y650,Capex_to_Jun_2014!Y650,Capex_from_Jul_2014!Y650)","v":0},{"$f":"SUM(ICB_at_2000!Z650,Vines!Z650,WestNet!Z650,Capex_to_Jun_2014!Z650,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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM(ICB_at_2000!E655,Vines!E655,WestNet!E655,Capex_to_Jun_2014!E655,Capex_from_Jul_2014!E655)","v":0},{"$f":"SUM(ICB_at_2000!F655,Vines!F655,WestNet!F655,Capex_to_Jun_2014!F655,Capex_from_Jul_2014!F655)","v":0},{"$f":"SUM(ICB_at_2000!G655,Vines!G655,WestNet!G655,Capex_to_Jun_2014!G655,Capex_from_Jul_2014!G655)","v":0},{"$f":"SUM(ICB_at_2000!H655,Vines!H655,WestNet!H655,Capex_to_Jun_2014!H655,Capex_from_Jul_2014!H655)","v":0},{"$f":"SUM(ICB_at_2000!I655,Vines!I655,WestNet!I655,Capex_to_Jun_2014!I655,Capex_from_Jul_2014!I655)","v":0},{"$f":"SUM(ICB_at_2000!J655,Vines!J655,WestNet!J655,Capex_to_Jun_2014!J655,Capex_from_Jul_2014!J655)","v":0},{"$f":"SUM(ICB_at_2000!K655,Vines!K655,WestNet!K655,Capex_to_Jun_2014!K655,Capex_from_Jul_2014!K655)","v":0},{"$f":"SUM(ICB_at_2000!L655,Vines!L655,WestNet!L655,Capex_to_Jun_2014!L655,Capex_from_Jul_2014!L655)","v":0},{"$f":"SUM(ICB_at_2000!M655,Vines!M655,WestNet!M655,Capex_to_Jun_2014!M655,Capex_from_Jul_2014!M655)","v":0},{"$f":"SUM(ICB_at_2000!N655,Vines!N655,WestNet!N655,Capex_to_Jun_2014!N655,Capex_from_Jul_2014!N655)","v":0},{"$f":"SUM(ICB_at_2000!O655,Vines!O655,WestNet!O655,Capex_to_Jun_2014!O655,Capex_from_Jul_2014!O655)","v":0},{"$f":"SUM(ICB_at_2000!P655,Vines!P655,WestNet!P655,Capex_to_Jun_2014!P655,Capex_from_Jul_2014!P655)","v":0},{"$f":"SUM(ICB_at_2000!Q655,Vines!Q655,WestNet!Q655,Capex_to_Jun_2014!Q655,Capex_from_Jul_2014!Q655)","v":0},{"$f":"SUM(ICB_at_2000!R655,Vines!R655,WestNet!R655,Capex_to_Jun_2014!R655,Capex_from_Jul_2014!R655)","v":0},{"$f":"SUM(ICB_at_2000!S655,Vines!S655,WestNet!S655,Capex_to_Jun_2014!S655,Capex_from_Jul_2014!S655)","v":0},{"$f":"SUM(ICB_at_2000!T655,Vines!T655,WestNet!T655,Capex_to_Jun_2014!T655,Capex_from_Jul_2014!T655)","v":0},{"$f":"SUM(ICB_at_2000!U655,Vines!U655,WestNet!U655,Capex_to_Jun_2014!U655,Capex_from_Jul_2014!U655)","v":0},{"$f":"SUM(ICB_at_2000!V655,Vines!V655,WestNet!V655,Capex_to_Jun_2014!V655,Capex_from_Jul_2014!V655)","v":0},{"$f":"SUM(ICB_at_2000!W655,Vines!W655,WestNet!W655,Capex_to_Jun_2014!W655,Capex_from_Jul_2014!W655)","v":0},{"$f":"SUM(ICB_at_2000!X655,Vines!X655,WestNet!X655,Capex_to_Jun_2014!X655,Capex_from_Jul_2014!X655)","v":0},{"$f":"SUM(ICB_at_2000!Y655,Vines!Y655,WestNet!Y655,Capex_to_Jun_2014!Y655,Capex_from_Jul_2014!Y655)","v":0},{"$f":"SUM(ICB_at_2000!Z655,Vines!Z655,WestNet!Z655,Capex_to_Jun_2014!Z655,Capex_from_Jul_2014!Z655)","v":0}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM(ICB_at_2000!E656,Vines!E656,WestNet!E656,Capex_to_Jun_2014!E656,Capex_from_Jul_2014!E656)","v":0},{"$f":"SUM(ICB_at_2000!F656,Vines!F656,WestNet!F656,Capex_to_Jun_2014!F656,Capex_from_Jul_2014!F656)","v":0},{"$f":"SUM(ICB_at_2000!G656,Vines!G656,WestNet!G656,Capex_to_Jun_2014!G656,Capex_from_Jul_2014!G656)","v":0},{"$f":"SUM(ICB_at_2000!H656,Vines!H656,WestNet!H656,Capex_to_Jun_2014!H656,Capex_from_Jul_2014!H656)","v":0},{"$f":"SUM(ICB_at_2000!I656,Vines!I656,WestNet!I656,Capex_to_Jun_2014!I656,Capex_from_Jul_2014!I656)","v":0},{"$f":"SUM(ICB_at_2000!J656,Vines!J656,WestNet!J656,Capex_to_Jun_2014!J656,Capex_from_Jul_2014!J656)","v":0},{"$f":"SUM(ICB_at_2000!K656,Vines!K656,WestNet!K656,Capex_to_Jun_2014!K656,Capex_from_Jul_2014!K656)","v":0},{"$f":"SUM(ICB_at_2000!L656,Vines!L656,WestNet!L656,Capex_to_Jun_2014!L656,Capex_from_Jul_2014!L656)","v":0},{"$f":"SUM(ICB_at_2000!M656,Vines!M656,WestNet!M656,Capex_to_Jun_2014!M656,Capex_from_Jul_2014!M656)","v":0},{"$f":"SUM(ICB_at_2000!N656,Vines!N656,WestNet!N656,Capex_to_Jun_2014!N656,Capex_from_Jul_2014!N656)","v":0},{"$f":"SUM(ICB_at_2000!O656,Vines!O656,WestNet!O656,Capex_to_Jun_2014!O656,Capex_from_Jul_2014!O656)","v":0},{"$f":"SUM(ICB_at_2000!P656,Vines!P656,WestNet!P656,Capex_to_Jun_2014!P656,Capex_from_Jul_2014!P656)","v":0},{"$f":"SUM(ICB_at_2000!Q656,Vines!Q656,WestNet!Q656,Capex_to_Jun_2014!Q656,Capex_from_Jul_2014!Q656)","v":0},{"$f":"SUM(ICB_at_2000!R656,Vines!R656,WestNet!R656,Capex_to_Jun_2014!R656,Capex_from_Jul_2014!R656)","v":0},{"$f":"SUM(ICB_at_2000!S656,Vines!S656,WestNet!S656,Capex_to_Jun_2014!S656,Capex_from_Jul_2014!S656)","v":0},{"$f":"SUM(ICB_at_2000!T656,Vines!T656,WestNet!T656,Capex_to_Jun_2014!T656,Capex_from_Jul_2014!T656)","v":0},{"$f":"SUM(ICB_at_2000!U656,Vines!U656,WestNet!U656,Capex_to_Jun_2014!U656,Capex_from_Jul_2014!U656)","v":0},{"$f":"SUM(ICB_at_2000!V656,Vines!V656,WestNet!V656,Capex_to_Jun_2014!V656,Capex_from_Jul_2014!V656)","v":0},{"$f":"SUM(ICB_at_2000!W656,Vines!W656,WestNet!W656,Capex_to_Jun_2014!W656,Capex_from_Jul_2014!W656)","v":0},{"$f":"SUM(ICB_at_2000!X656,Vines!X656,WestNet!X656,Capex_to_Jun_2014!X656,Capex_from_Jul_2014!X656)","v":0},{"$f":"SUM(ICB_at_2000!Y656,Vines!Y656,WestNet!Y656,Capex_to_Jun_2014!Y656,Capex_from_Jul_2014!Y656)","v":0},{"$f":"SUM(ICB_at_2000!Z656,Vines!Z656,WestNet!Z656,Capex_to_Jun_2014!Z656,Capex_from_Jul_2014!Z656)","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000!E657,Vines!E657,WestNet!E657,Capex_to_Jun_2014!E657,Capex_from_Jul_2014!E657)","v":0},{"$f":"SUM(ICB_at_2000!F657,Vines!F657,WestNet!F657,Capex_to_Jun_2014!F657,Capex_from_Jul_2014!F657)","v":0},{"$f":"SUM(ICB_at_2000!G657,Vines!G657,WestNet!G657,Capex_to_Jun_2014!G657,Capex_from_Jul_2014!G657)","v":0},{"$f":"SUM(ICB_at_2000!H657,Vines!H657,WestNet!H657,Capex_to_Jun_2014!H657,Capex_from_Jul_2014!H657)","v":0},{"$f":"SUM(ICB_at_2000!I657,Vines!I657,WestNet!I657,Capex_to_Jun_2014!I657,Capex_from_Jul_2014!I657)","v":0},{"$f":"SUM(ICB_at_2000!J657,Vines!J657,WestNet!J657,Capex_to_Jun_2014!J657,Capex_from_Jul_2014!J657)","v":0},{"$f":"SUM(ICB_at_2000!K657,Vines!K657,WestNet!K657,Capex_to_Jun_2014!K657,Capex_from_Jul_2014!K657)","v":0},{"$f":"SUM(ICB_at_2000!L657,Vines!L657,WestNet!L657,Capex_to_Jun_2014!L657,Capex_from_Jul_2014!L657)","v":0},{"$f":"SUM(ICB_at_2000!M657,Vines!M657,WestNet!M657,Capex_to_Jun_2014!M657,Capex_from_Jul_2014!M657)","v":0},{"$f":"SUM(ICB_at_2000!N657,Vines!N657,WestNet!N657,Capex_to_Jun_2014!N657,Capex_from_Jul_2014!N657)","v":0},{"$f":"SUM(ICB_at_2000!O657,Vines!O657,WestNet!O657,Capex_to_Jun_2014!O657,Capex_from_Jul_2014!O657)","v":0},{"$f":"SUM(ICB_at_2000!P657,Vines!P657,WestNet!P657,Capex_to_Jun_2014!P657,Capex_from_Jul_2014!P657)","v":0},{"$f":"SUM(ICB_at_2000!Q657,Vines!Q657,WestNet!Q657,Capex_to_Jun_2014!Q657,Capex_from_Jul_2014!Q657)","v":0},{"$f":"SUM(ICB_at_2000!R657,Vines!R657,WestNet!R657,Capex_to_Jun_2014!R657,Capex_from_Jul_2014!R657)","v":0},{"$f":"SUM(ICB_at_2000!S657,Vines!S657,WestNet!S657,Capex_to_Jun_2014!S657,Capex_from_Jul_2014!S657)","v":0},{"$f":"SUM(ICB_at_2000!T657,Vines!T657,WestNet!T657,Capex_to_Jun_2014!T657,Capex_from_Jul_2014!T657)","v":0},{"$f":"SUM(ICB_at_2000!U657,Vines!U657,WestNet!U657,Capex_to_Jun_2014!U657,Capex_from_Jul_2014!U657)","v":0},{"$f":"SUM(ICB_at_2000!V657,Vines!V657,WestNet!V657,Capex_to_Jun_2014!V657,Capex_from_Jul_2014!V657)","v":0},{"$f":"SUM(ICB_at_2000!W657,Vines!W657,WestNet!W657,Capex_to_Jun_2014!W657,Capex_from_Jul_2014!W657)","v":0},{"$f":"SUM(ICB_at_2000!X657,Vines!X657,WestNet!X657,Capex_to_Jun_2014!X657,Capex_from_Jul_2014!X657)","v":0},{"$f":"SUM(ICB_at_2000!Y657,Vines!Y657,WestNet!Y657,Capex_to_Jun_2014!Y657,Capex_from_Jul_2014!Y657)","v":0},{"$f":"SUM(ICB_at_2000!Z657,Vines!Z657,WestNet!Z657,Capex_to_Jun_2014!Z657,Capex_from_Jul_2014!Z657)","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000!E658,Vines!E658,WestNet!E658,Capex_to_Jun_2014!E658,Capex_from_Jul_2014!E658)","v":0},{"$f":"SUM(ICB_at_2000!F658,Vines!F658,WestNet!F658,Capex_to_Jun_2014!F658,Capex_from_Jul_2014!F658)","v":0},{"$f":"SUM(ICB_at_2000!G658,Vines!G658,WestNet!G658,Capex_to_Jun_2014!G658,Capex_from_Jul_2014!G658)","v":0},{"$f":"SUM(ICB_at_2000!H658,Vines!H658,WestNet!H658,Capex_to_Jun_2014!H658,Capex_from_Jul_2014!H658)","v":0},{"$f":"SUM(ICB_at_2000!I658,Vines!I658,WestNet!I658,Capex_to_Jun_2014!I658,Capex_from_Jul_2014!I658)","v":0},{"$f":"SUM(ICB_at_2000!J658,Vines!J658,WestNet!J658,Capex_to_Jun_2014!J658,Capex_from_Jul_2014!J658)","v":0},{"$f":"SUM(ICB_at_2000!K658,Vines!K658,WestNet!K658,Capex_to_Jun_2014!K658,Capex_from_Jul_2014!K658)","v":0},{"$f":"SUM(ICB_at_2000!L658,Vines!L658,WestNet!L658,Capex_to_Jun_2014!L658,Capex_from_Jul_2014!L658)","v":0},{"$f":"SUM(ICB_at_2000!M658,Vines!M658,WestNet!M658,Capex_to_Jun_2014!M658,Capex_from_Jul_2014!M658)","v":0},{"$f":"SUM(ICB_at_2000!N658,Vines!N658,WestNet!N658,Capex_to_Jun_2014!N658,Capex_from_Jul_2014!N658)","v":0},{"$f":"SUM(ICB_at_2000!O658,Vines!O658,WestNet!O658,Capex_to_Jun_2014!O658,Capex_from_Jul_2014!O658)","v":0},{"$f":"SUM(ICB_at_2000!P658,Vines!P658,WestNet!P658,Capex_to_Jun_2014!P658,Capex_from_Jul_2014!P658)","v":0},{"$f":"SUM(ICB_at_2000!Q658,Vines!Q658,WestNet!Q658,Capex_to_Jun_2014!Q658,Capex_from_Jul_2014!Q658)","v":0},{"$f":"SUM(ICB_at_2000!R658,Vines!R658,WestNet!R658,Capex_to_Jun_2014!R658,Capex_from_Jul_2014!R658)","v":0},{"$f":"SUM(ICB_at_2000!S658,Vines!S658,WestNet!S658,Capex_to_Jun_2014!S658,Capex_from_Jul_2014!S658)","v":0},{"$f":"SUM(ICB_at_2000!T658,Vines!T658,WestNet!T658,Capex_to_Jun_2014!T658,Capex_from_Jul_2014!T658)","v":0},{"$f":"SUM(ICB_at_2000!U658,Vines!U658,WestNet!U658,Capex_to_Jun_2014!U658,Capex_from_Jul_2014!U658)","v":0},{"$f":"SUM(ICB_at_2000!V658,Vines!V658,WestNet!V658,Capex_to_Jun_2014!V658,Capex_from_Jul_2014!V658)","v":0},{"$f":"SUM(ICB_at_2000!W658,Vines!W658,WestNet!W658,Capex_to_Jun_2014!W658,Capex_from_Jul_2014!W658)","v":0},{"$f":"SUM(ICB_at_2000!X658,Vines!X658,WestNet!X658,Capex_to_Jun_2014!X658,Capex_from_Jul_2014!X658)","v":0},{"$f":"SUM(ICB_at_2000!Y658,Vines!Y658,WestNet!Y658,Capex_to_Jun_2014!Y658,Capex_from_Jul_2014!Y658)","v":0},{"$f":"SUM(ICB_at_2000!Z658,Vines!Z658,WestNet!Z658,Capex_to_Jun_2014!Z658,Capex_from_Jul_2014!Z658)","v":0}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000!E659,Vines!E659,WestNet!E659,Capex_to_Jun_2014!E659,Capex_from_Jul_2014!E659)","v":0},{"$f":"SUM(ICB_at_2000!F659,Vines!F659,WestNet!F659,Capex_to_Jun_2014!F659,Capex_from_Jul_2014!F659)","v":0},{"$f":"SUM(ICB_at_2000!G659,Vines!G659,WestNet!G659,Capex_to_Jun_2014!G659,Capex_from_Jul_2014!G659)","v":0},{"$f":"SUM(ICB_at_2000!H659,Vines!H659,WestNet!H659,Capex_to_Jun_2014!H659,Capex_from_Jul_2014!H659)","v":0},{"$f":"SUM(ICB_at_2000!I659,Vines!I659,WestNet!I659,Capex_to_Jun_2014!I659,Capex_from_Jul_2014!I659)","v":0},{"$f":"SUM(ICB_at_2000!J659,Vines!J659,WestNet!J659,Capex_to_Jun_2014!J659,Capex_from_Jul_2014!J659)","v":0},{"$f":"SUM(ICB_at_2000!K659,Vines!K659,WestNet!K659,Capex_to_Jun_2014!K659,Capex_from_Jul_2014!K659)","v":0},{"$f":"SUM(ICB_at_2000!L659,Vines!L659,WestNet!L659,Capex_to_Jun_2014!L659,Capex_from_Jul_2014!L659)","v":0},{"$f":"SUM(ICB_at_2000!M659,Vines!M659,WestNet!M659,Capex_to_Jun_2014!M659,Capex_from_Jul_2014!M659)","v":0},{"$f":"SUM(ICB_at_2000!N659,Vines!N659,WestNet!N659,Capex_to_Jun_2014!N659,Capex_from_Jul_2014!N659)","v":0},{"$f":"SUM(ICB_at_2000!O659,Vines!O659,WestNet!O659,Capex_to_Jun_2014!O659,Capex_from_Jul_2014!O659)","v":0},{"$f":"SUM(ICB_at_2000!P659,Vines!P659,WestNet!P659,Capex_to_Jun_2014!P659,Capex_from_Jul_2014!P659)","v":0},{"$f":"SUM(ICB_at_2000!Q659,Vines!Q659,WestNet!Q659,Capex_to_Jun_2014!Q659,Capex_from_Jul_2014!Q659)","v":0},{"$f":"SUM(ICB_at_2000!R659,Vines!R659,WestNet!R659,Capex_to_Jun_2014!R659,Capex_from_Jul_2014!R659)","v":0},{"$f":"SUM(ICB_at_2000!S659,Vines!S659,WestNet!S659,Capex_to_Jun_2014!S659,Capex_from_Jul_2014!S659)","v":0},{"$f":"SUM(ICB_at_2000!T659,Vines!T659,WestNet!T659,Capex_to_Jun_2014!T659,Capex_from_Jul_2014!T659)","v":0},{"$f":"SUM(ICB_at_2000!U659,Vines!U659,WestNet!U659,Capex_to_Jun_2014!U659,Capex_from_Jul_2014!U659)","v":0},{"$f":"SUM(ICB_at_2000!V659,Vines!V659,WestNet!V659,Capex_to_Jun_2014!V659,Capex_from_Jul_2014!V659)","v":0},{"$f":"SUM(ICB_at_2000!W659,Vines!W659,WestNet!W659,Capex_to_Jun_2014!W659,Capex_from_Jul_2014!W659)","v":0},{"$f":"SUM(ICB_at_2000!X659,Vines!X659,WestNet!X659,Capex_to_Jun_2014!X659,Capex_from_Jul_2014!X659)","v":0},{"$f":"SUM(ICB_at_2000!Y659,Vines!Y659,WestNet!Y659,Capex_to_Jun_2014!Y659,Capex_from_Jul_2014!Y659)","v":0},{"$f":"SUM(ICB_at_2000!Z659,Vines!Z659,WestNet!Z659,Capex_to_Jun_2014!Z659,Capex_from_Jul_2014!Z659)","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,{"$f":"SUM(ICB_at_2000!E660,Vines!E660,WestNet!E660,Capex_to_Jun_2014!E660,Capex_from_Jul_2014!E660)","v":0},{"$f":"SUM(ICB_at_2000!F660,Vines!F660,WestNet!F660,Capex_to_Jun_2014!F660,Capex_from_Jul_2014!F660)","v":0},{"$f":"SUM(ICB_at_2000!G660,Vines!G660,WestNet!G660,Capex_to_Jun_2014!G660,Capex_from_Jul_2014!G660)","v":0},{"$f":"SUM(ICB_at_2000!H660,Vines!H660,WestNet!H660,Capex_to_Jun_2014!H660,Capex_from_Jul_2014!H660)","v":0},{"$f":"SUM(ICB_at_2000!I660,Vines!I660,WestNet!I660,Capex_to_Jun_2014!I660,Capex_from_Jul_2014!I660)","v":0},{"$f":"SUM(ICB_at_2000!J660,Vines!J660,WestNet!J660,Capex_to_Jun_2014!J660,Capex_from_Jul_2014!J660)","v":0},{"$f":"SUM(ICB_at_2000!K660,Vines!K660,WestNet!K660,Capex_to_Jun_2014!K660,Capex_from_Jul_2014!K660)","v":0},{"$f":"SUM(ICB_at_2000!L660,Vines!L660,WestNet!L660,Capex_to_Jun_2014!L660,Capex_from_Jul_2014!L660)","v":0},{"$f":"SUM(ICB_at_2000!M660,Vines!M660,WestNet!M660,Capex_to_Jun_2014!M660,Capex_from_Jul_2014!M660)","v":0},{"$f":"SUM(ICB_at_2000!N660,Vines!N660,WestNet!N660,Capex_to_Jun_2014!N660,Capex_from_Jul_2014!N660)","v":0},{"$f":"SUM(ICB_at_2000!O660,Vines!O660,WestNet!O660,Capex_to_Jun_2014!O660,Capex_from_Jul_2014!O660)","v":0},{"$f":"SUM(ICB_at_2000!P660,Vines!P660,WestNet!P660,Capex_to_Jun_2014!P660,Capex_from_Jul_2014!P660)","v":0},{"$f":"SUM(ICB_at_2000!Q660,Vines!Q660,WestNet!Q660,Capex_to_Jun_2014!Q660,Capex_from_Jul_2014!Q660)","v":0},{"$f":"SUM(ICB_at_2000!R660,Vines!R660,WestNet!R660,Capex_to_Jun_2014!R660,Capex_from_Jul_2014!R660)","v":0},{"$f":"SUM(ICB_at_2000!S660,Vines!S660,WestNet!S660,Capex_to_Jun_2014!S660,Capex_from_Jul_2014!S660)","v":0},{"$f":"SUM(ICB_at_2000!T660,Vines!T660,WestNet!T660,Capex_to_Jun_2014!T660,Capex_from_Jul_2014!T660)","v":0},{"$f":"SUM(ICB_at_2000!U660,Vines!U660,WestNet!U660,Capex_to_Jun_2014!U660,Capex_from_Jul_2014!U660)","v":0},{"$f":"SUM(ICB_at_2000!V660,Vines!V660,WestNet!V660,Capex_to_Jun_2014!V660,Capex_from_Jul_2014!V660)","v":0},{"$f":"SUM(ICB_at_2000!W660,Vines!W660,WestNet!W660,Capex_to_Jun_2014!W660,Capex_from_Jul_2014!W660)","v":0},{"$f":"SUM(ICB_at_2000!X660,Vines!X660,WestNet!X660,Capex_to_Jun_2014!X660,Capex_from_Jul_2014!X660)","v":0},{"$f":"SUM(ICB_at_2000!Y660,Vines!Y660,WestNet!Y660,Capex_to_Jun_2014!Y660,Capex_from_Jul_2014!Y660)","v":0},{"$f":"SUM(ICB_at_2000!Z660,Vines!Z660,WestNet!Z660,Capex_to_Jun_2014!Z660,Capex_from_Jul_2014!Z660)","v":0}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,{"$f":"SUM(ICB_at_2000!E661,Vines!E661,WestNet!E661,Capex_to_Jun_2014!E661,Capex_from_Jul_2014!E661)","v":0},{"$f":"SUM(ICB_at_2000!F661,Vines!F661,WestNet!F661,Capex_to_Jun_2014!F661,Capex_from_Jul_2014!F661)","v":0},{"$f":"SUM(ICB_at_2000!G661,Vines!G661,WestNet!G661,Capex_to_Jun_2014!G661,Capex_from_Jul_2014!G661)","v":0},{"$f":"SUM(ICB_at_2000!H661,Vines!H661,WestNet!H661,Capex_to_Jun_2014!H661,Capex_from_Jul_2014!H661)","v":0},{"$f":"SUM(ICB_at_2000!I661,Vines!I661,WestNet!I661,Capex_to_Jun_2014!I661,Capex_from_Jul_2014!I661)","v":0},{"$f":"SUM(ICB_at_2000!J661,Vines!J661,WestNet!J661,Capex_to_Jun_2014!J661,Capex_from_Jul_2014!J661)","v":0},{"$f":"SUM(ICB_at_2000!K661,Vines!K661,WestNet!K661,Capex_to_Jun_2014!K661,Capex_from_Jul_2014!K661)","v":0},{"$f":"SUM(ICB_at_2000!L661,Vines!L661,WestNet!L661,Capex_to_Jun_2014!L661,Capex_from_Jul_2014!L661)","v":0},{"$f":"SUM(ICB_at_2000!M661,Vines!M661,WestNet!M661,Capex_to_Jun_2014!M661,Capex_from_Jul_2014!M661)","v":0},{"$f":"SUM(ICB_at_2000!N661,Vines!N661,WestNet!N661,Capex_to_Jun_2014!N661,Capex_from_Jul_2014!N661)","v":0},{"$f":"SUM(ICB_at_2000!O661,Vines!O661,WestNet!O661,Capex_to_Jun_2014!O661,Capex_from_Jul_2014!O661)","v":0},{"$f":"SUM(ICB_at_2000!P661,Vines!P661,WestNet!P661,Capex_to_Jun_2014!P661,Capex_from_Jul_2014!P661)","v":0},{"$f":"SUM(ICB_at_2000!Q661,Vines!Q661,WestNet!Q661,Capex_to_Jun_2014!Q661,Capex_from_Jul_2014!Q661)","v":0},{"$f":"SUM(ICB_at_2000!R661,Vines!R661,WestNet!R661,Capex_to_Jun_2014!R661,Capex_from_Jul_2014!R661)","v":0},{"$f":"SUM(ICB_at_2000!S661,Vines!S661,WestNet!S661,Capex_to_Jun_2014!S661,Capex_from_Jul_2014!S661)","v":0},{"$f":"SUM(ICB_at_2000!T661,Vines!T661,WestNet!T661,Capex_to_Jun_2014!T661,Capex_from_Jul_2014!T661)","v":0},{"$f":"SUM(ICB_at_2000!U661,Vines!U661,WestNet!U661,Capex_to_Jun_2014!U661,Capex_from_Jul_2014!U661)","v":0},{"$f":"SUM(ICB_at_2000!V661,Vines!V661,WestNet!V661,Capex_to_Jun_2014!V661,Capex_from_Jul_2014!V661)","v":0},{"$f":"SUM(ICB_at_2000!W661,Vines!W661,WestNet!W661,Capex_to_Jun_2014!W661,Capex_from_Jul_2014!W661)","v":0},{"$f":"SUM(ICB_at_2000!X661,Vines!X661,WestNet!X661,Capex_to_Jun_2014!X661,Capex_from_Jul_2014!X661)","v":0},{"$f":"SUM(ICB_at_2000!Y661,Vines!Y661,WestNet!Y661,Capex_to_Jun_2014!Y661,Capex_from_Jul_2014!Y661)","v":0},{"$f":"SUM(ICB_at_2000!Z661,Vines!Z661,WestNet!Z661,Capex_to_Jun_2014!Z661,Capex_from_Jul_2014!Z661)","v":0}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"SUM(ICB_at_2000!E662,Vines!E662,WestNet!E662,Capex_to_Jun_2014!E662,Capex_from_Jul_2014!E662)","v":0},{"$f":"SUM(ICB_at_2000!F662,Vines!F662,WestNet!F662,Capex_to_Jun_2014!F662,Capex_from_Jul_2014!F662)","v":0},{"$f":"SUM(ICB_at_2000!G662,Vines!G662,WestNet!G662,Capex_to_Jun_2014!G662,Capex_from_Jul_2014!G662)","v":0},{"$f":"SUM(ICB_at_2000!H662,Vines!H662,WestNet!H662,Capex_to_Jun_2014!H662,Capex_from_Jul_2014!H662)","v":0},{"$f":"SUM(ICB_at_2000!I662,Vines!I662,WestNet!I662,Capex_to_Jun_2014!I662,Capex_from_Jul_2014!I662)","v":0},{"$f":"SUM(ICB_at_2000!J662,Vines!J662,WestNet!J662,Capex_to_Jun_2014!J662,Capex_from_Jul_2014!J662)","v":0},{"$f":"SUM(ICB_at_2000!K662,Vines!K662,WestNet!K662,Capex_to_Jun_2014!K662,Capex_from_Jul_2014!K662)","v":0},{"$f":"SUM(ICB_at_2000!L662,Vines!L662,WestNet!L662,Capex_to_Jun_2014!L662,Capex_from_Jul_2014!L662)","v":0},{"$f":"SUM(ICB_at_2000!M662,Vines!M662,WestNet!M662,Capex_to_Jun_2014!M662,Capex_from_Jul_2014!M662)","v":0},{"$f":"SUM(ICB_at_2000!N662,Vines!N662,WestNet!N662,Capex_to_Jun_2014!N662,Capex_from_Jul_2014!N662)","v":1.1543183448303449},{"$f":"SUM(ICB_at_2000!O662,Vines!O662,WestNet!O662,Capex_to_Jun_2014!O662,Capex_from_Jul_2014!O662)","v":0},{"$f":"SUM(ICB_at_2000!P662,Vines!P662,WestNet!P662,Capex_to_Jun_2014!P662,Capex_from_Jul_2014!P662)","v":0},{"$f":"SUM(ICB_at_2000!Q662,Vines!Q662,WestNet!Q662,Capex_to_Jun_2014!Q662,Capex_from_Jul_2014!Q662)","v":0},{"$f":"SUM(ICB_at_2000!R662,Vines!R662,WestNet!R662,Capex_to_Jun_2014!R662,Capex_from_Jul_2014!R662)","v":0},{"$f":"SUM(ICB_at_2000!S662,Vines!S662,WestNet!S662,Capex_to_Jun_2014!S662,Capex_from_Jul_2014!S662)","v":0},{"$f":"SUM(ICB_at_2000!T662,Vines!T662,WestNet!T662,Capex_to_Jun_2014!T662,Capex_from_Jul_2014!T662)","v":0},{"$f":"SUM(ICB_at_2000!U662,Vines!U662,WestNet!U662,Capex_to_Jun_2014!U662,Capex_from_Jul_2014!U662)","v":0},{"$f":"SUM(ICB_at_2000!V662,Vines!V662,WestNet!V662,Capex_to_Jun_2014!V662,Capex_from_Jul_2014!V662)","v":0},{"$f":"SUM(ICB_at_2000!W662,Vines!W662,WestNet!W662,Capex_to_Jun_2014!W662,Capex_from_Jul_2014!W662)","v":0},{"$f":"SUM(ICB_at_2000!X662,Vines!X662,WestNet!X662,Capex_to_Jun_2014!X662,Capex_from_Jul_2014!X662)","v":0},{"$f":"SUM(ICB_at_2000!Y662,Vines!Y662,WestNet!Y662,Capex_to_Jun_2014!Y662,Capex_from_Jul_2014!Y662)","v":0},{"$f":"SUM(ICB_at_2000!Z662,Vines!Z662,WestNet!Z662,Capex_to_Jun_2014!Z662,Capex_from_Jul_2014!Z662)","v":0}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,{"$f":"SUM(ICB_at_2000!E663,Vines!E663,WestNet!E663,Capex_to_Jun_2014!E663,Capex_from_Jul_2014!E663)","v":0},{"$f":"SUM(ICB_at_2000!F663,Vines!F663,WestNet!F663,Capex_to_Jun_2014!F663,Capex_from_Jul_2014!F663)","v":0},{"$f":"SUM(ICB_at_2000!G663,Vines!G663,WestNet!G663,Capex_to_Jun_2014!G663,Capex_from_Jul_2014!G663)","v":0},{"$f":"SUM(ICB_at_2000!H663,Vines!H663,WestNet!H663,Capex_to_Jun_2014!H663,Capex_from_Jul_2014!H663)","v":0},{"$f":"SUM(ICB_at_2000!I663,Vines!I663,WestNet!I663,Capex_to_Jun_2014!I663,Capex_from_Jul_2014!I663)","v":0},{"$f":"SUM(ICB_at_2000!J663,Vines!J663,WestNet!J663,Capex_to_Jun_2014!J663,Capex_from_Jul_2014!J663)","v":0},{"$f":"SUM(ICB_at_2000!K663,Vines!K663,WestNet!K663,Capex_to_Jun_2014!K663,Capex_from_Jul_2014!K663)","v":0},{"$f":"SUM(ICB_at_2000!L663,Vines!L663,WestNet!L663,Capex_to_Jun_2014!L663,Capex_from_Jul_2014!L663)","v":0},{"$f":"SUM(ICB_at_2000!M663,Vines!M663,WestNet!M663,Capex_to_Jun_2014!M663,Capex_from_Jul_2014!M663)","v":0},{"$f":"SUM(ICB_at_2000!N663,Vines!N663,WestNet!N663,Capex_to_Jun_2014!N663,Capex_from_Jul_2014!N663)","v":0},{"$f":"SUM(ICB_at_2000!O663,Vines!O663,WestNet!O663,Capex_to_Jun_2014!O663,Capex_from_Jul_2014!O663)","v":0},{"$f":"SUM(ICB_at_2000!P663,Vines!P663,WestNet!P663,Capex_to_Jun_2014!P663,Capex_from_Jul_2014!P663)","v":0},{"$f":"SUM(ICB_at_2000!Q663,Vines!Q663,WestNet!Q663,Capex_to_Jun_2014!Q663,Capex_from_Jul_2014!Q663)","v":0},{"$f":"SUM(ICB_at_2000!R663,Vines!R663,WestNet!R663,Capex_to_Jun_2014!R663,Capex_from_Jul_2014!R663)","v":0},{"$f":"SUM(ICB_at_2000!S663,Vines!S663,WestNet!S663,Capex_to_Jun_2014!S663,Capex_from_Jul_2014!S663)","v":0},{"$f":"SUM(ICB_at_2000!T663,Vines!T663,WestNet!T663,Capex_to_Jun_2014!T663,Capex_from_Jul_2014!T663)","v":0},{"$f":"SUM(ICB_at_2000!U663,Vines!U663,WestNet!U663,Capex_to_Jun_2014!U663,Capex_from_Jul_2014!U663)","v":0},{"$f":"SUM(ICB_at_2000!V663,Vines!V663,WestNet!V663,Capex_to_Jun_2014!V663,Capex_from_Jul_2014!V663)","v":0},{"$f":"SUM(ICB_at_2000!W663,Vines!W663,WestNet!W663,Capex_to_Jun_2014!W663,Capex_from_Jul_2014!W663)","v":0},{"$f":"SUM(ICB_at_2000!X663,Vines!X663,WestNet!X663,Capex_to_Jun_2014!X663,Capex_from_Jul_2014!X663)","v":0},{"$f":"SUM(ICB_at_2000!Y663,Vines!Y663,WestNet!Y663,Capex_to_Jun_2014!Y663,Capex_from_Jul_2014!Y663)","v":0},{"$f":"SUM(ICB_at_2000!Z663,Vines!Z663,WestNet!Z663,Capex_to_Jun_2014!Z663,Capex_from_Jul_2014!Z663)","v":0}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000!E664,Vines!E664,WestNet!E664,Capex_to_Jun_2014!E664,Capex_from_Jul_2014!E664)","v":0},{"$f":"SUM(ICB_at_2000!F664,Vines!F664,WestNet!F664,Capex_to_Jun_2014!F664,Capex_from_Jul_2014!F664)","v":0},{"$f":"SUM(ICB_at_2000!G664,Vines!G664,WestNet!G664,Capex_to_Jun_2014!G664,Capex_from_Jul_2014!G664)","v":0},{"$f":"SUM(ICB_at_2000!H664,Vines!H664,WestNet!H664,Capex_to_Jun_2014!H664,Capex_from_Jul_2014!H664)","v":0},{"$f":"SUM(ICB_at_2000!I664,Vines!I664,WestNet!I664,Capex_to_Jun_2014!I664,Capex_from_Jul_2014!I664)","v":0},{"$f":"SUM(ICB_at_2000!J664,Vines!J664,WestNet!J664,Capex_to_Jun_2014!J664,Capex_from_Jul_2014!J664)","v":0},{"$f":"SUM(ICB_at_2000!K664,Vines!K664,WestNet!K664,Capex_to_Jun_2014!K664,Capex_from_Jul_2014!K664)","v":0},{"$f":"SUM(ICB_at_2000!L664,Vines!L664,WestNet!L664,Capex_to_Jun_2014!L664,Capex_from_Jul_2014!L664)","v":0},{"$f":"SUM(ICB_at_2000!M664,Vines!M664,WestNet!M664,Capex_to_Jun_2014!M664,Capex_from_Jul_2014!M664)","v":0},{"$f":"SUM(ICB_at_2000!N664,Vines!N664,WestNet!N664,Capex_to_Jun_2014!N664,Capex_from_Jul_2014!N664)","v":0},{"$f":"SUM(ICB_at_2000!O664,Vines!O664,WestNet!O664,Capex_to_Jun_2014!O664,Capex_from_Jul_2014!O664)","v":0},{"$f":"SUM(ICB_at_2000!P664,Vines!P664,WestNet!P664,Capex_to_Jun_2014!P664,Capex_from_Jul_2014!P664)","v":0},{"$f":"SUM(ICB_at_2000!Q664,Vines!Q664,WestNet!Q664,Capex_to_Jun_2014!Q664,Capex_from_Jul_2014!Q664)","v":0},{"$f":"SUM(ICB_at_2000!R664,Vines!R664,WestNet!R664,Capex_to_Jun_2014!R664,Capex_from_Jul_2014!R664)","v":0},{"$f":"SUM(ICB_at_2000!S664,Vines!S664,WestNet!S664,Capex_to_Jun_2014!S664,Capex_from_Jul_2014!S664)","v":0},{"$f":"SUM(ICB_at_2000!T664,Vines!T664,WestNet!T664,Capex_to_Jun_2014!T664,Capex_from_Jul_2014!T664)","v":0},{"$f":"SUM(ICB_at_2000!U664,Vines!U664,WestNet!U664,Capex_to_Jun_2014!U664,Capex_from_Jul_2014!U664)","v":0},{"$f":"SUM(ICB_at_2000!V664,Vines!V664,WestNet!V664,Capex_to_Jun_2014!V664,Capex_from_Jul_2014!V664)","v":0},{"$f":"SUM(ICB_at_2000!W664,Vines!W664,WestNet!W664,Capex_to_Jun_2014!W664,Capex_from_Jul_2014!W664)","v":0},{"$f":"SUM(ICB_at_2000!X664,Vines!X664,WestNet!X664,Capex_to_Jun_2014!X664,Capex_from_Jul_2014!X664)","v":0},{"$f":"SUM(ICB_at_2000!Y664,Vines!Y664,WestNet!Y664,Capex_to_Jun_2014!Y664,Capex_from_Jul_2014!Y664)","v":0},{"$f":"SUM(ICB_at_2000!Z664,Vines!Z664,WestNet!Z664,Capex_to_Jun_2014!Z664,Capex_from_Jul_2014!Z664)","v":0}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000!E665,Vines!E665,WestNet!E665,Capex_to_Jun_2014!E665,Capex_from_Jul_2014!E665)","v":0},{"$f":"SUM(ICB_at_2000!F665,Vines!F665,WestNet!F665,Capex_to_Jun_2014!F665,Capex_from_Jul_2014!F665)","v":0},{"$f":"SUM(ICB_at_2000!G665,Vines!G665,WestNet!G665,Capex_to_Jun_2014!G665,Capex_from_Jul_2014!G665)","v":0},{"$f":"SUM(ICB_at_2000!H665,Vines!H665,WestNet!H665,Capex_to_Jun_2014!H665,Capex_from_Jul_2014!H665)","v":0},{"$f":"SUM(ICB_at_2000!I665,Vines!I665,WestNet!I665,Capex_to_Jun_2014!I665,Capex_from_Jul_2014!I665)","v":0},{"$f":"SUM(ICB_at_2000!J665,Vines!J665,WestNet!J665,Capex_to_Jun_2014!J665,Capex_from_Jul_2014!J665)","v":0},{"$f":"SUM(ICB_at_2000!K665,Vines!K665,WestNet!K665,Capex_to_Jun_2014!K665,Capex_from_Jul_2014!K665)","v":0},{"$f":"SUM(ICB_at_2000!L665,Vines!L665,WestNet!L665,Capex_to_Jun_2014!L665,Capex_from_Jul_2014!L665)","v":0},{"$f":"SUM(ICB_at_2000!M665,Vines!M665,WestNet!M665,Capex_to_Jun_2014!M665,Capex_from_Jul_2014!M665)","v":0},{"$f":"SUM(ICB_at_2000!N665,Vines!N665,WestNet!N665,Capex_to_Jun_2014!N665,Capex_from_Jul_2014!N665)","v":0},{"$f":"SUM(ICB_at_2000!O665,Vines!O665,WestNet!O665,Capex_to_Jun_2014!O665,Capex_from_Jul_2014!O665)","v":0},{"$f":"SUM(ICB_at_2000!P665,Vines!P665,WestNet!P665,Capex_to_Jun_2014!P665,Capex_from_Jul_2014!P665)","v":0},{"$f":"SUM(ICB_at_2000!Q665,Vines!Q665,WestNet!Q665,Capex_to_Jun_2014!Q665,Capex_from_Jul_2014!Q665)","v":0},{"$f":"SUM(ICB_at_2000!R665,Vines!R665,WestNet!R665,Capex_to_Jun_2014!R665,Capex_from_Jul_2014!R665)","v":0},{"$f":"SUM(ICB_at_2000!S665,Vines!S665,WestNet!S665,Capex_to_Jun_2014!S665,Capex_from_Jul_2014!S665)","v":0},{"$f":"SUM(ICB_at_2000!T665,Vines!T665,WestNet!T665,Capex_to_Jun_2014!T665,Capex_from_Jul_2014!T665)","v":0},{"$f":"SUM(ICB_at_2000!U665,Vines!U665,WestNet!U665,Capex_to_Jun_2014!U665,Capex_from_Jul_2014!U665)","v":0},{"$f":"SUM(ICB_at_2000!V665,Vines!V665,WestNet!V665,Capex_to_Jun_2014!V665,Capex_from_Jul_2014!V665)","v":0},{"$f":"SUM(ICB_at_2000!W665,Vines!W665,WestNet!W665,Capex_to_Jun_2014!W665,Capex_from_Jul_2014!W665)","v":0},{"$f":"SUM(ICB_at_2000!X665,Vines!X665,WestNet!X665,Capex_to_Jun_2014!X665,Capex_from_Jul_2014!X665)","v":0},{"$f":"SUM(ICB_at_2000!Y665,Vines!Y665,WestNet!Y665,Capex_to_Jun_2014!Y665,Capex_from_Jul_2014!Y665)","v":0},{"$f":"SUM(ICB_at_2000!Z665,Vines!Z665,WestNet!Z665,Capex_to_Jun_2014!Z665,Capex_from_Jul_2014!Z665)","v":0}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,{"$f":"SUM(ICB_at_2000!E666,Vines!E666,WestNet!E666,Capex_to_Jun_2014!E666,Capex_from_Jul_2014!E666)","v":0},{"$f":"SUM(ICB_at_2000!F666,Vines!F666,WestNet!F666,Capex_to_Jun_2014!F666,Capex_from_Jul_2014!F666)","v":0},{"$f":"SUM(ICB_at_2000!G666,Vines!G666,WestNet!G666,Capex_to_Jun_2014!G666,Capex_from_Jul_2014!G666)","v":0},{"$f":"SUM(ICB_at_2000!H666,Vines!H666,WestNet!H666,Capex_to_Jun_2014!H666,Capex_from_Jul_2014!H666)","v":0},{"$f":"SUM(ICB_at_2000!I666,Vines!I666,WestNet!I666,Capex_to_Jun_2014!I666,Capex_from_Jul_2014!I666)","v":0},{"$f":"SUM(ICB_at_2000!J666,Vines!J666,WestNet!J666,Capex_to_Jun_2014!J666,Capex_from_Jul_2014!J666)","v":0},{"$f":"SUM(ICB_at_2000!K666,Vines!K666,WestNet!K666,Capex_to_Jun_2014!K666,Capex_from_Jul_2014!K666)","v":0},{"$f":"SUM(ICB_at_2000!L666,Vines!L666,WestNet!L666,Capex_to_Jun_2014!L666,Capex_from_Jul_2014!L666)","v":0},{"$f":"SUM(ICB_at_2000!M666,Vines!M666,WestNet!M666,Capex_to_Jun_2014!M666,Capex_from_Jul_2014!M666)","v":0},{"$f":"SUM(ICB_at_2000!N666,Vines!N666,WestNet!N666,Capex_to_Jun_2014!N666,Capex_from_Jul_2014!N666)","v":0},{"$f":"SUM(ICB_at_2000!O666,Vines!O666,WestNet!O666,Capex_to_Jun_2014!O666,Capex_from_Jul_2014!O666)","v":0},{"$f":"SUM(ICB_at_2000!P666,Vines!P666,WestNet!P666,Capex_to_Jun_2014!P666,Capex_from_Jul_2014!P666)","v":0},{"$f":"SUM(ICB_at_2000!Q666,Vines!Q666,WestNet!Q666,Capex_to_Jun_2014!Q666,Capex_from_Jul_2014!Q666)","v":0},{"$f":"SUM(ICB_at_2000!R666,Vines!R666,WestNet!R666,Capex_to_Jun_2014!R666,Capex_from_Jul_2014!R666)","v":0},{"$f":"SUM(ICB_at_2000!S666,Vines!S666,WestNet!S666,Capex_to_Jun_2014!S666,Capex_from_Jul_2014!S666)","v":0},{"$f":"SUM(ICB_at_2000!T666,Vines!T666,WestNet!T666,Capex_to_Jun_2014!T666,Capex_from_Jul_2014!T666)","v":0},{"$f":"SUM(ICB_at_2000!U666,Vines!U666,WestNet!U666,Capex_to_Jun_2014!U666,Capex_from_Jul_2014!U666)","v":0},{"$f":"SUM(ICB_at_2000!V666,Vines!V666,WestNet!V666,Capex_to_Jun_2014!V666,Capex_from_Jul_2014!V666)","v":0},{"$f":"SUM(ICB_at_2000!W666,Vines!W666,WestNet!W666,Capex_to_Jun_2014!W666,Capex_from_Jul_2014!W666)","v":0},{"$f":"SUM(ICB_at_2000!X666,Vines!X666,WestNet!X666,Capex_to_Jun_2014!X666,Capex_from_Jul_2014!X666)","v":0},{"$f":"SUM(ICB_at_2000!Y666,Vines!Y666,WestNet!Y666,Capex_to_Jun_2014!Y666,Capex_from_Jul_2014!Y666)","v":0},{"$f":"SUM(ICB_at_2000!Z666,Vines!Z666,WestNet!Z666,Capex_to_Jun_2014!Z666,Capex_from_Jul_2014!Z666)","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,{"$f":"SUM(ICB_at_2000!E667,Vines!E667,WestNet!E667,Capex_to_Jun_2014!E667,Capex_from_Jul_2014!E667)","v":0},{"$f":"SUM(ICB_at_2000!F667,Vines!F667,WestNet!F667,Capex_to_Jun_2014!F667,Capex_from_Jul_2014!F667)","v":0},{"$f":"SUM(ICB_at_2000!G667,Vines!G667,WestNet!G667,Capex_to_Jun_2014!G667,Capex_from_Jul_2014!G667)","v":0},{"$f":"SUM(ICB_at_2000!H667,Vines!H667,WestNet!H667,Capex_to_Jun_2014!H667,Capex_from_Jul_2014!H667)","v":0},{"$f":"SUM(ICB_at_2000!I667,Vines!I667,WestNet!I667,Capex_to_Jun_2014!I667,Capex_from_Jul_2014!I667)","v":0},{"$f":"SUM(ICB_at_2000!J667,Vines!J667,WestNet!J667,Capex_to_Jun_2014!J667,Capex_from_Jul_2014!J667)","v":0},{"$f":"SUM(ICB_at_2000!K667,Vines!K667,WestNet!K667,Capex_to_Jun_2014!K667,Capex_from_Jul_2014!K667)","v":0},{"$f":"SUM(ICB_at_2000!L667,Vines!L667,WestNet!L667,Capex_to_Jun_2014!L667,Capex_from_Jul_2014!L667)","v":0},{"$f":"SUM(ICB_at_2000!M667,Vines!M667,WestNet!M667,Capex_to_Jun_2014!M667,Capex_from_Jul_2014!M667)","v":0},{"$f":"SUM(ICB_at_2000!N667,Vines!N667,WestNet!N667,Capex_to_Jun_2014!N667,Capex_from_Jul_2014!N667)","v":0},{"$f":"SUM(ICB_at_2000!O667,Vines!O667,WestNet!O667,Capex_to_Jun_2014!O667,Capex_from_Jul_2014!O667)","v":0},{"$f":"SUM(ICB_at_2000!P667,Vines!P667,WestNet!P667,Capex_to_Jun_2014!P667,Capex_from_Jul_2014!P667)","v":0},{"$f":"SUM(ICB_at_2000!Q667,Vines!Q667,WestNet!Q667,Capex_to_Jun_2014!Q667,Capex_from_Jul_2014!Q667)","v":0},{"$f":"SUM(ICB_at_2000!R667,Vines!R667,WestNet!R667,Capex_to_Jun_2014!R667,Capex_from_Jul_2014!R667)","v":0},{"$f":"SUM(ICB_at_2000!S667,Vines!S667,WestNet!S667,Capex_to_Jun_2014!S667,Capex_from_Jul_2014!S667)","v":0},{"$f":"SUM(ICB_at_2000!T667,Vines!T667,WestNet!T667,Capex_to_Jun_2014!T667,Capex_from_Jul_2014!T667)","v":0},{"$f":"SUM(ICB_at_2000!U667,Vines!U667,WestNet!U667,Capex_to_Jun_2014!U667,Capex_from_Jul_2014!U667)","v":0},{"$f":"SUM(ICB_at_2000!V667,Vines!V667,WestNet!V667,Capex_to_Jun_2014!V667,Capex_from_Jul_2014!V667)","v":0},{"$f":"SUM(ICB_at_2000!W667,Vines!W667,WestNet!W667,Capex_to_Jun_2014!W667,Capex_from_Jul_2014!W667)","v":0},{"$f":"SUM(ICB_at_2000!X667,Vines!X667,WestNet!X667,Capex_to_Jun_2014!X667,Capex_from_Jul_2014!X667)","v":0},{"$f":"SUM(ICB_at_2000!Y667,Vines!Y667,WestNet!Y667,Capex_to_Jun_2014!Y667,Capex_from_Jul_2014!Y667)","v":0},{"$f":"SUM(ICB_at_2000!Z667,Vines!Z667,WestNet!Z667,Capex_to_Jun_2014!Z667,Capex_from_Jul_2014!Z667)","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,{"$f":"SUM(ICB_at_2000!E668,Vines!E668,WestNet!E668,Capex_to_Jun_2014!E668,Capex_from_Jul_2014!E668)","v":0},{"$f":"SUM(ICB_at_2000!F668,Vines!F668,WestNet!F668,Capex_to_Jun_2014!F668,Capex_from_Jul_2014!F668)","v":0},{"$f":"SUM(ICB_at_2000!G668,Vines!G668,WestNet!G668,Capex_to_Jun_2014!G668,Capex_from_Jul_2014!G668)","v":0},{"$f":"SUM(ICB_at_2000!H668,Vines!H668,WestNet!H668,Capex_to_Jun_2014!H668,Capex_from_Jul_2014!H668)","v":0},{"$f":"SUM(ICB_at_2000!I668,Vines!I668,WestNet!I668,Capex_to_Jun_2014!I668,Capex_from_Jul_2014!I668)","v":0},{"$f":"SUM(ICB_at_2000!J668,Vines!J668,WestNet!J668,Capex_to_Jun_2014!J668,Capex_from_Jul_2014!J668)","v":0},{"$f":"SUM(ICB_at_2000!K668,Vines!K668,WestNet!K668,Capex_to_Jun_2014!K668,Capex_from_Jul_2014!K668)","v":0},{"$f":"SUM(ICB_at_2000!L668,Vines!L668,WestNet!L668,Capex_to_Jun_2014!L668,Capex_from_Jul_2014!L668)","v":0},{"$f":"SUM(ICB_at_2000!M668,Vines!M668,WestNet!M668,Capex_to_Jun_2014!M668,Capex_from_Jul_2014!M668)","v":0},{"$f":"SUM(ICB_at_2000!N668,Vines!N668,WestNet!N668,Capex_to_Jun_2014!N668,Capex_from_Jul_2014!N668)","v":3.7975079520906152},{"$f":"SUM(ICB_at_2000!O668,Vines!O668,WestNet!O668,Capex_to_Jun_2014!O668,Capex_from_Jul_2014!O668)","v":0},{"$f":"SUM(ICB_at_2000!P668,Vines!P668,WestNet!P668,Capex_to_Jun_2014!P668,Capex_from_Jul_2014!P668)","v":0},{"$f":"SUM(ICB_at_2000!Q668,Vines!Q668,WestNet!Q668,Capex_to_Jun_2014!Q668,Capex_from_Jul_2014!Q668)","v":0},{"$f":"SUM(ICB_at_2000!R668,Vines!R668,WestNet!R668,Capex_to_Jun_2014!R668,Capex_from_Jul_2014!R668)","v":0},{"$f":"SUM(ICB_at_2000!S668,Vines!S668,WestNet!S668,Capex_to_Jun_2014!S668,Capex_from_Jul_2014!S668)","v":0},{"$f":"SUM(ICB_at_2000!T668,Vines!T668,WestNet!T668,Capex_to_Jun_2014!T668,Capex_from_Jul_2014!T668)","v":0},{"$f":"SUM(ICB_at_2000!U668,Vines!U668,WestNet!U668,Capex_to_Jun_2014!U668,Capex_from_Jul_2014!U668)","v":0},{"$f":"SUM(ICB_at_2000!V668,Vines!V668,WestNet!V668,Capex_to_Jun_2014!V668,Capex_from_Jul_2014!V668)","v":0},{"$f":"SUM(ICB_at_2000!W668,Vines!W668,WestNet!W668,Capex_to_Jun_2014!W668,Capex_from_Jul_2014!W668)","v":0},{"$f":"SUM(ICB_at_2000!X668,Vines!X668,WestNet!X668,Capex_to_Jun_2014!X668,Capex_from_Jul_2014!X668)","v":0},{"$f":"SUM(ICB_at_2000!Y668,Vines!Y668,WestNet!Y668,Capex_to_Jun_2014!Y668,Capex_from_Jul_2014!Y668)","v":0},{"$f":"SUM(ICB_at_2000!Z668,Vines!Z668,WestNet!Z668,Capex_to_Jun_2014!Z668,Capex_from_Jul_2014!Z668)","v":0}]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E655:E669)","v":0},{"$f":"SUM(F655:F669)","v":0},0,0,0,0,0,0,0,4.9518262969209603,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: "}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM(ICB_at_2000!E673,Vines!E673,WestNet!E673,Capex_to_Jun_2014!E673,Capex_from_Jul_2014!E673)","v":0},{"$f":"SUM(ICB_at_2000!F673,Vines!F673,WestNet!F673,Capex_to_Jun_2014!F673,Capex_from_Jul_2014!F673)","v":0},{"$f":"SUM(ICB_at_2000!G673,Vines!G673,WestNet!G673,Capex_to_Jun_2014!G673,Capex_from_Jul_2014!G673)","v":0},{"$f":"SUM(ICB_at_2000!H673,Vines!H673,WestNet!H673,Capex_to_Jun_2014!H673,Capex_from_Jul_2014!H673)","v":0},{"$f":"SUM(ICB_at_2000!I673,Vines!I673,WestNet!I673,Capex_to_Jun_2014!I673,Capex_from_Jul_2014!I673)","v":0},{"$f":"SUM(ICB_at_2000!J673,Vines!J673,WestNet!J673,Capex_to_Jun_2014!J673,Capex_from_Jul_2014!J673)","v":0},{"$f":"SUM(ICB_at_2000!K673,Vines!K673,WestNet!K673,Capex_to_Jun_2014!K673,Capex_from_Jul_2014!K673)","v":0},{"$f":"SUM(ICB_at_2000!L673,Vines!L673,WestNet!L673,Capex_to_Jun_2014!L673,Capex_from_Jul_2014!L673)","v":0},{"$f":"SUM(ICB_at_2000!M673,Vines!M673,WestNet!M673,Capex_to_Jun_2014!M673,Capex_from_Jul_2014!M673)","v":0},{"$f":"SUM(ICB_at_2000!N673,Vines!N673,WestNet!N673,Capex_to_Jun_2014!N673,Capex_from_Jul_2014!N673)","v":-0.20810249126475255},{"$f":"SUM(ICB_at_2000!O673,Vines!O673,WestNet!O673,Capex_to_Jun_2014!O673,Capex_from_Jul_2014!O673)","v":0},{"$f":"SUM(ICB_at_2000!P673,Vines!P673,WestNet!P673,Capex_to_Jun_2014!P673,Capex_from_Jul_2014!P673)","v":0},{"$f":"SUM(ICB_at_2000!Q673,Vines!Q673,WestNet!Q673,Capex_to_Jun_2014!Q673,Capex_from_Jul_2014!Q673)","v":0},{"$f":"SUM(ICB_at_2000!R673,Vines!R673,WestNet!R673,Capex_to_Jun_2014!R673,Capex_from_Jul_2014!R673)","v":0},{"$f":"SUM(ICB_at_2000!S673,Vines!S673,WestNet!S673,Capex_to_Jun_2014!S673,Capex_from_Jul_2014!S673)","v":0},{"$f":"SUM(ICB_at_2000!T673,Vines!T673,WestNet!T673,Capex_to_Jun_2014!T673,Capex_from_Jul_2014!T673)","v":0},{"$f":"SUM(ICB_at_2000!U673,Vines!U673,WestNet!U673,Capex_to_Jun_2014!U673,Capex_from_Jul_2014!U673)","v":0},{"$f":"SUM(ICB_at_2000!V673,Vines!V673,WestNet!V673,Capex_to_Jun_2014!V673,Capex_from_Jul_2014!V673)","v":0},{"$f":"SUM(ICB_at_2000!W673,Vines!W673,WestNet!W673,Capex_to_Jun_2014!W673,Capex_from_Jul_2014!W673)","v":0},{"$f":"SUM(ICB_at_2000!X673,Vines!X673,WestNet!X673,Capex_to_Jun_2014!X673,Capex_from_Jul_2014!X673)","v":0},{"$f":"SUM(ICB_at_2000!Y673,Vines!Y673,WestNet!Y673,Capex_to_Jun_2014!Y673,Capex_from_Jul_2014!Y673)","v":0},{"$f":"SUM(ICB_at_2000!Z673,Vines!Z673,WestNet!Z673,Capex_to_Jun_2014!Z673,Capex_from_Jul_2014!Z673)","v":0}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM(ICB_at_2000!E674,Vines!E674,WestNet!E674,Capex_to_Jun_2014!E674,Capex_from_Jul_2014!E674)","v":0},{"$f":"SUM(ICB_at_2000!F674,Vines!F674,WestNet!F674,Capex_to_Jun_2014!F674,Capex_from_Jul_2014!F674)","v":0},{"$f":"SUM(ICB_at_2000!G674,Vines!G674,WestNet!G674,Capex_to_Jun_2014!G674,Capex_from_Jul_2014!G674)","v":0},{"$f":"SUM(ICB_at_2000!H674,Vines!H674,WestNet!H674,Capex_to_Jun_2014!H674,Capex_from_Jul_2014!H674)","v":0},{"$f":"SUM(ICB_at_2000!I674,Vines!I674,WestNet!I674,Capex_to_Jun_2014!I674,Capex_from_Jul_2014!I674)","v":0},{"$f":"SUM(ICB_at_2000!J674,Vines!J674,WestNet!J674,Capex_to_Jun_2014!J674,Capex_from_Jul_2014!J674)","v":0},{"$f":"SUM(ICB_at_2000!K674,Vines!K674,WestNet!K674,Capex_to_Jun_2014!K674,Capex_from_Jul_2014!K674)","v":0},{"$f":"SUM(ICB_at_2000!L674,Vines!L674,WestNet!L674,Capex_to_Jun_2014!L674,Capex_from_Jul_2014!L674)","v":0},{"$f":"SUM(ICB_at_2000!M674,Vines!M674,WestNet!M674,Capex_to_Jun_2014!M674,Capex_from_Jul_2014!M674)","v":0},{"$f":"SUM(ICB_at_2000!N674,Vines!N674,WestNet!N674,Capex_to_Jun_2014!N674,Capex_from_Jul_2014!N674)","v":0},{"$f":"SUM(ICB_at_2000!O674,Vines!O674,WestNet!O674,Capex_to_Jun_2014!O674,Capex_from_Jul_2014!O674)","v":0},{"$f":"SUM(ICB_at_2000!P674,Vines!P674,WestNet!P674,Capex_to_Jun_2014!P674,Capex_from_Jul_2014!P674)","v":0},{"$f":"SUM(ICB_at_2000!Q674,Vines!Q674,WestNet!Q674,Capex_to_Jun_2014!Q674,Capex_from_Jul_2014!Q674)","v":0},{"$f":"SUM(ICB_at_2000!R674,Vines!R674,WestNet!R674,Capex_to_Jun_2014!R674,Capex_from_Jul_2014!R674)","v":0},{"$f":"SUM(ICB_at_2000!S674,Vines!S674,WestNet!S674,Capex_to_Jun_2014!S674,Capex_from_Jul_2014!S674)","v":0},{"$f":"SUM(ICB_at_2000!T674,Vines!T674,WestNet!T674,Capex_to_Jun_2014!T674,Capex_from_Jul_2014!T674)","v":0},{"$f":"SUM(ICB_at_2000!U674,Vines!U674,WestNet!U674,Capex_to_Jun_2014!U674,Capex_from_Jul_2014!U674)","v":0},{"$f":"SUM(ICB_at_2000!V674,Vines!V674,WestNet!V674,Capex_to_Jun_2014!V674,Capex_from_Jul_2014!V674)","v":0},{"$f":"SUM(ICB_at_2000!W674,Vines!W674,WestNet!W674,Capex_to_Jun_2014!W674,Capex_from_Jul_2014!W674)","v":0},{"$f":"SUM(ICB_at_2000!X674,Vines!X674,WestNet!X674,Capex_to_Jun_2014!X674,Capex_from_Jul_2014!X674)","v":0},{"$f":"SUM(ICB_at_2000!Y674,Vines!Y674,WestNet!Y674,Capex_to_Jun_2014!Y674,Capex_from_Jul_2014!Y674)","v":0},{"$f":"SUM(ICB_at_2000!Z674,Vines!Z674,WestNet!Z674,Capex_to_Jun_2014!Z674,Capex_from_Jul_2014!Z674)","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000!E675,Vines!E675,WestNet!E675,Capex_to_Jun_2014!E675,Capex_from_Jul_2014!E675)","v":0},{"$f":"SUM(ICB_at_2000!F675,Vines!F675,WestNet!F675,Capex_to_Jun_2014!F675,Capex_from_Jul_2014!F675)","v":0},{"$f":"SUM(ICB_at_2000!G675,Vines!G675,WestNet!G675,Capex_to_Jun_2014!G675,Capex_from_Jul_2014!G675)","v":0},{"$f":"SUM(ICB_at_2000!H675,Vines!H675,WestNet!H675,Capex_to_Jun_2014!H675,Capex_from_Jul_2014!H675)","v":0},{"$f":"SUM(ICB_at_2000!I675,Vines!I675,WestNet!I675,Capex_to_Jun_2014!I675,Capex_from_Jul_2014!I675)","v":0},{"$f":"SUM(ICB_at_2000!J675,Vines!J675,WestNet!J675,Capex_to_Jun_2014!J675,Capex_from_Jul_2014!J675)","v":0},{"$f":"SUM(ICB_at_2000!K675,Vines!K675,WestNet!K675,Capex_to_Jun_2014!K675,Capex_from_Jul_2014!K675)","v":0},{"$f":"SUM(ICB_at_2000!L675,Vines!L675,WestNet!L675,Capex_to_Jun_2014!L675,Capex_from_Jul_2014!L675)","v":0},{"$f":"SUM(ICB_at_2000!M675,Vines!M675,WestNet!M675,Capex_to_Jun_2014!M675,Capex_from_Jul_2014!M675)","v":0},{"$f":"SUM(ICB_at_2000!N675,Vines!N675,WestNet!N675,Capex_to_Jun_2014!N675,Capex_from_Jul_2014!N675)","v":-1.1169912818324641},{"$f":"SUM(ICB_at_2000!O675,Vines!O675,WestNet!O675,Capex_to_Jun_2014!O675,Capex_from_Jul_2014!O675)","v":0},{"$f":"SUM(ICB_at_2000!P675,Vines!P675,WestNet!P675,Capex_to_Jun_2014!P675,Capex_from_Jul_2014!P675)","v":0},{"$f":"SUM(ICB_at_2000!Q675,Vines!Q675,WestNet!Q675,Capex_to_Jun_2014!Q675,Capex_from_Jul_2014!Q675)","v":0},{"$f":"SUM(ICB_at_2000!R675,Vines!R675,WestNet!R675,Capex_to_Jun_2014!R675,Capex_from_Jul_2014!R675)","v":0},{"$f":"SUM(ICB_at_2000!S675,Vines!S675,WestNet!S675,Capex_to_Jun_2014!S675,Capex_from_Jul_2014!S675)","v":0},{"$f":"SUM(ICB_at_2000!T675,Vines!T675,WestNet!T675,Capex_to_Jun_2014!T675,Capex_from_Jul_2014!T675)","v":0},{"$f":"SUM(ICB_at_2000!U675,Vines!U675,WestNet!U675,Capex_to_Jun_2014!U675,Capex_from_Jul_2014!U675)","v":0},{"$f":"SUM(ICB_at_2000!V675,Vines!V675,WestNet!V675,Capex_to_Jun_2014!V675,Capex_from_Jul_2014!V675)","v":0},{"$f":"SUM(ICB_at_2000!W675,Vines!W675,WestNet!W675,Capex_to_Jun_2014!W675,Capex_from_Jul_2014!W675)","v":0},{"$f":"SUM(ICB_at_2000!X675,Vines!X675,WestNet!X675,Capex_to_Jun_2014!X675,Capex_from_Jul_2014!X675)","v":0},{"$f":"SUM(ICB_at_2000!Y675,Vines!Y675,WestNet!Y675,Capex_to_Jun_2014!Y675,Capex_from_Jul_2014!Y675)","v":0},{"$f":"SUM(ICB_at_2000!Z675,Vines!Z675,WestNet!Z675,Capex_to_Jun_2014!Z675,Capex_from_Jul_2014!Z675)","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000!E676,Vines!E676,WestNet!E676,Capex_to_Jun_2014!E676,Capex_from_Jul_2014!E676)","v":0},{"$f":"SUM(ICB_at_2000!F676,Vines!F676,WestNet!F676,Capex_to_Jun_2014!F676,Capex_from_Jul_2014!F676)","v":0},{"$f":"SUM(ICB_at_2000!G676,Vines!G676,WestNet!G676,Capex_to_Jun_2014!G676,Capex_from_Jul_2014!G676)","v":0},{"$f":"SUM(ICB_at_2000!H676,Vines!H676,WestNet!H676,Capex_to_Jun_2014!H676,Capex_from_Jul_2014!H676)","v":0},{"$f":"SUM(ICB_at_2000!I676,Vines!I676,WestNet!I676,Capex_to_Jun_2014!I676,Capex_from_Jul_2014!I676)","v":0},{"$f":"SUM(ICB_at_2000!J676,Vines!J676,WestNet!J676,Capex_to_Jun_2014!J676,Capex_from_Jul_2014!J676)","v":0},{"$f":"SUM(ICB_at_2000!K676,Vines!K676,WestNet!K676,Capex_to_Jun_2014!K676,Capex_from_Jul_2014!K676)","v":0},{"$f":"SUM(ICB_at_2000!L676,Vines!L676,WestNet!L676,Capex_to_Jun_2014!L676,Capex_from_Jul_2014!L676)","v":0},{"$f":"SUM(ICB_at_2000!M676,Vines!M676,WestNet!M676,Capex_to_Jun_2014!M676,Capex_from_Jul_2014!M676)","v":0},{"$f":"SUM(ICB_at_2000!N676,Vines!N676,WestNet!N676,Capex_to_Jun_2014!N676,Capex_from_Jul_2014!N676)","v":-3.086235375790009E-4},{"$f":"SUM(ICB_at_2000!O676,Vines!O676,WestNet!O676,Capex_to_Jun_2014!O676,Capex_from_Jul_2014!O676)","v":0},{"$f":"SUM(ICB_at_2000!P676,Vines!P676,WestNet!P676,Capex_to_Jun_2014!P676,Capex_from_Jul_2014!P676)","v":0},{"$f":"SUM(ICB_at_2000!Q676,Vines!Q676,WestNet!Q676,Capex_to_Jun_2014!Q676,Capex_from_Jul_2014!Q676)","v":0},{"$f":"SUM(ICB_at_2000!R676,Vines!R676,WestNet!R676,Capex_to_Jun_2014!R676,Capex_from_Jul_2014!R676)","v":0},{"$f":"SUM(ICB_at_2000!S676,Vines!S676,WestNet!S676,Capex_to_Jun_2014!S676,Capex_from_Jul_2014!S676)","v":0},{"$f":"SUM(ICB_at_2000!T676,Vines!T676,WestNet!T676,Capex_to_Jun_2014!T676,Capex_from_Jul_2014!T676)","v":0},{"$f":"SUM(ICB_at_2000!U676,Vines!U676,WestNet!U676,Capex_to_Jun_2014!U676,Capex_from_Jul_2014!U676)","v":0},{"$f":"SUM(ICB_at_2000!V676,Vines!V676,WestNet!V676,Capex_to_Jun_2014!V676,Capex_from_Jul_2014!V676)","v":0},{"$f":"SUM(ICB_at_2000!W676,Vines!W676,WestNet!W676,Capex_to_Jun_2014!W676,Capex_from_Jul_2014!W676)","v":0},{"$f":"SUM(ICB_at_2000!X676,Vines!X676,WestNet!X676,Capex_to_Jun_2014!X676,Capex_from_Jul_2014!X676)","v":0},{"$f":"SUM(ICB_at_2000!Y676,Vines!Y676,WestNet!Y676,Capex_to_Jun_2014!Y676,Capex_from_Jul_2014!Y676)","v":0},{"$f":"SUM(ICB_at_2000!Z676,Vines!Z676,WestNet!Z676,Capex_to_Jun_2014!Z676,Capex_from_Jul_2014!Z676)","v":0}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000!E677,Vines!E677,WestNet!E677,Capex_to_Jun_2014!E677,Capex_from_Jul_2014!E677)","v":0},{"$f":"SUM(ICB_at_2000!F677,Vines!F677,WestNet!F677,Capex_to_Jun_2014!F677,Capex_from_Jul_2014!F677)","v":0},{"$f":"SUM(ICB_at_2000!G677,Vines!G677,WestNet!G677,Capex_to_Jun_2014!G677,Capex_from_Jul_2014!G677)","v":0},{"$f":"SUM(ICB_at_2000!H677,Vines!H677,WestNet!H677,Capex_to_Jun_2014!H677,Capex_from_Jul_2014!H677)","v":0},{"$f":"SUM(ICB_at_2000!I677,Vines!I677,WestNet!I677,Capex_to_Jun_2014!I677,Capex_from_Jul_2014!I677)","v":1.1102230246251565E-16},{"$f":"SUM(ICB_at_2000!J677,Vines!J677,WestNet!J677,Capex_to_Jun_2014!J677,Capex_from_Jul_2014!J677)","v":0},{"$f":"SUM(ICB_at_2000!K677,Vines!K677,WestNet!K677,Capex_to_Jun_2014!K677,Capex_from_Jul_2014!K677)","v":0},{"$f":"SUM(ICB_at_2000!L677,Vines!L677,WestNet!L677,Capex_to_Jun_2014!L677,Capex_from_Jul_2014!L677)","v":0},{"$f":"SUM(ICB_at_2000!M677,Vines!M677,WestNet!M677,Capex_to_Jun_2014!M677,Capex_from_Jul_2014!M677)","v":0},{"$f":"SUM(ICB_at_2000!N677,Vines!N677,WestNet!N677,Capex_to_Jun_2014!N677,Capex_from_Jul_2014!N677)","v":0},{"$f":"SUM(ICB_at_2000!O677,Vines!O677,WestNet!O677,Capex_to_Jun_2014!O677,Capex_from_Jul_2014!O677)","v":0},{"$f":"SUM(ICB_at_2000!P677,Vines!P677,WestNet!P677,Capex_to_Jun_2014!P677,Capex_from_Jul_2014!P677)","v":0},{"$f":"SUM(ICB_at_2000!Q677,Vines!Q677,WestNet!Q677,Capex_to_Jun_2014!Q677,Capex_from_Jul_2014!Q677)","v":0},{"$f":"SUM(ICB_at_2000!R677,Vines!R677,WestNet!R677,Capex_to_Jun_2014!R677,Capex_from_Jul_2014!R677)","v":0},{"$f":"SUM(ICB_at_2000!S677,Vines!S677,WestNet!S677,Capex_to_Jun_2014!S677,Capex_from_Jul_2014!S677)","v":0},{"$f":"SUM(ICB_at_2000!T677,Vines!T677,WestNet!T677,Capex_to_Jun_2014!T677,Capex_from_Jul_2014!T677)","v":0},{"$f":"SUM(ICB_at_2000!U677,Vines!U677,WestNet!U677,Capex_to_Jun_2014!U677,Capex_from_Jul_2014!U677)","v":0},{"$f":"SUM(ICB_at_2000!V677,Vines!V677,WestNet!V677,Capex_to_Jun_2014!V677,Capex_from_Jul_2014!V677)","v":0},{"$f":"SUM(ICB_at_2000!W677,Vines!W677,WestNet!W677,Capex_to_Jun_2014!W677,Capex_from_Jul_2014!W677)","v":0},{"$f":"SUM(ICB_at_2000!X677,Vines!X677,WestNet!X677,Capex_to_Jun_2014!X677,Capex_from_Jul_2014!X677)","v":0},{"$f":"SUM(ICB_at_2000!Y677,Vines!Y677,WestNet!Y677,Capex_to_Jun_2014!Y677,Capex_from_Jul_2014!Y677)","v":0},{"$f":"SUM(ICB_at_2000!Z677,Vines!Z677,WestNet!Z677,Capex_to_Jun_2014!Z677,Capex_from_Jul_2014!Z677)","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,{"$f":"SUM(ICB_at_2000!E678,Vines!E678,WestNet!E678,Capex_to_Jun_2014!E678,Capex_from_Jul_2014!E678)","v":0},{"$f":"SUM(ICB_at_2000!F678,Vines!F678,WestNet!F678,Capex_to_Jun_2014!F678,Capex_from_Jul_2014!F678)","v":0},{"$f":"SUM(ICB_at_2000!G678,Vines!G678,WestNet!G678,Capex_to_Jun_2014!G678,Capex_from_Jul_2014!G678)","v":0},{"$f":"SUM(ICB_at_2000!H678,Vines!H678,WestNet!H678,Capex_to_Jun_2014!H678,Capex_from_Jul_2014!H678)","v":0},{"$f":"SUM(ICB_at_2000!I678,Vines!I678,WestNet!I678,Capex_to_Jun_2014!I678,Capex_from_Jul_2014!I678)","v":0},{"$f":"SUM(ICB_at_2000!J678,Vines!J678,WestNet!J678,Capex_to_Jun_2014!J678,Capex_from_Jul_2014!J678)","v":0},{"$f":"SUM(ICB_at_2000!K678,Vines!K678,WestNet!K678,Capex_to_Jun_2014!K678,Capex_from_Jul_2014!K678)","v":0},{"$f":"SUM(ICB_at_2000!L678,Vines!L678,WestNet!L678,Capex_to_Jun_2014!L678,Capex_from_Jul_2014!L678)","v":0},{"$f":"SUM(ICB_at_2000!M678,Vines!M678,WestNet!M678,Capex_to_Jun_2014!M678,Capex_from_Jul_2014!M678)","v":0},{"$f":"SUM(ICB_at_2000!N678,Vines!N678,WestNet!N678,Capex_to_Jun_2014!N678,Capex_from_Jul_2014!N678)","v":-4.0779828779955535E-2},{"$f":"SUM(ICB_at_2000!O678,Vines!O678,WestNet!O678,Capex_to_Jun_2014!O678,Capex_from_Jul_2014!O678)","v":0},{"$f":"SUM(ICB_at_2000!P678,Vines!P678,WestNet!P678,Capex_to_Jun_2014!P678,Capex_from_Jul_2014!P678)","v":0},{"$f":"SUM(ICB_at_2000!Q678,Vines!Q678,WestNet!Q678,Capex_to_Jun_2014!Q678,Capex_from_Jul_2014!Q678)","v":0},{"$f":"SUM(ICB_at_2000!R678,Vines!R678,WestNet!R678,Capex_to_Jun_2014!R678,Capex_from_Jul_2014!R678)","v":0},{"$f":"SUM(ICB_at_2000!S678,Vines!S678,WestNet!S678,Capex_to_Jun_2014!S678,Capex_from_Jul_2014!S678)","v":0},{"$f":"SUM(ICB_at_2000!T678,Vines!T678,WestNet!T678,Capex_to_Jun_2014!T678,Capex_from_Jul_2014!T678)","v":0},{"$f":"SUM(ICB_at_2000!U678,Vines!U678,WestNet!U678,Capex_to_Jun_2014!U678,Capex_from_Jul_2014!U678)","v":0},{"$f":"SUM(ICB_at_2000!V678,Vines!V678,WestNet!V678,Capex_to_Jun_2014!V678,Capex_from_Jul_2014!V678)","v":0},{"$f":"SUM(ICB_at_2000!W678,Vines!W678,WestNet!W678,Capex_to_Jun_2014!W678,Capex_from_Jul_2014!W678)","v":0},{"$f":"SUM(ICB_at_2000!X678,Vines!X678,WestNet!X678,Capex_to_Jun_2014!X678,Capex_from_Jul_2014!X678)","v":0},{"$f":"SUM(ICB_at_2000!Y678,Vines!Y678,WestNet!Y678,Capex_to_Jun_2014!Y678,Capex_from_Jul_2014!Y678)","v":0},{"$f":"SUM(ICB_at_2000!Z678,Vines!Z678,WestNet!Z678,Capex_to_Jun_2014!Z678,Capex_from_Jul_2014!Z678)","v":0}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,{"$f":"SUM(ICB_at_2000!E679,Vines!E679,WestNet!E679,Capex_to_Jun_2014!E679,Capex_from_Jul_2014!E679)","v":0},{"$f":"SUM(ICB_at_2000!F679,Vines!F679,WestNet!F679,Capex_to_Jun_2014!F679,Capex_from_Jul_2014!F679)","v":0},{"$f":"SUM(ICB_at_2000!G679,Vines!G679,WestNet!G679,Capex_to_Jun_2014!G679,Capex_from_Jul_2014!G679)","v":0},{"$f":"SUM(ICB_at_2000!H679,Vines!H679,WestNet!H679,Capex_to_Jun_2014!H679,Capex_from_Jul_2014!H679)","v":0},{"$f":"SUM(ICB_at_2000!I679,Vines!I679,WestNet!I679,Capex_to_Jun_2014!I679,Capex_from_Jul_2014!I679)","v":6.9388939039072284E-18},{"$f":"SUM(ICB_at_2000!J679,Vines!J679,WestNet!J679,Capex_to_Jun_2014!J679,Capex_from_Jul_2014!J679)","v":0},{"$f":"SUM(ICB_at_2000!K679,Vines!K679,WestNet!K679,Capex_to_Jun_2014!K679,Capex_from_Jul_2014!K679)","v":0},{"$f":"SUM(ICB_at_2000!L679,Vines!L679,WestNet!L679,Capex_to_Jun_2014!L679,Capex_from_Jul_2014!L679)","v":0},{"$f":"SUM(ICB_at_2000!M679,Vines!M679,WestNet!M679,Capex_to_Jun_2014!M679,Capex_from_Jul_2014!M679)","v":0},{"$f":"SUM(ICB_at_2000!N679,Vines!N679,WestNet!N679,Capex_to_Jun_2014!N679,Capex_from_Jul_2014!N679)","v":-2.1751575519053448E-3},{"$f":"SUM(ICB_at_2000!O679,Vines!O679,WestNet!O679,Capex_to_Jun_2014!O679,Capex_from_Jul_2014!O679)","v":0},{"$f":"SUM(ICB_at_2000!P679,Vines!P679,WestNet!P679,Capex_to_Jun_2014!P679,Capex_from_Jul_2014!P679)","v":0},{"$f":"SUM(ICB_at_2000!Q679,Vines!Q679,WestNet!Q679,Capex_to_Jun_2014!Q679,Capex_from_Jul_2014!Q679)","v":0},{"$f":"SUM(ICB_at_2000!R679,Vines!R679,WestNet!R679,Capex_to_Jun_2014!R679,Capex_from_Jul_2014!R679)","v":0},{"$f":"SUM(ICB_at_2000!S679,Vines!S679,WestNet!S679,Capex_to_Jun_2014!S679,Capex_from_Jul_2014!S679)","v":0},{"$f":"SUM(ICB_at_2000!T679,Vines!T679,WestNet!T679,Capex_to_Jun_2014!T679,Capex_from_Jul_2014!T679)","v":0},{"$f":"SUM(ICB_at_2000!U679,Vines!U679,WestNet!U679,Capex_to_Jun_2014!U679,Capex_from_Jul_2014!U679)","v":0},{"$f":"SUM(ICB_at_2000!V679,Vines!V679,WestNet!V679,Capex_to_Jun_2014!V679,Capex_from_Jul_2014!V679)","v":0},{"$f":"SUM(ICB_at_2000!W679,Vines!W679,WestNet!W679,Capex_to_Jun_2014!W679,Capex_from_Jul_2014!W679)","v":0},{"$f":"SUM(ICB_at_2000!X679,Vines!X679,WestNet!X679,Capex_to_Jun_2014!X679,Capex_from_Jul_2014!X679)","v":0},{"$f":"SUM(ICB_at_2000!Y679,Vines!Y679,WestNet!Y679,Capex_to_Jun_2014!Y679,Capex_from_Jul_2014!Y679)","v":0},{"$f":"SUM(ICB_at_2000!Z679,Vines!Z679,WestNet!Z679,Capex_to_Jun_2014!Z679,Capex_from_Jul_2014!Z679)","v":0}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"SUM(ICB_at_2000!E680,Vines!E680,WestNet!E680,Capex_to_Jun_2014!E680,Capex_from_Jul_2014!E680)","v":0},{"$f":"SUM(ICB_at_2000!F680,Vines!F680,WestNet!F680,Capex_to_Jun_2014!F680,Capex_from_Jul_2014!F680)","v":0},{"$f":"SUM(ICB_at_2000!G680,Vines!G680,WestNet!G680,Capex_to_Jun_2014!G680,Capex_from_Jul_2014!G680)","v":0},{"$f":"SUM(ICB_at_2000!H680,Vines!H680,WestNet!H680,Capex_to_Jun_2014!H680,Capex_from_Jul_2014!H680)","v":0},{"$f":"SUM(ICB_at_2000!I680,Vines!I680,WestNet!I680,Capex_to_Jun_2014!I680,Capex_from_Jul_2014!I680)","v":0},{"$f":"SUM(ICB_at_2000!J680,Vines!J680,WestNet!J680,Capex_to_Jun_2014!J680,Capex_from_Jul_2014!J680)","v":0},{"$f":"SUM(ICB_at_2000!K680,Vines!K680,WestNet!K680,Capex_to_Jun_2014!K680,Capex_from_Jul_2014!K680)","v":0},{"$f":"SUM(ICB_at_2000!L680,Vines!L680,WestNet!L680,Capex_to_Jun_2014!L680,Capex_from_Jul_2014!L680)","v":0},{"$f":"SUM(ICB_at_2000!M680,Vines!M680,WestNet!M680,Capex_to_Jun_2014!M680,Capex_from_Jul_2014!M680)","v":0},{"$f":"SUM(ICB_at_2000!N680,Vines!N680,WestNet!N680,Capex_to_Jun_2014!N680,Capex_from_Jul_2014!N680)","v":-3.5911141344304176E-2},{"$f":"SUM(ICB_at_2000!O680,Vines!O680,WestNet!O680,Capex_to_Jun_2014!O680,Capex_from_Jul_2014!O680)","v":0},{"$f":"SUM(ICB_at_2000!P680,Vines!P680,WestNet!P680,Capex_to_Jun_2014!P680,Capex_from_Jul_2014!P680)","v":0},{"$f":"SUM(ICB_at_2000!Q680,Vines!Q680,WestNet!Q680,Capex_to_Jun_2014!Q680,Capex_from_Jul_2014!Q680)","v":0},{"$f":"SUM(ICB_at_2000!R680,Vines!R680,WestNet!R680,Capex_to_Jun_2014!R680,Capex_from_Jul_2014!R680)","v":0},{"$f":"SUM(ICB_at_2000!S680,Vines!S680,WestNet!S680,Capex_to_Jun_2014!S680,Capex_from_Jul_2014!S680)","v":0},{"$f":"SUM(ICB_at_2000!T680,Vines!T680,WestNet!T680,Capex_to_Jun_2014!T680,Capex_from_Jul_2014!T680)","v":0},{"$f":"SUM(ICB_at_2000!U680,Vines!U680,WestNet!U680,Capex_to_Jun_2014!U680,Capex_from_Jul_2014!U680)","v":0},{"$f":"SUM(ICB_at_2000!V680,Vines!V680,WestNet!V680,Capex_to_Jun_2014!V680,Capex_from_Jul_2014!V680)","v":0},{"$f":"SUM(ICB_at_2000!W680,Vines!W680,WestNet!W680,Capex_to_Jun_2014!W680,Capex_from_Jul_2014!W680)","v":0},{"$f":"SUM(ICB_at_2000!X680,Vines!X680,WestNet!X680,Capex_to_Jun_2014!X680,Capex_from_Jul_2014!X680)","v":0},{"$f":"SUM(ICB_at_2000!Y680,Vines!Y680,WestNet!Y680,Capex_to_Jun_2014!Y680,Capex_from_Jul_2014!Y680)","v":0},{"$f":"SUM(ICB_at_2000!Z680,Vines!Z680,WestNet!Z680,Capex_to_Jun_2014!Z680,Capex_from_Jul_2014!Z680)","v":0}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,{"$f":"SUM(ICB_at_2000!E681,Vines!E681,WestNet!E681,Capex_to_Jun_2014!E681,Capex_from_Jul_2014!E681)","v":0},{"$f":"SUM(ICB_at_2000!F681,Vines!F681,WestNet!F681,Capex_to_Jun_2014!F681,Capex_from_Jul_2014!F681)","v":0},{"$f":"SUM(ICB_at_2000!G681,Vines!G681,WestNet!G681,Capex_to_Jun_2014!G681,Capex_from_Jul_2014!G681)","v":0},{"$f":"SUM(ICB_at_2000!H681,Vines!H681,WestNet!H681,Capex_to_Jun_2014!H681,Capex_from_Jul_2014!H681)","v":0},{"$f":"SUM(ICB_at_2000!I681,Vines!I681,WestNet!I681,Capex_to_Jun_2014!I681,Capex_from_Jul_2014!I681)","v":0},{"$f":"SUM(ICB_at_2000!J681,Vines!J681,WestNet!J681,Capex_to_Jun_2014!J681,Capex_from_Jul_2014!J681)","v":0},{"$f":"SUM(ICB_at_2000!K681,Vines!K681,WestNet!K681,Capex_to_Jun_2014!K681,Capex_from_Jul_2014!K681)","v":0},{"$f":"SUM(ICB_at_2000!L681,Vines!L681,WestNet!L681,Capex_to_Jun_2014!L681,Capex_from_Jul_2014!L681)","v":0},{"$f":"SUM(ICB_at_2000!M681,Vines!M681,WestNet!M681,Capex_to_Jun_2014!M681,Capex_from_Jul_2014!M681)","v":0},{"$f":"SUM(ICB_at_2000!N681,Vines!N681,WestNet!N681,Capex_to_Jun_2014!N681,Capex_from_Jul_2014!N681)","v":0},{"$f":"SUM(ICB_at_2000!O681,Vines!O681,WestNet!O681,Capex_to_Jun_2014!O681,Capex_from_Jul_2014!O681)","v":0},{"$f":"SUM(ICB_at_2000!P681,Vines!P681,WestNet!P681,Capex_to_Jun_2014!P681,Capex_from_Jul_2014!P681)","v":0},{"$f":"SUM(ICB_at_2000!Q681,Vines!Q681,WestNet!Q681,Capex_to_Jun_2014!Q681,Capex_from_Jul_2014!Q681)","v":0},{"$f":"SUM(ICB_at_2000!R681,Vines!R681,WestNet!R681,Capex_to_Jun_2014!R681,Capex_from_Jul_2014!R681)","v":0},{"$f":"SUM(ICB_at_2000!S681,Vines!S681,WestNet!S681,Capex_to_Jun_2014!S681,Capex_from_Jul_2014!S681)","v":0},{"$f":"SUM(ICB_at_2000!T681,Vines!T681,WestNet!T681,Capex_to_Jun_2014!T681,Capex_from_Jul_2014!T681)","v":0},{"$f":"SUM(ICB_at_2000!U681,Vines!U681,WestNet!U681,Capex_to_Jun_2014!U681,Capex_from_Jul_2014!U681)","v":0},{"$f":"SUM(ICB_at_2000!V681,Vines!V681,WestNet!V681,Capex_to_Jun_2014!V681,Capex_from_Jul_2014!V681)","v":0},{"$f":"SUM(ICB_at_2000!W681,Vines!W681,WestNet!W681,Capex_to_Jun_2014!W681,Capex_from_Jul_2014!W681)","v":0},{"$f":"SUM(ICB_at_2000!X681,Vines!X681,WestNet!X681,Capex_to_Jun_2014!X681,Capex_from_Jul_2014!X681)","v":0},{"$f":"SUM(ICB_at_2000!Y681,Vines!Y681,WestNet!Y681,Capex_to_Jun_2014!Y681,Capex_from_Jul_2014!Y681)","v":0},{"$f":"SUM(ICB_at_2000!Z681,Vines!Z681,WestNet!Z681,Capex_to_Jun_2014!Z681,Capex_from_Jul_2014!Z681)","v":0}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000!E682,Vines!E682,WestNet!E682,Capex_to_Jun_2014!E682,Capex_from_Jul_2014!E682)","v":0},{"$f":"SUM(ICB_at_2000!F682,Vines!F682,WestNet!F682,Capex_to_Jun_2014!F682,Capex_from_Jul_2014!F682)","v":0},{"$f":"SUM(ICB_at_2000!G682,Vines!G682,WestNet!G682,Capex_to_Jun_2014!G682,Capex_from_Jul_2014!G682)","v":0},{"$f":"SUM(ICB_at_2000!H682,Vines!H682,WestNet!H682,Capex_to_Jun_2014!H682,Capex_from_Jul_2014!H682)","v":0},{"$f":"SUM(ICB_at_2000!I682,Vines!I682,WestNet!I682,Capex_to_Jun_2014!I682,Capex_from_Jul_2014!I682)","v":8.8817841970012523E-16},{"$f":"SUM(ICB_at_2000!J682,Vines!J682,WestNet!J682,Capex_to_Jun_2014!J682,Capex_from_Jul_2014!J682)","v":0},{"$f":"SUM(ICB_at_2000!K682,Vines!K682,WestNet!K682,Capex_to_Jun_2014!K682,Capex_from_Jul_2014!K682)","v":0},{"$f":"SUM(ICB_at_2000!L682,Vines!L682,WestNet!L682,Capex_to_Jun_2014!L682,Capex_from_Jul_2014!L682)","v":0},{"$f":"SUM(ICB_at_2000!M682,Vines!M682,WestNet!M682,Capex_to_Jun_2014!M682,Capex_from_Jul_2014!M682)","v":0},{"$f":"SUM(ICB_at_2000!N682,Vines!N682,WestNet!N682,Capex_to_Jun_2014!N682,Capex_from_Jul_2014!N682)","v":-3.7552783508669836},{"$f":"SUM(ICB_at_2000!O682,Vines!O682,WestNet!O682,Capex_to_Jun_2014!O682,Capex_from_Jul_2014!O682)","v":0},{"$f":"SUM(ICB_at_2000!P682,Vines!P682,WestNet!P682,Capex_to_Jun_2014!P682,Capex_from_Jul_2014!P682)","v":0},{"$f":"SUM(ICB_at_2000!Q682,Vines!Q682,WestNet!Q682,Capex_to_Jun_2014!Q682,Capex_from_Jul_2014!Q682)","v":0},{"$f":"SUM(ICB_at_2000!R682,Vines!R682,WestNet!R682,Capex_to_Jun_2014!R682,Capex_from_Jul_2014!R682)","v":0},{"$f":"SUM(ICB_at_2000!S682,Vines!S682,WestNet!S682,Capex_to_Jun_2014!S682,Capex_from_Jul_2014!S682)","v":0},{"$f":"SUM(ICB_at_2000!T682,Vines!T682,WestNet!T682,Capex_to_Jun_2014!T682,Capex_from_Jul_2014!T682)","v":0},{"$f":"SUM(ICB_at_2000!U682,Vines!U682,WestNet!U682,Capex_to_Jun_2014!U682,Capex_from_Jul_2014!U682)","v":0},{"$f":"SUM(ICB_at_2000!V682,Vines!V682,WestNet!V682,Capex_to_Jun_2014!V682,Capex_from_Jul_2014!V682)","v":0},{"$f":"SUM(ICB_at_2000!W682,Vines!W682,WestNet!W682,Capex_to_Jun_2014!W682,Capex_from_Jul_2014!W682)","v":0},{"$f":"SUM(ICB_at_2000!X682,Vines!X682,WestNet!X682,Capex_to_Jun_2014!X682,Capex_from_Jul_2014!X682)","v":0},{"$f":"SUM(ICB_at_2000!Y682,Vines!Y682,WestNet!Y682,Capex_to_Jun_2014!Y682,Capex_from_Jul_2014!Y682)","v":0},{"$f":"SUM(ICB_at_2000!Z682,Vines!Z682,WestNet!Z682,Capex_to_Jun_2014!Z682,Capex_from_Jul_2014!Z682)","v":0}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000!E683,Vines!E683,WestNet!E683,Capex_to_Jun_2014!E683,Capex_from_Jul_2014!E683)","v":0},{"$f":"SUM(ICB_at_2000!F683,Vines!F683,WestNet!F683,Capex_to_Jun_2014!F683,Capex_from_Jul_2014!F683)","v":0},{"$f":"SUM(ICB_at_2000!G683,Vines!G683,WestNet!G683,Capex_to_Jun_2014!G683,Capex_from_Jul_2014!G683)","v":0},{"$f":"SUM(ICB_at_2000!H683,Vines!H683,WestNet!H683,Capex_to_Jun_2014!H683,Capex_from_Jul_2014!H683)","v":0},{"$f":"SUM(ICB_at_2000!I683,Vines!I683,WestNet!I683,Capex_to_Jun_2014!I683,Capex_from_Jul_2014!I683)","v":0},{"$f":"SUM(ICB_at_2000!J683,Vines!J683,WestNet!J683,Capex_to_Jun_2014!J683,Capex_from_Jul_2014!J683)","v":0},{"$f":"SUM(ICB_at_2000!K683,Vines!K683,WestNet!K683,Capex_to_Jun_2014!K683,Capex_from_Jul_2014!K683)","v":0},{"$f":"SUM(ICB_at_2000!L683,Vines!L683,WestNet!L683,Capex_to_Jun_2014!L683,Capex_from_Jul_2014!L683)","v":0},{"$f":"SUM(ICB_at_2000!M683,Vines!M683,WestNet!M683,Capex_to_Jun_2014!M683,Capex_from_Jul_2014!M683)","v":0},{"$f":"SUM(ICB_at_2000!N683,Vines!N683,WestNet!N683,Capex_to_Jun_2014!N683,Capex_from_Jul_2014!N683)","v":0},{"$f":"SUM(ICB_at_2000!O683,Vines!O683,WestNet!O683,Capex_to_Jun_2014!O683,Capex_from_Jul_2014!O683)","v":0},{"$f":"SUM(ICB_at_2000!P683,Vines!P683,WestNet!P683,Capex_to_Jun_2014!P683,Capex_from_Jul_2014!P683)","v":0},{"$f":"SUM(ICB_at_2000!Q683,Vines!Q683,WestNet!Q683,Capex_to_Jun_2014!Q683,Capex_from_Jul_2014!Q683)","v":0},{"$f":"SUM(ICB_at_2000!R683,Vines!R683,WestNet!R683,Capex_to_Jun_2014!R683,Capex_from_Jul_2014!R683)","v":0},{"$f":"SUM(ICB_at_2000!S683,Vines!S683,WestNet!S683,Capex_to_Jun_2014!S683,Capex_from_Jul_2014!S683)","v":0},{"$f":"SUM(ICB_at_2000!T683,Vines!T683,WestNet!T683,Capex_to_Jun_2014!T683,Capex_from_Jul_2014!T683)","v":0},{"$f":"SUM(ICB_at_2000!U683,Vines!U683,WestNet!U683,Capex_to_Jun_2014!U683,Capex_from_Jul_2014!U683)","v":0},{"$f":"SUM(ICB_at_2000!V683,Vines!V683,WestNet!V683,Capex_to_Jun_2014!V683,Capex_from_Jul_2014!V683)","v":0},{"$f":"SUM(ICB_at_2000!W683,Vines!W683,WestNet!W683,Capex_to_Jun_2014!W683,Capex_from_Jul_2014!W683)","v":0},{"$f":"SUM(ICB_at_2000!X683,Vines!X683,WestNet!X683,Capex_to_Jun_2014!X683,Capex_from_Jul_2014!X683)","v":0},{"$f":"SUM(ICB_at_2000!Y683,Vines!Y683,WestNet!Y683,Capex_to_Jun_2014!Y683,Capex_from_Jul_2014!Y683)","v":0},{"$f":"SUM(ICB_at_2000!Z683,Vines!Z683,WestNet!Z683,Capex_to_Jun_2014!Z683,Capex_from_Jul_2014!Z683)","v":0}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,{"$f":"SUM(ICB_at_2000!E684,Vines!E684,WestNet!E684,Capex_to_Jun_2014!E684,Capex_from_Jul_2014!E684)","v":0},{"$f":"SUM(ICB_at_2000!F684,Vines!F684,WestNet!F684,Capex_to_Jun_2014!F684,Capex_from_Jul_2014!F684)","v":0},{"$f":"SUM(ICB_at_2000!G684,Vines!G684,WestNet!G684,Capex_to_Jun_2014!G684,Capex_from_Jul_2014!G684)","v":0},{"$f":"SUM(ICB_at_2000!H684,Vines!H684,WestNet!H684,Capex_to_Jun_2014!H684,Capex_from_Jul_2014!H684)","v":0},{"$f":"SUM(ICB_at_2000!I684,Vines!I684,WestNet!I684,Capex_to_Jun_2014!I684,Capex_from_Jul_2014!I684)","v":0},{"$f":"SUM(ICB_at_2000!J684,Vines!J684,WestNet!J684,Capex_to_Jun_2014!J684,Capex_from_Jul_2014!J684)","v":0},{"$f":"SUM(ICB_at_2000!K684,Vines!K684,WestNet!K684,Capex_to_Jun_2014!K684,Capex_from_Jul_2014!K684)","v":0},{"$f":"SUM(ICB_at_2000!L684,Vines!L684,WestNet!L684,Capex_to_Jun_2014!L684,Capex_from_Jul_2014!L684)","v":0},{"$f":"SUM(ICB_at_2000!M684,Vines!M684,WestNet!M684,Capex_to_Jun_2014!M684,Capex_from_Jul_2014!M684)","v":0},{"$f":"SUM(ICB_at_2000!N684,Vines!N684,WestNet!N684,Capex_to_Jun_2014!N684,Capex_from_Jul_2014!N684)","v":-6.4248575276902438},{"$f":"SUM(ICB_at_2000!O684,Vines!O684,WestNet!O684,Capex_to_Jun_2014!O684,Capex_from_Jul_2014!O684)","v":0},{"$f":"SUM(ICB_at_2000!P684,Vines!P684,WestNet!P684,Capex_to_Jun_2014!P684,Capex_from_Jul_2014!P684)","v":0},{"$f":"SUM(ICB_at_2000!Q684,Vines!Q684,WestNet!Q684,Capex_to_Jun_2014!Q684,Capex_from_Jul_2014!Q684)","v":0},{"$f":"SUM(ICB_at_2000!R684,Vines!R684,WestNet!R684,Capex_to_Jun_2014!R684,Capex_from_Jul_2014!R684)","v":0},{"$f":"SUM(ICB_at_2000!S684,Vines!S684,WestNet!S684,Capex_to_Jun_2014!S684,Capex_from_Jul_2014!S684)","v":0},{"$f":"SUM(ICB_at_2000!T684,Vines!T684,WestNet!T684,Capex_to_Jun_2014!T684,Capex_from_Jul_2014!T684)","v":0},{"$f":"SUM(ICB_at_2000!U684,Vines!U684,WestNet!U684,Capex_to_Jun_2014!U684,Capex_from_Jul_2014!U684)","v":0},{"$f":"SUM(ICB_at_2000!V684,Vines!V684,WestNet!V684,Capex_to_Jun_2014!V684,Capex_from_Jul_2014!V684)","v":0},{"$f":"SUM(ICB_at_2000!W684,Vines!W684,WestNet!W684,Capex_to_Jun_2014!W684,Capex_from_Jul_2014!W684)","v":0},{"$f":"SUM(ICB_at_2000!X684,Vines!X684,WestNet!X684,Capex_to_Jun_2014!X684,Capex_from_Jul_2014!X684)","v":0},{"$f":"SUM(ICB_at_2000!Y684,Vines!Y684,WestNet!Y684,Capex_to_Jun_2014!Y684,Capex_from_Jul_2014!Y684)","v":0},{"$f":"SUM(ICB_at_2000!Z684,Vines!Z684,WestNet!Z684,Capex_to_Jun_2014!Z684,Capex_from_Jul_2014!Z684)","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,{"$f":"SUM(ICB_at_2000!E685,Vines!E685,WestNet!E685,Capex_to_Jun_2014!E685,Capex_from_Jul_2014!E685)","v":0},{"$f":"SUM(ICB_at_2000!F685,Vines!F685,WestNet!F685,Capex_to_Jun_2014!F685,Capex_from_Jul_2014!F685)","v":0},{"$f":"SUM(ICB_at_2000!G685,Vines!G685,WestNet!G685,Capex_to_Jun_2014!G685,Capex_from_Jul_2014!G685)","v":0},{"$f":"SUM(ICB_at_2000!H685,Vines!H685,WestNet!H685,Capex_to_Jun_2014!H685,Capex_from_Jul_2014!H685)","v":0},{"$f":"SUM(ICB_at_2000!I685,Vines!I685,WestNet!I685,Capex_to_Jun_2014!I685,Capex_from_Jul_2014!I685)","v":0},{"$f":"SUM(ICB_at_2000!J685,Vines!J685,WestNet!J685,Capex_to_Jun_2014!J685,Capex_from_Jul_2014!J685)","v":0},{"$f":"SUM(ICB_at_2000!K685,Vines!K685,WestNet!K685,Capex_to_Jun_2014!K685,Capex_from_Jul_2014!K685)","v":0},{"$f":"SUM(ICB_at_2000!L685,Vines!L685,WestNet!L685,Capex_to_Jun_2014!L685,Capex_from_Jul_2014!L685)","v":0},{"$f":"SUM(ICB_at_2000!M685,Vines!M685,WestNet!M685,Capex_to_Jun_2014!M685,Capex_from_Jul_2014!M685)","v":0},{"$f":"SUM(ICB_at_2000!N685,Vines!N685,WestNet!N685,Capex_to_Jun_2014!N685,Capex_from_Jul_2014!N685)","v":-6.2339670364689315E-16},{"$f":"SUM(ICB_at_2000!O685,Vines!O685,WestNet!O685,Capex_to_Jun_2014!O685,Capex_from_Jul_2014!O685)","v":0},{"$f":"SUM(ICB_at_2000!P685,Vines!P685,WestNet!P685,Capex_to_Jun_2014!P685,Capex_from_Jul_2014!P685)","v":0},{"$f":"SUM(ICB_at_2000!Q685,Vines!Q685,WestNet!Q685,Capex_to_Jun_2014!Q685,Capex_from_Jul_2014!Q685)","v":0},{"$f":"SUM(ICB_at_2000!R685,Vines!R685,WestNet!R685,Capex_to_Jun_2014!R685,Capex_from_Jul_2014!R685)","v":0},{"$f":"SUM(ICB_at_2000!S685,Vines!S685,WestNet!S685,Capex_to_Jun_2014!S685,Capex_from_Jul_2014!S685)","v":0},{"$f":"SUM(ICB_at_2000!T685,Vines!T685,WestNet!T685,Capex_to_Jun_2014!T685,Capex_from_Jul_2014!T685)","v":0},{"$f":"SUM(ICB_at_2000!U685,Vines!U685,WestNet!U685,Capex_to_Jun_2014!U685,Capex_from_Jul_2014!U685)","v":0},{"$f":"SUM(ICB_at_2000!V685,Vines!V685,WestNet!V685,Capex_to_Jun_2014!V685,Capex_from_Jul_2014!V685)","v":0},{"$f":"SUM(ICB_at_2000!W685,Vines!W685,WestNet!W685,Capex_to_Jun_2014!W685,Capex_from_Jul_2014!W685)","v":0},{"$f":"SUM(ICB_at_2000!X685,Vines!X685,WestNet!X685,Capex_to_Jun_2014!X685,Capex_from_Jul_2014!X685)","v":0},{"$f":"SUM(ICB_at_2000!Y685,Vines!Y685,WestNet!Y685,Capex_to_Jun_2014!Y685,Capex_from_Jul_2014!Y685)","v":0},{"$f":"SUM(ICB_at_2000!Z685,Vines!Z685,WestNet!Z685,Capex_to_Jun_2014!Z685,Capex_from_Jul_2014!Z685)","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,{"$f":"SUM(ICB_at_2000!E686,Vines!E686,WestNet!E686,Capex_to_Jun_2014!E686,Capex_from_Jul_2014!E686)","v":0},{"$f":"SUM(ICB_at_2000!F686,Vines!F686,WestNet!F686,Capex_to_Jun_2014!F686,Capex_from_Jul_2014!F686)","v":0},{"$f":"SUM(ICB_at_2000!G686,Vines!G686,WestNet!G686,Capex_to_Jun_2014!G686,Capex_from_Jul_2014!G686)","v":0},{"$f":"SUM(ICB_at_2000!H686,Vines!H686,WestNet!H686,Capex_to_Jun_2014!H686,Capex_from_Jul_2014!H686)","v":0},{"$f":"SUM(ICB_at_2000!I686,Vines!I686,WestNet!I686,Capex_to_Jun_2014!I686,Capex_from_Jul_2014!I686)","v":0},{"$f":"SUM(ICB_at_2000!J686,Vines!J686,WestNet!J686,Capex_to_Jun_2014!J686,Capex_from_Jul_2014!J686)","v":0},{"$f":"SUM(ICB_at_2000!K686,Vines!K686,WestNet!K686,Capex_to_Jun_2014!K686,Capex_from_Jul_2014!K686)","v":0},{"$f":"SUM(ICB_at_2000!L686,Vines!L686,WestNet!L686,Capex_to_Jun_2014!L686,Capex_from_Jul_2014!L686)","v":0},{"$f":"SUM(ICB_at_2000!M686,Vines!M686,WestNet!M686,Capex_to_Jun_2014!M686,Capex_from_Jul_2014!M686)","v":0},{"$f":"SUM(ICB_at_2000!N686,Vines!N686,WestNet!N686,Capex_to_Jun_2014!N686,Capex_from_Jul_2014!N686)","v":0},{"$f":"SUM(ICB_at_2000!O686,Vines!O686,WestNet!O686,Capex_to_Jun_2014!O686,Capex_from_Jul_2014!O686)","v":0},{"$f":"SUM(ICB_at_2000!P686,Vines!P686,WestNet!P686,Capex_to_Jun_2014!P686,Capex_from_Jul_2014!P686)","v":0},{"$f":"SUM(ICB_at_2000!Q686,Vines!Q686,WestNet!Q686,Capex_to_Jun_2014!Q686,Capex_from_Jul_2014!Q686)","v":0},{"$f":"SUM(ICB_at_2000!R686,Vines!R686,WestNet!R686,Capex_to_Jun_2014!R686,Capex_from_Jul_2014!R686)","v":0},{"$f":"SUM(ICB_at_2000!S686,Vines!S686,WestNet!S686,Capex_to_Jun_2014!S686,Capex_from_Jul_2014!S686)","v":0},{"$f":"SUM(ICB_at_2000!T686,Vines!T686,WestNet!T686,Capex_to_Jun_2014!T686,Capex_from_Jul_2014!T686)","v":0},{"$f":"SUM(ICB_at_2000!U686,Vines!U686,WestNet!U686,Capex_to_Jun_2014!U686,Capex_from_Jul_2014!U686)","v":0},{"$f":"SUM(ICB_at_2000!V686,Vines!V686,WestNet!V686,Capex_to_Jun_2014!V686,Capex_from_Jul_2014!V686)","v":0},{"$f":"SUM(ICB_at_2000!W686,Vines!W686,WestNet!W686,Capex_to_Jun_2014!W686,Capex_from_Jul_2014!W686)","v":0},{"$f":"SUM(ICB_at_2000!X686,Vines!X686,WestNet!X686,Capex_to_Jun_2014!X686,Capex_from_Jul_2014!X686)","v":0},{"$f":"SUM(ICB_at_2000!Y686,Vines!Y686,WestNet!Y686,Capex_to_Jun_2014!Y686,Capex_from_Jul_2014!Y686)","v":0},{"$f":"SUM(ICB_at_2000!Z686,Vines!Z686,WestNet!Z686,Capex_to_Jun_2014!Z686,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,-11.584404402868188,0,0,0,0,0,{"$f":"SUM(T673:T687)","v":0},0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM(ICB_at_2000!E691,Vines!E691,WestNet!E691,Capex_to_Jun_2014!E691,Capex_from_Jul_2014!E691)","v":0},{"$f":"SUM(ICB_at_2000!F691,Vines!F691,WestNet!F691,Capex_to_Jun_2014!F691,Capex_from_Jul_2014!F691)","v":0},{"$f":"SUM(ICB_at_2000!G691,Vines!G691,WestNet!G691,Capex_to_Jun_2014!G691,Capex_from_Jul_2014!G691)","v":0},{"$f":"SUM(ICB_at_2000!H691,Vines!H691,WestNet!H691,Capex_to_Jun_2014!H691,Capex_from_Jul_2014!H691)","v":0},{"$f":"SUM(ICB_at_2000!I691,Vines!I691,WestNet!I691,Capex_to_Jun_2014!I691,Capex_from_Jul_2014!I691)","v":0},{"$f":"SUM(ICB_at_2000!J691,Vines!J691,WestNet!J691,Capex_to_Jun_2014!J691,Capex_from_Jul_2014!J691)","v":0},{"$f":"SUM(ICB_at_2000!K691,Vines!K691,WestNet!K691,Capex_to_Jun_2014!K691,Capex_from_Jul_2014!K691)","v":0},{"$f":"SUM(ICB_at_2000!L691,Vines!L691,WestNet!L691,Capex_to_Jun_2014!L691,Capex_from_Jul_2014!L691)","v":0},{"$f":"SUM(ICB_at_2000!M691,Vines!M691,WestNet!M691,Capex_to_Jun_2014!M691,Capex_from_Jul_2014!M691)","v":0},{"$f":"SUM(ICB_at_2000!N691,Vines!N691,WestNet!N691,Capex_to_Jun_2014!N691,Capex_from_Jul_2014!N691)","v":0},{"$f":"SUM(ICB_at_2000!O691,Vines!O691,WestNet!O691,Capex_to_Jun_2014!O691,Capex_from_Jul_2014!O691)","v":0},{"$f":"SUM(ICB_at_2000!P691,Vines!P691,WestNet!P691,Capex_to_Jun_2014!P691,Capex_from_Jul_2014!P691)","v":0},{"$f":"SUM(ICB_at_2000!Q691,Vines!Q691,WestNet!Q691,Capex_to_Jun_2014!Q691,Capex_from_Jul_2014!Q691)","v":0},{"$f":"SUM(ICB_at_2000!R691,Vines!R691,WestNet!R691,Capex_to_Jun_2014!R691,Capex_from_Jul_2014!R691)","v":0},{"$f":"SUM(ICB_at_2000!S691,Vines!S691,WestNet!S691,Capex_to_Jun_2014!S691,Capex_from_Jul_2014!S691)","v":0},{"$f":"SUM(ICB_at_2000!T691,Vines!T691,WestNet!T691,Capex_to_Jun_2014!T691,Capex_from_Jul_2014!T691)","v":0},{"$f":"SUM(ICB_at_2000!U691,Vines!U691,WestNet!U691,Capex_to_Jun_2014!U691,Capex_from_Jul_2014!U691)","v":0},{"$f":"SUM(ICB_at_2000!V691,Vines!V691,WestNet!V691,Capex_to_Jun_2014!V691,Capex_from_Jul_2014!V691)","v":0},{"$f":"SUM(ICB_at_2000!W691,Vines!W691,WestNet!W691,Capex_to_Jun_2014!W691,Capex_from_Jul_2014!W691)","v":0},{"$f":"SUM(ICB_at_2000!X691,Vines!X691,WestNet!X691,Capex_to_Jun_2014!X691,Capex_from_Jul_2014!X691)","v":0},{"$f":"SUM(ICB_at_2000!Y691,Vines!Y691,WestNet!Y691,Capex_to_Jun_2014!Y691,Capex_from_Jul_2014!Y691)","v":0},{"$f":"SUM(ICB_at_2000!Z691,Vines!Z691,WestNet!Z691,Capex_to_Jun_2014!Z691,Capex_from_Jul_2014!Z691)","v":0}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM(ICB_at_2000!E692,Vines!E692,WestNet!E692,Capex_to_Jun_2014!E692,Capex_from_Jul_2014!E692)","v":0},{"$f":"SUM(ICB_at_2000!F692,Vines!F692,WestNet!F692,Capex_to_Jun_2014!F692,Capex_from_Jul_2014!F692)","v":0},{"$f":"SUM(ICB_at_2000!G692,Vines!G692,WestNet!G692,Capex_to_Jun_2014!G692,Capex_from_Jul_2014!G692)","v":0},{"$f":"SUM(ICB_at_2000!H692,Vines!H692,WestNet!H692,Capex_to_Jun_2014!H692,Capex_from_Jul_2014!H692)","v":0},{"$f":"SUM(ICB_at_2000!I692,Vines!I692,WestNet!I692,Capex_to_Jun_2014!I692,Capex_from_Jul_2014!I692)","v":0},{"$f":"SUM(ICB_at_2000!J692,Vines!J692,WestNet!J692,Capex_to_Jun_2014!J692,Capex_from_Jul_2014!J692)","v":0},{"$f":"SUM(ICB_at_2000!K692,Vines!K692,WestNet!K692,Capex_to_Jun_2014!K692,Capex_from_Jul_2014!K692)","v":0},{"$f":"SUM(ICB_at_2000!L692,Vines!L692,WestNet!L692,Capex_to_Jun_2014!L692,Capex_from_Jul_2014!L692)","v":0},{"$f":"SUM(ICB_at_2000!M692,Vines!M692,WestNet!M692,Capex_to_Jun_2014!M692,Capex_from_Jul_2014!M692)","v":0},{"$f":"SUM(ICB_at_2000!N692,Vines!N692,WestNet!N692,Capex_to_Jun_2014!N692,Capex_from_Jul_2014!N692)","v":0},{"$f":"SUM(ICB_at_2000!O692,Vines!O692,WestNet!O692,Capex_to_Jun_2014!O692,Capex_from_Jul_2014!O692)","v":0},{"$f":"SUM(ICB_at_2000!P692,Vines!P692,WestNet!P692,Capex_to_Jun_2014!P692,Capex_from_Jul_2014!P692)","v":0},{"$f":"SUM(ICB_at_2000!Q692,Vines!Q692,WestNet!Q692,Capex_to_Jun_2014!Q692,Capex_from_Jul_2014!Q692)","v":0},{"$f":"SUM(ICB_at_2000!R692,Vines!R692,WestNet!R692,Capex_to_Jun_2014!R692,Capex_from_Jul_2014!R692)","v":0},{"$f":"SUM(ICB_at_2000!S692,Vines!S692,WestNet!S692,Capex_to_Jun_2014!S692,Capex_from_Jul_2014!S692)","v":0},{"$f":"SUM(ICB_at_2000!T692,Vines!T692,WestNet!T692,Capex_to_Jun_2014!T692,Capex_from_Jul_2014!T692)","v":0},{"$f":"SUM(ICB_at_2000!U692,Vines!U692,WestNet!U692,Capex_to_Jun_2014!U692,Capex_from_Jul_2014!U692)","v":0},{"$f":"SUM(ICB_at_2000!V692,Vines!V692,WestNet!V692,Capex_to_Jun_2014!V692,Capex_from_Jul_2014!V692)","v":0},{"$f":"SUM(ICB_at_2000!W692,Vines!W692,WestNet!W692,Capex_to_Jun_2014!W692,Capex_from_Jul_2014!W692)","v":0},{"$f":"SUM(ICB_at_2000!X692,Vines!X692,WestNet!X692,Capex_to_Jun_2014!X692,Capex_from_Jul_2014!X692)","v":0},{"$f":"SUM(ICB_at_2000!Y692,Vines!Y692,WestNet!Y692,Capex_to_Jun_2014!Y692,Capex_from_Jul_2014!Y692)","v":0},{"$f":"SUM(ICB_at_2000!Z692,Vines!Z692,WestNet!Z692,Capex_to_Jun_2014!Z692,Capex_from_Jul_2014!Z692)","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000!E693,Vines!E693,WestNet!E693,Capex_to_Jun_2014!E693,Capex_from_Jul_2014!E693)","v":0},{"$f":"SUM(ICB_at_2000!F693,Vines!F693,WestNet!F693,Capex_to_Jun_2014!F693,Capex_from_Jul_2014!F693)","v":0},{"$f":"SUM(ICB_at_2000!G693,Vines!G693,WestNet!G693,Capex_to_Jun_2014!G693,Capex_from_Jul_2014!G693)","v":0},{"$f":"SUM(ICB_at_2000!H693,Vines!H693,WestNet!H693,Capex_to_Jun_2014!H693,Capex_from_Jul_2014!H693)","v":0},{"$f":"SUM(ICB_at_2000!I693,Vines!I693,WestNet!I693,Capex_to_Jun_2014!I693,Capex_from_Jul_2014!I693)","v":0},{"$f":"SUM(ICB_at_2000!J693,Vines!J693,WestNet!J693,Capex_to_Jun_2014!J693,Capex_from_Jul_2014!J693)","v":0},{"$f":"SUM(ICB_at_2000!K693,Vines!K693,WestNet!K693,Capex_to_Jun_2014!K693,Capex_from_Jul_2014!K693)","v":0},{"$f":"SUM(ICB_at_2000!L693,Vines!L693,WestNet!L693,Capex_to_Jun_2014!L693,Capex_from_Jul_2014!L693)","v":0},{"$f":"SUM(ICB_at_2000!M693,Vines!M693,WestNet!M693,Capex_to_Jun_2014!M693,Capex_from_Jul_2014!M693)","v":0},{"$f":"SUM(ICB_at_2000!N693,Vines!N693,WestNet!N693,Capex_to_Jun_2014!N693,Capex_from_Jul_2014!N693)","v":0},{"$f":"SUM(ICB_at_2000!O693,Vines!O693,WestNet!O693,Capex_to_Jun_2014!O693,Capex_from_Jul_2014!O693)","v":0},{"$f":"SUM(ICB_at_2000!P693,Vines!P693,WestNet!P693,Capex_to_Jun_2014!P693,Capex_from_Jul_2014!P693)","v":0},{"$f":"SUM(ICB_at_2000!Q693,Vines!Q693,WestNet!Q693,Capex_to_Jun_2014!Q693,Capex_from_Jul_2014!Q693)","v":0},{"$f":"SUM(ICB_at_2000!R693,Vines!R693,WestNet!R693,Capex_to_Jun_2014!R693,Capex_from_Jul_2014!R693)","v":0},{"$f":"SUM(ICB_at_2000!S693,Vines!S693,WestNet!S693,Capex_to_Jun_2014!S693,Capex_from_Jul_2014!S693)","v":0},{"$f":"SUM(ICB_at_2000!T693,Vines!T693,WestNet!T693,Capex_to_Jun_2014!T693,Capex_from_Jul_2014!T693)","v":0},{"$f":"SUM(ICB_at_2000!U693,Vines!U693,WestNet!U693,Capex_to_Jun_2014!U693,Capex_from_Jul_2014!U693)","v":0},{"$f":"SUM(ICB_at_2000!V693,Vines!V693,WestNet!V693,Capex_to_Jun_2014!V693,Capex_from_Jul_2014!V693)","v":0},{"$f":"SUM(ICB_at_2000!W693,Vines!W693,WestNet!W693,Capex_to_Jun_2014!W693,Capex_from_Jul_2014!W693)","v":0},{"$f":"SUM(ICB_at_2000!X693,Vines!X693,WestNet!X693,Capex_to_Jun_2014!X693,Capex_from_Jul_2014!X693)","v":0},{"$f":"SUM(ICB_at_2000!Y693,Vines!Y693,WestNet!Y693,Capex_to_Jun_2014!Y693,Capex_from_Jul_2014!Y693)","v":0},{"$f":"SUM(ICB_at_2000!Z693,Vines!Z693,WestNet!Z693,Capex_to_Jun_2014!Z693,Capex_from_Jul_2014!Z693)","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000!E694,Vines!E694,WestNet!E694,Capex_to_Jun_2014!E694,Capex_from_Jul_2014!E694)","v":0},{"$f":"SUM(ICB_at_2000!F694,Vines!F694,WestNet!F694,Capex_to_Jun_2014!F694,Capex_from_Jul_2014!F694)","v":0},{"$f":"SUM(ICB_at_2000!G694,Vines!G694,WestNet!G694,Capex_to_Jun_2014!G694,Capex_from_Jul_2014!G694)","v":0},{"$f":"SUM(ICB_at_2000!H694,Vines!H694,WestNet!H694,Capex_to_Jun_2014!H694,Capex_from_Jul_2014!H694)","v":0},{"$f":"SUM(ICB_at_2000!I694,Vines!I694,WestNet!I694,Capex_to_Jun_2014!I694,Capex_from_Jul_2014!I694)","v":0},{"$f":"SUM(ICB_at_2000!J694,Vines!J694,WestNet!J694,Capex_to_Jun_2014!J694,Capex_from_Jul_2014!J694)","v":0},{"$f":"SUM(ICB_at_2000!K694,Vines!K694,WestNet!K694,Capex_to_Jun_2014!K694,Capex_from_Jul_2014!K694)","v":0},{"$f":"SUM(ICB_at_2000!L694,Vines!L694,WestNet!L694,Capex_to_Jun_2014!L694,Capex_from_Jul_2014!L694)","v":0},{"$f":"SUM(ICB_at_2000!M694,Vines!M694,WestNet!M694,Capex_to_Jun_2014!M694,Capex_from_Jul_2014!M694)","v":0},{"$f":"SUM(ICB_at_2000!N694,Vines!N694,WestNet!N694,Capex_to_Jun_2014!N694,Capex_from_Jul_2014!N694)","v":0},{"$f":"SUM(ICB_at_2000!O694,Vines!O694,WestNet!O694,Capex_to_Jun_2014!O694,Capex_from_Jul_2014!O694)","v":0},{"$f":"SUM(ICB_at_2000!P694,Vines!P694,WestNet!P694,Capex_to_Jun_2014!P694,Capex_from_Jul_2014!P694)","v":0},{"$f":"SUM(ICB_at_2000!Q694,Vines!Q694,WestNet!Q694,Capex_to_Jun_2014!Q694,Capex_from_Jul_2014!Q694)","v":0},{"$f":"SUM(ICB_at_2000!R694,Vines!R694,WestNet!R694,Capex_to_Jun_2014!R694,Capex_from_Jul_2014!R694)","v":0},{"$f":"SUM(ICB_at_2000!S694,Vines!S694,WestNet!S694,Capex_to_Jun_2014!S694,Capex_from_Jul_2014!S694)","v":0},{"$f":"SUM(ICB_at_2000!T694,Vines!T694,WestNet!T694,Capex_to_Jun_2014!T694,Capex_from_Jul_2014!T694)","v":0},{"$f":"SUM(ICB_at_2000!U694,Vines!U694,WestNet!U694,Capex_to_Jun_2014!U694,Capex_from_Jul_2014!U694)","v":0},{"$f":"SUM(ICB_at_2000!V694,Vines!V694,WestNet!V694,Capex_to_Jun_2014!V694,Capex_from_Jul_2014!V694)","v":0},{"$f":"SUM(ICB_at_2000!W694,Vines!W694,WestNet!W694,Capex_to_Jun_2014!W694,Capex_from_Jul_2014!W694)","v":0},{"$f":"SUM(ICB_at_2000!X694,Vines!X694,WestNet!X694,Capex_to_Jun_2014!X694,Capex_from_Jul_2014!X694)","v":0},{"$f":"SUM(ICB_at_2000!Y694,Vines!Y694,WestNet!Y694,Capex_to_Jun_2014!Y694,Capex_from_Jul_2014!Y694)","v":0},{"$f":"SUM(ICB_at_2000!Z694,Vines!Z694,WestNet!Z694,Capex_to_Jun_2014!Z694,Capex_from_Jul_2014!Z694)","v":0}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000!E695,Vines!E695,WestNet!E695,Capex_to_Jun_2014!E695,Capex_from_Jul_2014!E695)","v":0},{"$f":"SUM(ICB_at_2000!F695,Vines!F695,WestNet!F695,Capex_to_Jun_2014!F695,Capex_from_Jul_2014!F695)","v":0},{"$f":"SUM(ICB_at_2000!G695,Vines!G695,WestNet!G695,Capex_to_Jun_2014!G695,Capex_from_Jul_2014!G695)","v":0},{"$f":"SUM(ICB_at_2000!H695,Vines!H695,WestNet!H695,Capex_to_Jun_2014!H695,Capex_from_Jul_2014!H695)","v":0},{"$f":"SUM(ICB_at_2000!I695,Vines!I695,WestNet!I695,Capex_to_Jun_2014!I695,Capex_from_Jul_2014!I695)","v":0},{"$f":"SUM(ICB_at_2000!J695,Vines!J695,WestNet!J695,Capex_to_Jun_2014!J695,Capex_from_Jul_2014!J695)","v":0},{"$f":"SUM(ICB_at_2000!K695,Vines!K695,WestNet!K695,Capex_to_Jun_2014!K695,Capex_from_Jul_2014!K695)","v":0},{"$f":"SUM(ICB_at_2000!L695,Vines!L695,WestNet!L695,Capex_to_Jun_2014!L695,Capex_from_Jul_2014!L695)","v":0},{"$f":"SUM(ICB_at_2000!M695,Vines!M695,WestNet!M695,Capex_to_Jun_2014!M695,Capex_from_Jul_2014!M695)","v":0},{"$f":"SUM(ICB_at_2000!N695,Vines!N695,WestNet!N695,Capex_to_Jun_2014!N695,Capex_from_Jul_2014!N695)","v":0},{"$f":"SUM(ICB_at_2000!O695,Vines!O695,WestNet!O695,Capex_to_Jun_2014!O695,Capex_from_Jul_2014!O695)","v":0},{"$f":"SUM(ICB_at_2000!P695,Vines!P695,WestNet!P695,Capex_to_Jun_2014!P695,Capex_from_Jul_2014!P695)","v":0},{"$f":"SUM(ICB_at_2000!Q695,Vines!Q695,WestNet!Q695,Capex_to_Jun_2014!Q695,Capex_from_Jul_2014!Q695)","v":0},{"$f":"SUM(ICB_at_2000!R695,Vines!R695,WestNet!R695,Capex_to_Jun_2014!R695,Capex_from_Jul_2014!R695)","v":0},{"$f":"SUM(ICB_at_2000!S695,Vines!S695,WestNet!S695,Capex_to_Jun_2014!S695,Capex_from_Jul_2014!S695)","v":0},{"$f":"SUM(ICB_at_2000!T695,Vines!T695,WestNet!T695,Capex_to_Jun_2014!T695,Capex_from_Jul_2014!T695)","v":0},{"$f":"SUM(ICB_at_2000!U695,Vines!U695,WestNet!U695,Capex_to_Jun_2014!U695,Capex_from_Jul_2014!U695)","v":0},{"$f":"SUM(ICB_at_2000!V695,Vines!V695,WestNet!V695,Capex_to_Jun_2014!V695,Capex_from_Jul_2014!V695)","v":0},{"$f":"SUM(ICB_at_2000!W695,Vines!W695,WestNet!W695,Capex_to_Jun_2014!W695,Capex_from_Jul_2014!W695)","v":0},{"$f":"SUM(ICB_at_2000!X695,Vines!X695,WestNet!X695,Capex_to_Jun_2014!X695,Capex_from_Jul_2014!X695)","v":0},{"$f":"SUM(ICB_at_2000!Y695,Vines!Y695,WestNet!Y695,Capex_to_Jun_2014!Y695,Capex_from_Jul_2014!Y695)","v":0},{"$f":"SUM(ICB_at_2000!Z695,Vines!Z695,WestNet!Z695,Capex_to_Jun_2014!Z695,Capex_from_Jul_2014!Z695)","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,{"$f":"SUM(ICB_at_2000!E696,Vines!E696,WestNet!E696,Capex_to_Jun_2014!E696,Capex_from_Jul_2014!E696)","v":0},{"$f":"SUM(ICB_at_2000!F696,Vines!F696,WestNet!F696,Capex_to_Jun_2014!F696,Capex_from_Jul_2014!F696)","v":0},{"$f":"SUM(ICB_at_2000!G696,Vines!G696,WestNet!G696,Capex_to_Jun_2014!G696,Capex_from_Jul_2014!G696)","v":0},{"$f":"SUM(ICB_at_2000!H696,Vines!H696,WestNet!H696,Capex_to_Jun_2014!H696,Capex_from_Jul_2014!H696)","v":0},{"$f":"SUM(ICB_at_2000!I696,Vines!I696,WestNet!I696,Capex_to_Jun_2014!I696,Capex_from_Jul_2014!I696)","v":0},{"$f":"SUM(ICB_at_2000!J696,Vines!J696,WestNet!J696,Capex_to_Jun_2014!J696,Capex_from_Jul_2014!J696)","v":0},{"$f":"SUM(ICB_at_2000!K696,Vines!K696,WestNet!K696,Capex_to_Jun_2014!K696,Capex_from_Jul_2014!K696)","v":0},{"$f":"SUM(ICB_at_2000!L696,Vines!L696,WestNet!L696,Capex_to_Jun_2014!L696,Capex_from_Jul_2014!L696)","v":0},{"$f":"SUM(ICB_at_2000!M696,Vines!M696,WestNet!M696,Capex_to_Jun_2014!M696,Capex_from_Jul_2014!M696)","v":0},{"$f":"SUM(ICB_at_2000!N696,Vines!N696,WestNet!N696,Capex_to_Jun_2014!N696,Capex_from_Jul_2014!N696)","v":0},{"$f":"SUM(ICB_at_2000!O696,Vines!O696,WestNet!O696,Capex_to_Jun_2014!O696,Capex_from_Jul_2014!O696)","v":0},{"$f":"SUM(ICB_at_2000!P696,Vines!P696,WestNet!P696,Capex_to_Jun_2014!P696,Capex_from_Jul_2014!P696)","v":0},{"$f":"SUM(ICB_at_2000!Q696,Vines!Q696,WestNet!Q696,Capex_to_Jun_2014!Q696,Capex_from_Jul_2014!Q696)","v":0},{"$f":"SUM(ICB_at_2000!R696,Vines!R696,WestNet!R696,Capex_to_Jun_2014!R696,Capex_from_Jul_2014!R696)","v":0},{"$f":"SUM(ICB_at_2000!S696,Vines!S696,WestNet!S696,Capex_to_Jun_2014!S696,Capex_from_Jul_2014!S696)","v":0},{"$f":"SUM(ICB_at_2000!T696,Vines!T696,WestNet!T696,Capex_to_Jun_2014!T696,Capex_from_Jul_2014!T696)","v":0},{"$f":"SUM(ICB_at_2000!U696,Vines!U696,WestNet!U696,Capex_to_Jun_2014!U696,Capex_from_Jul_2014!U696)","v":0},{"$f":"SUM(ICB_at_2000!V696,Vines!V696,WestNet!V696,Capex_to_Jun_2014!V696,Capex_from_Jul_2014!V696)","v":0},{"$f":"SUM(ICB_at_2000!W696,Vines!W696,WestNet!W696,Capex_to_Jun_2014!W696,Capex_from_Jul_2014!W696)","v":0},{"$f":"SUM(ICB_at_2000!X696,Vines!X696,WestNet!X696,Capex_to_Jun_2014!X696,Capex_from_Jul_2014!X696)","v":0},{"$f":"SUM(ICB_at_2000!Y696,Vines!Y696,WestNet!Y696,Capex_to_Jun_2014!Y696,Capex_from_Jul_2014!Y696)","v":0},{"$f":"SUM(ICB_at_2000!Z696,Vines!Z696,WestNet!Z696,Capex_to_Jun_2014!Z696,Capex_from_Jul_2014!Z696)","v":0}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,{"$f":"SUM(ICB_at_2000!E697,Vines!E697,WestNet!E697,Capex_to_Jun_2014!E697,Capex_from_Jul_2014!E697)","v":0},{"$f":"SUM(ICB_at_2000!F697,Vines!F697,WestNet!F697,Capex_to_Jun_2014!F697,Capex_from_Jul_2014!F697)","v":0},{"$f":"SUM(ICB_at_2000!G697,Vines!G697,WestNet!G697,Capex_to_Jun_2014!G697,Capex_from_Jul_2014!G697)","v":0},{"$f":"SUM(ICB_at_2000!H697,Vines!H697,WestNet!H697,Capex_to_Jun_2014!H697,Capex_from_Jul_2014!H697)","v":0},{"$f":"SUM(ICB_at_2000!I697,Vines!I697,WestNet!I697,Capex_to_Jun_2014!I697,Capex_from_Jul_2014!I697)","v":0},{"$f":"SUM(ICB_at_2000!J697,Vines!J697,WestNet!J697,Capex_to_Jun_2014!J697,Capex_from_Jul_2014!J697)","v":0},{"$f":"SUM(ICB_at_2000!K697,Vines!K697,WestNet!K697,Capex_to_Jun_2014!K697,Capex_from_Jul_2014!K697)","v":0},{"$f":"SUM(ICB_at_2000!L697,Vines!L697,WestNet!L697,Capex_to_Jun_2014!L697,Capex_from_Jul_2014!L697)","v":0},{"$f":"SUM(ICB_at_2000!M697,Vines!M697,WestNet!M697,Capex_to_Jun_2014!M697,Capex_from_Jul_2014!M697)","v":0},{"$f":"SUM(ICB_at_2000!N697,Vines!N697,WestNet!N697,Capex_to_Jun_2014!N697,Capex_from_Jul_2014!N697)","v":0},{"$f":"SUM(ICB_at_2000!O697,Vines!O697,WestNet!O697,Capex_to_Jun_2014!O697,Capex_from_Jul_2014!O697)","v":0},{"$f":"SUM(ICB_at_2000!P697,Vines!P697,WestNet!P697,Capex_to_Jun_2014!P697,Capex_from_Jul_2014!P697)","v":0},{"$f":"SUM(ICB_at_2000!Q697,Vines!Q697,WestNet!Q697,Capex_to_Jun_2014!Q697,Capex_from_Jul_2014!Q697)","v":0},{"$f":"SUM(ICB_at_2000!R697,Vines!R697,WestNet!R697,Capex_to_Jun_2014!R697,Capex_from_Jul_2014!R697)","v":0},{"$f":"SUM(ICB_at_2000!S697,Vines!S697,WestNet!S697,Capex_to_Jun_2014!S697,Capex_from_Jul_2014!S697)","v":0},{"$f":"SUM(ICB_at_2000!T697,Vines!T697,WestNet!T697,Capex_to_Jun_2014!T697,Capex_from_Jul_2014!T697)","v":0},{"$f":"SUM(ICB_at_2000!U697,Vines!U697,WestNet!U697,Capex_to_Jun_2014!U697,Capex_from_Jul_2014!U697)","v":0},{"$f":"SUM(ICB_at_2000!V697,Vines!V697,WestNet!V697,Capex_to_Jun_2014!V697,Capex_from_Jul_2014!V697)","v":0},{"$f":"SUM(ICB_at_2000!W697,Vines!W697,WestNet!W697,Capex_to_Jun_2014!W697,Capex_from_Jul_2014!W697)","v":0},{"$f":"SUM(ICB_at_2000!X697,Vines!X697,WestNet!X697,Capex_to_Jun_2014!X697,Capex_from_Jul_2014!X697)","v":0},{"$f":"SUM(ICB_at_2000!Y697,Vines!Y697,WestNet!Y697,Capex_to_Jun_2014!Y697,Capex_from_Jul_2014!Y697)","v":0},{"$f":"SUM(ICB_at_2000!Z697,Vines!Z697,WestNet!Z697,Capex_to_Jun_2014!Z697,Capex_from_Jul_2014!Z697)","v":0}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"SUM(ICB_at_2000!E698,Vines!E698,WestNet!E698,Capex_to_Jun_2014!E698,Capex_from_Jul_2014!E698)","v":0},{"$f":"SUM(ICB_at_2000!F698,Vines!F698,WestNet!F698,Capex_to_Jun_2014!F698,Capex_from_Jul_2014!F698)","v":0},{"$f":"SUM(ICB_at_2000!G698,Vines!G698,WestNet!G698,Capex_to_Jun_2014!G698,Capex_from_Jul_2014!G698)","v":0},{"$f":"SUM(ICB_at_2000!H698,Vines!H698,WestNet!H698,Capex_to_Jun_2014!H698,Capex_from_Jul_2014!H698)","v":0},{"$f":"SUM(ICB_at_2000!I698,Vines!I698,WestNet!I698,Capex_to_Jun_2014!I698,Capex_from_Jul_2014!I698)","v":0},{"$f":"SUM(ICB_at_2000!J698,Vines!J698,WestNet!J698,Capex_to_Jun_2014!J698,Capex_from_Jul_2014!J698)","v":0},{"$f":"SUM(ICB_at_2000!K698,Vines!K698,WestNet!K698,Capex_to_Jun_2014!K698,Capex_from_Jul_2014!K698)","v":0},{"$f":"SUM(ICB_at_2000!L698,Vines!L698,WestNet!L698,Capex_to_Jun_2014!L698,Capex_from_Jul_2014!L698)","v":0},{"$f":"SUM(ICB_at_2000!M698,Vines!M698,WestNet!M698,Capex_to_Jun_2014!M698,Capex_from_Jul_2014!M698)","v":0},{"$f":"SUM(ICB_at_2000!N698,Vines!N698,WestNet!N698,Capex_to_Jun_2014!N698,Capex_from_Jul_2014!N698)","v":0},{"$f":"SUM(ICB_at_2000!O698,Vines!O698,WestNet!O698,Capex_to_Jun_2014!O698,Capex_from_Jul_2014!O698)","v":0},{"$f":"SUM(ICB_at_2000!P698,Vines!P698,WestNet!P698,Capex_to_Jun_2014!P698,Capex_from_Jul_2014!P698)","v":0},{"$f":"SUM(ICB_at_2000!Q698,Vines!Q698,WestNet!Q698,Capex_to_Jun_2014!Q698,Capex_from_Jul_2014!Q698)","v":0},{"$f":"SUM(ICB_at_2000!R698,Vines!R698,WestNet!R698,Capex_to_Jun_2014!R698,Capex_from_Jul_2014!R698)","v":0},{"$f":"SUM(ICB_at_2000!S698,Vines!S698,WestNet!S698,Capex_to_Jun_2014!S698,Capex_from_Jul_2014!S698)","v":0},{"$f":"SUM(ICB_at_2000!T698,Vines!T698,WestNet!T698,Capex_to_Jun_2014!T698,Capex_from_Jul_2014!T698)","v":0},{"$f":"SUM(ICB_at_2000!U698,Vines!U698,WestNet!U698,Capex_to_Jun_2014!U698,Capex_from_Jul_2014!U698)","v":0},{"$f":"SUM(ICB_at_2000!V698,Vines!V698,WestNet!V698,Capex_to_Jun_2014!V698,Capex_from_Jul_2014!V698)","v":0},{"$f":"SUM(ICB_at_2000!W698,Vines!W698,WestNet!W698,Capex_to_Jun_2014!W698,Capex_from_Jul_2014!W698)","v":0},{"$f":"SUM(ICB_at_2000!X698,Vines!X698,WestNet!X698,Capex_to_Jun_2014!X698,Capex_from_Jul_2014!X698)","v":0},{"$f":"SUM(ICB_at_2000!Y698,Vines!Y698,WestNet!Y698,Capex_to_Jun_2014!Y698,Capex_from_Jul_2014!Y698)","v":0},{"$f":"SUM(ICB_at_2000!Z698,Vines!Z698,WestNet!Z698,Capex_to_Jun_2014!Z698,Capex_from_Jul_2014!Z698)","v":0}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,{"$f":"SUM(ICB_at_2000!E699,Vines!E699,WestNet!E699,Capex_to_Jun_2014!E699,Capex_from_Jul_2014!E699)","v":0},{"$f":"SUM(ICB_at_2000!F699,Vines!F699,WestNet!F699,Capex_to_Jun_2014!F699,Capex_from_Jul_2014!F699)","v":0},{"$f":"SUM(ICB_at_2000!G699,Vines!G699,WestNet!G699,Capex_to_Jun_2014!G699,Capex_from_Jul_2014!G699)","v":0},{"$f":"SUM(ICB_at_2000!H699,Vines!H699,WestNet!H699,Capex_to_Jun_2014!H699,Capex_from_Jul_2014!H699)","v":0},{"$f":"SUM(ICB_at_2000!I699,Vines!I699,WestNet!I699,Capex_to_Jun_2014!I699,Capex_from_Jul_2014!I699)","v":0},{"$f":"SUM(ICB_at_2000!J699,Vines!J699,WestNet!J699,Capex_to_Jun_2014!J699,Capex_from_Jul_2014!J699)","v":0},{"$f":"SUM(ICB_at_2000!K699,Vines!K699,WestNet!K699,Capex_to_Jun_2014!K699,Capex_from_Jul_2014!K699)","v":0},{"$f":"SUM(ICB_at_2000!L699,Vines!L699,WestNet!L699,Capex_to_Jun_2014!L699,Capex_from_Jul_2014!L699)","v":0},{"$f":"SUM(ICB_at_2000!M699,Vines!M699,WestNet!M699,Capex_to_Jun_2014!M699,Capex_from_Jul_2014!M699)","v":0},{"$f":"SUM(ICB_at_2000!N699,Vines!N699,WestNet!N699,Capex_to_Jun_2014!N699,Capex_from_Jul_2014!N699)","v":0},{"$f":"SUM(ICB_at_2000!O699,Vines!O699,WestNet!O699,Capex_to_Jun_2014!O699,Capex_from_Jul_2014!O699)","v":0},{"$f":"SUM(ICB_at_2000!P699,Vines!P699,WestNet!P699,Capex_to_Jun_2014!P699,Capex_from_Jul_2014!P699)","v":0},{"$f":"SUM(ICB_at_2000!Q699,Vines!Q699,WestNet!Q699,Capex_to_Jun_2014!Q699,Capex_from_Jul_2014!Q699)","v":0},{"$f":"SUM(ICB_at_2000!R699,Vines!R699,WestNet!R699,Capex_to_Jun_2014!R699,Capex_from_Jul_2014!R699)","v":0},{"$f":"SUM(ICB_at_2000!S699,Vines!S699,WestNet!S699,Capex_to_Jun_2014!S699,Capex_from_Jul_2014!S699)","v":0},{"$f":"SUM(ICB_at_2000!T699,Vines!T699,WestNet!T699,Capex_to_Jun_2014!T699,Capex_from_Jul_2014!T699)","v":0},{"$f":"SUM(ICB_at_2000!U699,Vines!U699,WestNet!U699,Capex_to_Jun_2014!U699,Capex_from_Jul_2014!U699)","v":0},{"$f":"SUM(ICB_at_2000!V699,Vines!V699,WestNet!V699,Capex_to_Jun_2014!V699,Capex_from_Jul_2014!V699)","v":0},{"$f":"SUM(ICB_at_2000!W699,Vines!W699,WestNet!W699,Capex_to_Jun_2014!W699,Capex_from_Jul_2014!W699)","v":0},{"$f":"SUM(ICB_at_2000!X699,Vines!X699,WestNet!X699,Capex_to_Jun_2014!X699,Capex_from_Jul_2014!X699)","v":0},{"$f":"SUM(ICB_at_2000!Y699,Vines!Y699,WestNet!Y699,Capex_to_Jun_2014!Y699,Capex_from_Jul_2014!Y699)","v":0},{"$f":"SUM(ICB_at_2000!Z699,Vines!Z699,WestNet!Z699,Capex_to_Jun_2014!Z699,Capex_from_Jul_2014!Z699)","v":0}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000!E700,Vines!E700,WestNet!E700,Capex_to_Jun_2014!E700,Capex_from_Jul_2014!E700)","v":0},{"$f":"SUM(ICB_at_2000!F700,Vines!F700,WestNet!F700,Capex_to_Jun_2014!F700,Capex_from_Jul_2014!F700)","v":0},{"$f":"SUM(ICB_at_2000!G700,Vines!G700,WestNet!G700,Capex_to_Jun_2014!G700,Capex_from_Jul_2014!G700)","v":0},{"$f":"SUM(ICB_at_2000!H700,Vines!H700,WestNet!H700,Capex_to_Jun_2014!H700,Capex_from_Jul_2014!H700)","v":0},{"$f":"SUM(ICB_at_2000!I700,Vines!I700,WestNet!I700,Capex_to_Jun_2014!I700,Capex_from_Jul_2014!I700)","v":0},{"$f":"SUM(ICB_at_2000!J700,Vines!J700,WestNet!J700,Capex_to_Jun_2014!J700,Capex_from_Jul_2014!J700)","v":0},{"$f":"SUM(ICB_at_2000!K700,Vines!K700,WestNet!K700,Capex_to_Jun_2014!K700,Capex_from_Jul_2014!K700)","v":0},{"$f":"SUM(ICB_at_2000!L700,Vines!L700,WestNet!L700,Capex_to_Jun_2014!L700,Capex_from_Jul_2014!L700)","v":0},{"$f":"SUM(ICB_at_2000!M700,Vines!M700,WestNet!M700,Capex_to_Jun_2014!M700,Capex_from_Jul_2014!M700)","v":0},{"$f":"SUM(ICB_at_2000!N700,Vines!N700,WestNet!N700,Capex_to_Jun_2014!N700,Capex_from_Jul_2014!N700)","v":0},{"$f":"SUM(ICB_at_2000!O700,Vines!O700,WestNet!O700,Capex_to_Jun_2014!O700,Capex_from_Jul_2014!O700)","v":0},{"$f":"SUM(ICB_at_2000!P700,Vines!P700,WestNet!P700,Capex_to_Jun_2014!P700,Capex_from_Jul_2014!P700)","v":0},{"$f":"SUM(ICB_at_2000!Q700,Vines!Q700,WestNet!Q700,Capex_to_Jun_2014!Q700,Capex_from_Jul_2014!Q700)","v":0},{"$f":"SUM(ICB_at_2000!R700,Vines!R700,WestNet!R700,Capex_to_Jun_2014!R700,Capex_from_Jul_2014!R700)","v":0},{"$f":"SUM(ICB_at_2000!S700,Vines!S700,WestNet!S700,Capex_to_Jun_2014!S700,Capex_from_Jul_2014!S700)","v":0},{"$f":"SUM(ICB_at_2000!T700,Vines!T700,WestNet!T700,Capex_to_Jun_2014!T700,Capex_from_Jul_2014!T700)","v":0},{"$f":"SUM(ICB_at_2000!U700,Vines!U700,WestNet!U700,Capex_to_Jun_2014!U700,Capex_from_Jul_2014!U700)","v":0},{"$f":"SUM(ICB_at_2000!V700,Vines!V700,WestNet!V700,Capex_to_Jun_2014!V700,Capex_from_Jul_2014!V700)","v":0},{"$f":"SUM(ICB_at_2000!W700,Vines!W700,WestNet!W700,Capex_to_Jun_2014!W700,Capex_from_Jul_2014!W700)","v":0},{"$f":"SUM(ICB_at_2000!X700,Vines!X700,WestNet!X700,Capex_to_Jun_2014!X700,Capex_from_Jul_2014!X700)","v":0},{"$f":"SUM(ICB_at_2000!Y700,Vines!Y700,WestNet!Y700,Capex_to_Jun_2014!Y700,Capex_from_Jul_2014!Y700)","v":0},{"$f":"SUM(ICB_at_2000!Z700,Vines!Z700,WestNet!Z700,Capex_to_Jun_2014!Z700,Capex_from_Jul_2014!Z700)","v":0}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000!E701,Vines!E701,WestNet!E701,Capex_to_Jun_2014!E701,Capex_from_Jul_2014!E701)","v":0},{"$f":"SUM(ICB_at_2000!F701,Vines!F701,WestNet!F701,Capex_to_Jun_2014!F701,Capex_from_Jul_2014!F701)","v":0},{"$f":"SUM(ICB_at_2000!G701,Vines!G701,WestNet!G701,Capex_to_Jun_2014!G701,Capex_from_Jul_2014!G701)","v":0},{"$f":"SUM(ICB_at_2000!H701,Vines!H701,WestNet!H701,Capex_to_Jun_2014!H701,Capex_from_Jul_2014!H701)","v":0},{"$f":"SUM(ICB_at_2000!I701,Vines!I701,WestNet!I701,Capex_to_Jun_2014!I701,Capex_from_Jul_2014!I701)","v":0},{"$f":"SUM(ICB_at_2000!J701,Vines!J701,WestNet!J701,Capex_to_Jun_2014!J701,Capex_from_Jul_2014!J701)","v":0},{"$f":"SUM(ICB_at_2000!K701,Vines!K701,WestNet!K701,Capex_to_Jun_2014!K701,Capex_from_Jul_2014!K701)","v":0},{"$f":"SUM(ICB_at_2000!L701,Vines!L701,WestNet!L701,Capex_to_Jun_2014!L701,Capex_from_Jul_2014!L701)","v":0},{"$f":"SUM(ICB_at_2000!M701,Vines!M701,WestNet!M701,Capex_to_Jun_2014!M701,Capex_from_Jul_2014!M701)","v":0},{"$f":"SUM(ICB_at_2000!N701,Vines!N701,WestNet!N701,Capex_to_Jun_2014!N701,Capex_from_Jul_2014!N701)","v":0},{"$f":"SUM(ICB_at_2000!O701,Vines!O701,WestNet!O701,Capex_to_Jun_2014!O701,Capex_from_Jul_2014!O701)","v":0},{"$f":"SUM(ICB_at_2000!P701,Vines!P701,WestNet!P701,Capex_to_Jun_2014!P701,Capex_from_Jul_2014!P701)","v":0},{"$f":"SUM(ICB_at_2000!Q701,Vines!Q701,WestNet!Q701,Capex_to_Jun_2014!Q701,Capex_from_Jul_2014!Q701)","v":0},{"$f":"SUM(ICB_at_2000!R701,Vines!R701,WestNet!R701,Capex_to_Jun_2014!R701,Capex_from_Jul_2014!R701)","v":0},{"$f":"SUM(ICB_at_2000!S701,Vines!S701,WestNet!S701,Capex_to_Jun_2014!S701,Capex_from_Jul_2014!S701)","v":0},{"$f":"SUM(ICB_at_2000!T701,Vines!T701,WestNet!T701,Capex_to_Jun_2014!T701,Capex_from_Jul_2014!T701)","v":0},{"$f":"SUM(ICB_at_2000!U701,Vines!U701,WestNet!U701,Capex_to_Jun_2014!U701,Capex_from_Jul_2014!U701)","v":0},{"$f":"SUM(ICB_at_2000!V701,Vines!V701,WestNet!V701,Capex_to_Jun_2014!V701,Capex_from_Jul_2014!V701)","v":0},{"$f":"SUM(ICB_at_2000!W701,Vines!W701,WestNet!W701,Capex_to_Jun_2014!W701,Capex_from_Jul_2014!W701)","v":0},{"$f":"SUM(ICB_at_2000!X701,Vines!X701,WestNet!X701,Capex_to_Jun_2014!X701,Capex_from_Jul_2014!X701)","v":0},{"$f":"SUM(ICB_at_2000!Y701,Vines!Y701,WestNet!Y701,Capex_to_Jun_2014!Y701,Capex_from_Jul_2014!Y701)","v":0},{"$f":"SUM(ICB_at_2000!Z701,Vines!Z701,WestNet!Z701,Capex_to_Jun_2014!Z701,Capex_from_Jul_2014!Z701)","v":0}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,{"$f":"SUM(ICB_at_2000!E702,Vines!E702,WestNet!E702,Capex_to_Jun_2014!E702,Capex_from_Jul_2014!E702)","v":0},{"$f":"SUM(ICB_at_2000!F702,Vines!F702,WestNet!F702,Capex_to_Jun_2014!F702,Capex_from_Jul_2014!F702)","v":0},{"$f":"SUM(ICB_at_2000!G702,Vines!G702,WestNet!G702,Capex_to_Jun_2014!G702,Capex_from_Jul_2014!G702)","v":0},{"$f":"SUM(ICB_at_2000!H702,Vines!H702,WestNet!H702,Capex_to_Jun_2014!H702,Capex_from_Jul_2014!H702)","v":0},{"$f":"SUM(ICB_at_2000!I702,Vines!I702,WestNet!I702,Capex_to_Jun_2014!I702,Capex_from_Jul_2014!I702)","v":0},{"$f":"SUM(ICB_at_2000!J702,Vines!J702,WestNet!J702,Capex_to_Jun_2014!J702,Capex_from_Jul_2014!J702)","v":0},{"$f":"SUM(ICB_at_2000!K702,Vines!K702,WestNet!K702,Capex_to_Jun_2014!K702,Capex_from_Jul_2014!K702)","v":0},{"$f":"SUM(ICB_at_2000!L702,Vines!L702,WestNet!L702,Capex_to_Jun_2014!L702,Capex_from_Jul_2014!L702)","v":0},{"$f":"SUM(ICB_at_2000!M702,Vines!M702,WestNet!M702,Capex_to_Jun_2014!M702,Capex_from_Jul_2014!M702)","v":0},{"$f":"SUM(ICB_at_2000!N702,Vines!N702,WestNet!N702,Capex_to_Jun_2014!N702,Capex_from_Jul_2014!N702)","v":0},{"$f":"SUM(ICB_at_2000!O702,Vines!O702,WestNet!O702,Capex_to_Jun_2014!O702,Capex_from_Jul_2014!O702)","v":0},{"$f":"SUM(ICB_at_2000!P702,Vines!P702,WestNet!P702,Capex_to_Jun_2014!P702,Capex_from_Jul_2014!P702)","v":0},{"$f":"SUM(ICB_at_2000!Q702,Vines!Q702,WestNet!Q702,Capex_to_Jun_2014!Q702,Capex_from_Jul_2014!Q702)","v":0},{"$f":"SUM(ICB_at_2000!R702,Vines!R702,WestNet!R702,Capex_to_Jun_2014!R702,Capex_from_Jul_2014!R702)","v":0},{"$f":"SUM(ICB_at_2000!S702,Vines!S702,WestNet!S702,Capex_to_Jun_2014!S702,Capex_from_Jul_2014!S702)","v":0},{"$f":"SUM(ICB_at_2000!T702,Vines!T702,WestNet!T702,Capex_to_Jun_2014!T702,Capex_from_Jul_2014!T702)","v":0},{"$f":"SUM(ICB_at_2000!U702,Vines!U702,WestNet!U702,Capex_to_Jun_2014!U702,Capex_from_Jul_2014!U702)","v":0},{"$f":"SUM(ICB_at_2000!V702,Vines!V702,WestNet!V702,Capex_to_Jun_2014!V702,Capex_from_Jul_2014!V702)","v":0},{"$f":"SUM(ICB_at_2000!W702,Vines!W702,WestNet!W702,Capex_to_Jun_2014!W702,Capex_from_Jul_2014!W702)","v":0},{"$f":"SUM(ICB_at_2000!X702,Vines!X702,WestNet!X702,Capex_to_Jun_2014!X702,Capex_from_Jul_2014!X702)","v":0},{"$f":"SUM(ICB_at_2000!Y702,Vines!Y702,WestNet!Y702,Capex_to_Jun_2014!Y702,Capex_from_Jul_2014!Y702)","v":0},{"$f":"SUM(ICB_at_2000!Z702,Vines!Z702,WestNet!Z702,Capex_to_Jun_2014!Z702,Capex_from_Jul_2014!Z702)","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,{"$f":"SUM(ICB_at_2000!E703,Vines!E703,WestNet!E703,Capex_to_Jun_2014!E703,Capex_from_Jul_2014!E703)","v":0},{"$f":"SUM(ICB_at_2000!F703,Vines!F703,WestNet!F703,Capex_to_Jun_2014!F703,Capex_from_Jul_2014!F703)","v":0},{"$f":"SUM(ICB_at_2000!G703,Vines!G703,WestNet!G703,Capex_to_Jun_2014!G703,Capex_from_Jul_2014!G703)","v":0},{"$f":"SUM(ICB_at_2000!H703,Vines!H703,WestNet!H703,Capex_to_Jun_2014!H703,Capex_from_Jul_2014!H703)","v":0},{"$f":"SUM(ICB_at_2000!I703,Vines!I703,WestNet!I703,Capex_to_Jun_2014!I703,Capex_from_Jul_2014!I703)","v":0},{"$f":"SUM(ICB_at_2000!J703,Vines!J703,WestNet!J703,Capex_to_Jun_2014!J703,Capex_from_Jul_2014!J703)","v":0},{"$f":"SUM(ICB_at_2000!K703,Vines!K703,WestNet!K703,Capex_to_Jun_2014!K703,Capex_from_Jul_2014!K703)","v":0},{"$f":"SUM(ICB_at_2000!L703,Vines!L703,WestNet!L703,Capex_to_Jun_2014!L703,Capex_from_Jul_2014!L703)","v":0},{"$f":"SUM(ICB_at_2000!M703,Vines!M703,WestNet!M703,Capex_to_Jun_2014!M703,Capex_from_Jul_2014!M703)","v":0},{"$f":"SUM(ICB_at_2000!N703,Vines!N703,WestNet!N703,Capex_to_Jun_2014!N703,Capex_from_Jul_2014!N703)","v":0},{"$f":"SUM(ICB_at_2000!O703,Vines!O703,WestNet!O703,Capex_to_Jun_2014!O703,Capex_from_Jul_2014!O703)","v":0},{"$f":"SUM(ICB_at_2000!P703,Vines!P703,WestNet!P703,Capex_to_Jun_2014!P703,Capex_from_Jul_2014!P703)","v":0},{"$f":"SUM(ICB_at_2000!Q703,Vines!Q703,WestNet!Q703,Capex_to_Jun_2014!Q703,Capex_from_Jul_2014!Q703)","v":0},{"$f":"SUM(ICB_at_2000!R703,Vines!R703,WestNet!R703,Capex_to_Jun_2014!R703,Capex_from_Jul_2014!R703)","v":0},{"$f":"SUM(ICB_at_2000!S703,Vines!S703,WestNet!S703,Capex_to_Jun_2014!S703,Capex_from_Jul_2014!S703)","v":0},{"$f":"SUM(ICB_at_2000!T703,Vines!T703,WestNet!T703,Capex_to_Jun_2014!T703,Capex_from_Jul_2014!T703)","v":0},{"$f":"SUM(ICB_at_2000!U703,Vines!U703,WestNet!U703,Capex_to_Jun_2014!U703,Capex_from_Jul_2014!U703)","v":0},{"$f":"SUM(ICB_at_2000!V703,Vines!V703,WestNet!V703,Capex_to_Jun_2014!V703,Capex_from_Jul_2014!V703)","v":0},{"$f":"SUM(ICB_at_2000!W703,Vines!W703,WestNet!W703,Capex_to_Jun_2014!W703,Capex_from_Jul_2014!W703)","v":0},{"$f":"SUM(ICB_at_2000!X703,Vines!X703,WestNet!X703,Capex_to_Jun_2014!X703,Capex_from_Jul_2014!X703)","v":0},{"$f":"SUM(ICB_at_2000!Y703,Vines!Y703,WestNet!Y703,Capex_to_Jun_2014!Y703,Capex_from_Jul_2014!Y703)","v":0},{"$f":"SUM(ICB_at_2000!Z703,Vines!Z703,WestNet!Z703,Capex_to_Jun_2014!Z703,Capex_from_Jul_2014!Z703)","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,{"$f":"SUM(ICB_at_2000!E704,Vines!E704,WestNet!E704,Capex_to_Jun_2014!E704,Capex_from_Jul_2014!E704)","v":0},{"$f":"SUM(ICB_at_2000!F704,Vines!F704,WestNet!F704,Capex_to_Jun_2014!F704,Capex_from_Jul_2014!F704)","v":0},{"$f":"SUM(ICB_at_2000!G704,Vines!G704,WestNet!G704,Capex_to_Jun_2014!G704,Capex_from_Jul_2014!G704)","v":0},{"$f":"SUM(ICB_at_2000!H704,Vines!H704,WestNet!H704,Capex_to_Jun_2014!H704,Capex_from_Jul_2014!H704)","v":0},{"$f":"SUM(ICB_at_2000!I704,Vines!I704,WestNet!I704,Capex_to_Jun_2014!I704,Capex_from_Jul_2014!I704)","v":0},{"$f":"SUM(ICB_at_2000!J704,Vines!J704,WestNet!J704,Capex_to_Jun_2014!J704,Capex_from_Jul_2014!J704)","v":0},{"$f":"SUM(ICB_at_2000!K704,Vines!K704,WestNet!K704,Capex_to_Jun_2014!K704,Capex_from_Jul_2014!K704)","v":0},{"$f":"SUM(ICB_at_2000!L704,Vines!L704,WestNet!L704,Capex_to_Jun_2014!L704,Capex_from_Jul_2014!L704)","v":0},{"$f":"SUM(ICB_at_2000!M704,Vines!M704,WestNet!M704,Capex_to_Jun_2014!M704,Capex_from_Jul_2014!M704)","v":0},{"$f":"SUM(ICB_at_2000!N704,Vines!N704,WestNet!N704,Capex_to_Jun_2014!N704,Capex_from_Jul_2014!N704)","v":0},{"$f":"SUM(ICB_at_2000!O704,Vines!O704,WestNet!O704,Capex_to_Jun_2014!O704,Capex_from_Jul_2014!O704)","v":0},{"$f":"SUM(ICB_at_2000!P704,Vines!P704,WestNet!P704,Capex_to_Jun_2014!P704,Capex_from_Jul_2014!P704)","v":0},{"$f":"SUM(ICB_at_2000!Q704,Vines!Q704,WestNet!Q704,Capex_to_Jun_2014!Q704,Capex_from_Jul_2014!Q704)","v":0},{"$f":"SUM(ICB_at_2000!R704,Vines!R704,WestNet!R704,Capex_to_Jun_2014!R704,Capex_from_Jul_2014!R704)","v":0},{"$f":"SUM(ICB_at_2000!S704,Vines!S704,WestNet!S704,Capex_to_Jun_2014!S704,Capex_from_Jul_2014!S704)","v":0},{"$f":"SUM(ICB_at_2000!T704,Vines!T704,WestNet!T704,Capex_to_Jun_2014!T704,Capex_from_Jul_2014!T704)","v":0},{"$f":"SUM(ICB_at_2000!U704,Vines!U704,WestNet!U704,Capex_to_Jun_2014!U704,Capex_from_Jul_2014!U704)","v":0},{"$f":"SUM(ICB_at_2000!V704,Vines!V704,WestNet!V704,Capex_to_Jun_2014!V704,Capex_from_Jul_2014!V704)","v":0},{"$f":"SUM(ICB_at_2000!W704,Vines!W704,WestNet!W704,Capex_to_Jun_2014!W704,Capex_from_Jul_2014!W704)","v":0},{"$f":"SUM(ICB_at_2000!X704,Vines!X704,WestNet!X704,Capex_to_Jun_2014!X704,Capex_from_Jul_2014!X704)","v":0},{"$f":"SUM(ICB_at_2000!Y704,Vines!Y704,WestNet!Y704,Capex_to_Jun_2014!Y704,Capex_from_Jul_2014!Y704)","v":0},{"$f":"SUM(ICB_at_2000!Z704,Vines!Z704,WestNet!Z704,Capex_to_Jun_2014!Z704,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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM(ICB_at_2000!E709,Vines!E709,WestNet!E709,Capex_to_Jun_2014!E709,Capex_from_Jul_2014!E709)","v":0},{"$f":"SUM(ICB_at_2000!F709,Vines!F709,WestNet!F709,Capex_to_Jun_2014!F709,Capex_from_Jul_2014!F709)","v":0},{"$f":"SUM(ICB_at_2000!G709,Vines!G709,WestNet!G709,Capex_to_Jun_2014!G709,Capex_from_Jul_2014!G709)","v":0},{"$f":"SUM(ICB_at_2000!H709,Vines!H709,WestNet!H709,Capex_to_Jun_2014!H709,Capex_from_Jul_2014!H709)","v":0},{"$f":"SUM(ICB_at_2000!I709,Vines!I709,WestNet!I709,Capex_to_Jun_2014!I709,Capex_from_Jul_2014!I709)","v":0},{"$f":"SUM(ICB_at_2000!J709,Vines!J709,WestNet!J709,Capex_to_Jun_2014!J709,Capex_from_Jul_2014!J709)","v":0},{"$f":"SUM(ICB_at_2000!K709,Vines!K709,WestNet!K709,Capex_to_Jun_2014!K709,Capex_from_Jul_2014!K709)","v":0},{"$f":"SUM(ICB_at_2000!L709,Vines!L709,WestNet!L709,Capex_to_Jun_2014!L709,Capex_from_Jul_2014!L709)","v":0},{"$f":"SUM(ICB_at_2000!M709,Vines!M709,WestNet!M709,Capex_to_Jun_2014!M709,Capex_from_Jul_2014!M709)","v":0},{"$f":"SUM(ICB_at_2000!N709,Vines!N709,WestNet!N709,Capex_to_Jun_2014!N709,Capex_from_Jul_2014!N709)","v":0},{"$f":"SUM(ICB_at_2000!O709,Vines!O709,WestNet!O709,Capex_to_Jun_2014!O709,Capex_from_Jul_2014!O709)","v":0},{"$f":"SUM(ICB_at_2000!P709,Vines!P709,WestNet!P709,Capex_to_Jun_2014!P709,Capex_from_Jul_2014!P709)","v":0},{"$f":"SUM(ICB_at_2000!Q709,Vines!Q709,WestNet!Q709,Capex_to_Jun_2014!Q709,Capex_from_Jul_2014!Q709)","v":0},{"$f":"SUM(ICB_at_2000!R709,Vines!R709,WestNet!R709,Capex_to_Jun_2014!R709,Capex_from_Jul_2014!R709)","v":0},{"$f":"SUM(ICB_at_2000!S709,Vines!S709,WestNet!S709,Capex_to_Jun_2014!S709,Capex_from_Jul_2014!S709)","v":0},{"$f":"SUM(ICB_at_2000!T709,Vines!T709,WestNet!T709,Capex_to_Jun_2014!T709,Capex_from_Jul_2014!T709)","v":0},{"$f":"SUM(ICB_at_2000!U709,Vines!U709,WestNet!U709,Capex_to_Jun_2014!U709,Capex_from_Jul_2014!U709)","v":0},{"$f":"SUM(ICB_at_2000!V709,Vines!V709,WestNet!V709,Capex_to_Jun_2014!V709,Capex_from_Jul_2014!V709)","v":0},{"$f":"SUM(ICB_at_2000!W709,Vines!W709,WestNet!W709,Capex_to_Jun_2014!W709,Capex_from_Jul_2014!W709)","v":0},{"$f":"SUM(ICB_at_2000!X709,Vines!X709,WestNet!X709,Capex_to_Jun_2014!X709,Capex_from_Jul_2014!X709)","v":0},{"$f":"SUM(ICB_at_2000!Y709,Vines!Y709,WestNet!Y709,Capex_to_Jun_2014!Y709,Capex_from_Jul_2014!Y709)","v":0},{"$f":"SUM(ICB_at_2000!Z709,Vines!Z709,WestNet!Z709,Capex_to_Jun_2014!Z709,Capex_from_Jul_2014!Z709)","v":0}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM(ICB_at_2000!E710,Vines!E710,WestNet!E710,Capex_to_Jun_2014!E710,Capex_from_Jul_2014!E710)","v":0},{"$f":"SUM(ICB_at_2000!F710,Vines!F710,WestNet!F710,Capex_to_Jun_2014!F710,Capex_from_Jul_2014!F710)","v":0},{"$f":"SUM(ICB_at_2000!G710,Vines!G710,WestNet!G710,Capex_to_Jun_2014!G710,Capex_from_Jul_2014!G710)","v":0},{"$f":"SUM(ICB_at_2000!H710,Vines!H710,WestNet!H710,Capex_to_Jun_2014!H710,Capex_from_Jul_2014!H710)","v":0},{"$f":"SUM(ICB_at_2000!I710,Vines!I710,WestNet!I710,Capex_to_Jun_2014!I710,Capex_from_Jul_2014!I710)","v":0},{"$f":"SUM(ICB_at_2000!J710,Vines!J710,WestNet!J710,Capex_to_Jun_2014!J710,Capex_from_Jul_2014!J710)","v":0},{"$f":"SUM(ICB_at_2000!K710,Vines!K710,WestNet!K710,Capex_to_Jun_2014!K710,Capex_from_Jul_2014!K710)","v":0},{"$f":"SUM(ICB_at_2000!L710,Vines!L710,WestNet!L710,Capex_to_Jun_2014!L710,Capex_from_Jul_2014!L710)","v":0},{"$f":"SUM(ICB_at_2000!M710,Vines!M710,WestNet!M710,Capex_to_Jun_2014!M710,Capex_from_Jul_2014!M710)","v":0},{"$f":"SUM(ICB_at_2000!N710,Vines!N710,WestNet!N710,Capex_to_Jun_2014!N710,Capex_from_Jul_2014!N710)","v":0},{"$f":"SUM(ICB_at_2000!O710,Vines!O710,WestNet!O710,Capex_to_Jun_2014!O710,Capex_from_Jul_2014!O710)","v":0},{"$f":"SUM(ICB_at_2000!P710,Vines!P710,WestNet!P710,Capex_to_Jun_2014!P710,Capex_from_Jul_2014!P710)","v":0},{"$f":"SUM(ICB_at_2000!Q710,Vines!Q710,WestNet!Q710,Capex_to_Jun_2014!Q710,Capex_from_Jul_2014!Q710)","v":0},{"$f":"SUM(ICB_at_2000!R710,Vines!R710,WestNet!R710,Capex_to_Jun_2014!R710,Capex_from_Jul_2014!R710)","v":0},{"$f":"SUM(ICB_at_2000!S710,Vines!S710,WestNet!S710,Capex_to_Jun_2014!S710,Capex_from_Jul_2014!S710)","v":0},{"$f":"SUM(ICB_at_2000!T710,Vines!T710,WestNet!T710,Capex_to_Jun_2014!T710,Capex_from_Jul_2014!T710)","v":0},{"$f":"SUM(ICB_at_2000!U710,Vines!U710,WestNet!U710,Capex_to_Jun_2014!U710,Capex_from_Jul_2014!U710)","v":0},{"$f":"SUM(ICB_at_2000!V710,Vines!V710,WestNet!V710,Capex_to_Jun_2014!V710,Capex_from_Jul_2014!V710)","v":0},{"$f":"SUM(ICB_at_2000!W710,Vines!W710,WestNet!W710,Capex_to_Jun_2014!W710,Capex_from_Jul_2014!W710)","v":0},{"$f":"SUM(ICB_at_2000!X710,Vines!X710,WestNet!X710,Capex_to_Jun_2014!X710,Capex_from_Jul_2014!X710)","v":0},{"$f":"SUM(ICB_at_2000!Y710,Vines!Y710,WestNet!Y710,Capex_to_Jun_2014!Y710,Capex_from_Jul_2014!Y710)","v":0},{"$f":"SUM(ICB_at_2000!Z710,Vines!Z710,WestNet!Z710,Capex_to_Jun_2014!Z710,Capex_from_Jul_2014!Z710)","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000!E711,Vines!E711,WestNet!E711,Capex_to_Jun_2014!E711,Capex_from_Jul_2014!E711)","v":0},{"$f":"SUM(ICB_at_2000!F711,Vines!F711,WestNet!F711,Capex_to_Jun_2014!F711,Capex_from_Jul_2014!F711)","v":0},{"$f":"SUM(ICB_at_2000!G711,Vines!G711,WestNet!G711,Capex_to_Jun_2014!G711,Capex_from_Jul_2014!G711)","v":0},{"$f":"SUM(ICB_at_2000!H711,Vines!H711,WestNet!H711,Capex_to_Jun_2014!H711,Capex_from_Jul_2014!H711)","v":0},{"$f":"SUM(ICB_at_2000!I711,Vines!I711,WestNet!I711,Capex_to_Jun_2014!I711,Capex_from_Jul_2014!I711)","v":0},{"$f":"SUM(ICB_at_2000!J711,Vines!J711,WestNet!J711,Capex_to_Jun_2014!J711,Capex_from_Jul_2014!J711)","v":0},{"$f":"SUM(ICB_at_2000!K711,Vines!K711,WestNet!K711,Capex_to_Jun_2014!K711,Capex_from_Jul_2014!K711)","v":0},{"$f":"SUM(ICB_at_2000!L711,Vines!L711,WestNet!L711,Capex_to_Jun_2014!L711,Capex_from_Jul_2014!L711)","v":0},{"$f":"SUM(ICB_at_2000!M711,Vines!M711,WestNet!M711,Capex_to_Jun_2014!M711,Capex_from_Jul_2014!M711)","v":0},{"$f":"SUM(ICB_at_2000!N711,Vines!N711,WestNet!N711,Capex_to_Jun_2014!N711,Capex_from_Jul_2014!N711)","v":0},{"$f":"SUM(ICB_at_2000!O711,Vines!O711,WestNet!O711,Capex_to_Jun_2014!O711,Capex_from_Jul_2014!O711)","v":0},{"$f":"SUM(ICB_at_2000!P711,Vines!P711,WestNet!P711,Capex_to_Jun_2014!P711,Capex_from_Jul_2014!P711)","v":0},{"$f":"SUM(ICB_at_2000!Q711,Vines!Q711,WestNet!Q711,Capex_to_Jun_2014!Q711,Capex_from_Jul_2014!Q711)","v":0},{"$f":"SUM(ICB_at_2000!R711,Vines!R711,WestNet!R711,Capex_to_Jun_2014!R711,Capex_from_Jul_2014!R711)","v":0},{"$f":"SUM(ICB_at_2000!S711,Vines!S711,WestNet!S711,Capex_to_Jun_2014!S711,Capex_from_Jul_2014!S711)","v":0},{"$f":"SUM(ICB_at_2000!T711,Vines!T711,WestNet!T711,Capex_to_Jun_2014!T711,Capex_from_Jul_2014!T711)","v":0},{"$f":"SUM(ICB_at_2000!U711,Vines!U711,WestNet!U711,Capex_to_Jun_2014!U711,Capex_from_Jul_2014!U711)","v":0},{"$f":"SUM(ICB_at_2000!V711,Vines!V711,WestNet!V711,Capex_to_Jun_2014!V711,Capex_from_Jul_2014!V711)","v":0},{"$f":"SUM(ICB_at_2000!W711,Vines!W711,WestNet!W711,Capex_to_Jun_2014!W711,Capex_from_Jul_2014!W711)","v":0},{"$f":"SUM(ICB_at_2000!X711,Vines!X711,WestNet!X711,Capex_to_Jun_2014!X711,Capex_from_Jul_2014!X711)","v":0},{"$f":"SUM(ICB_at_2000!Y711,Vines!Y711,WestNet!Y711,Capex_to_Jun_2014!Y711,Capex_from_Jul_2014!Y711)","v":0},{"$f":"SUM(ICB_at_2000!Z711,Vines!Z711,WestNet!Z711,Capex_to_Jun_2014!Z711,Capex_from_Jul_2014!Z711)","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000!E712,Vines!E712,WestNet!E712,Capex_to_Jun_2014!E712,Capex_from_Jul_2014!E712)","v":0},{"$f":"SUM(ICB_at_2000!F712,Vines!F712,WestNet!F712,Capex_to_Jun_2014!F712,Capex_from_Jul_2014!F712)","v":0},{"$f":"SUM(ICB_at_2000!G712,Vines!G712,WestNet!G712,Capex_to_Jun_2014!G712,Capex_from_Jul_2014!G712)","v":0},{"$f":"SUM(ICB_at_2000!H712,Vines!H712,WestNet!H712,Capex_to_Jun_2014!H712,Capex_from_Jul_2014!H712)","v":0},{"$f":"SUM(ICB_at_2000!I712,Vines!I712,WestNet!I712,Capex_to_Jun_2014!I712,Capex_from_Jul_2014!I712)","v":0},{"$f":"SUM(ICB_at_2000!J712,Vines!J712,WestNet!J712,Capex_to_Jun_2014!J712,Capex_from_Jul_2014!J712)","v":0},{"$f":"SUM(ICB_at_2000!K712,Vines!K712,WestNet!K712,Capex_to_Jun_2014!K712,Capex_from_Jul_2014!K712)","v":0},{"$f":"SUM(ICB_at_2000!L712,Vines!L712,WestNet!L712,Capex_to_Jun_2014!L712,Capex_from_Jul_2014!L712)","v":0},{"$f":"SUM(ICB_at_2000!M712,Vines!M712,WestNet!M712,Capex_to_Jun_2014!M712,Capex_from_Jul_2014!M712)","v":0},{"$f":"SUM(ICB_at_2000!N712,Vines!N712,WestNet!N712,Capex_to_Jun_2014!N712,Capex_from_Jul_2014!N712)","v":0},{"$f":"SUM(ICB_at_2000!O712,Vines!O712,WestNet!O712,Capex_to_Jun_2014!O712,Capex_from_Jul_2014!O712)","v":0},{"$f":"SUM(ICB_at_2000!P712,Vines!P712,WestNet!P712,Capex_to_Jun_2014!P712,Capex_from_Jul_2014!P712)","v":0},{"$f":"SUM(ICB_at_2000!Q712,Vines!Q712,WestNet!Q712,Capex_to_Jun_2014!Q712,Capex_from_Jul_2014!Q712)","v":0},{"$f":"SUM(ICB_at_2000!R712,Vines!R712,WestNet!R712,Capex_to_Jun_2014!R712,Capex_from_Jul_2014!R712)","v":0},{"$f":"SUM(ICB_at_2000!S712,Vines!S712,WestNet!S712,Capex_to_Jun_2014!S712,Capex_from_Jul_2014!S712)","v":0},{"$f":"SUM(ICB_at_2000!T712,Vines!T712,WestNet!T712,Capex_to_Jun_2014!T712,Capex_from_Jul_2014!T712)","v":0},{"$f":"SUM(ICB_at_2000!U712,Vines!U712,WestNet!U712,Capex_to_Jun_2014!U712,Capex_from_Jul_2014!U712)","v":0},{"$f":"SUM(ICB_at_2000!V712,Vines!V712,WestNet!V712,Capex_to_Jun_2014!V712,Capex_from_Jul_2014!V712)","v":0},{"$f":"SUM(ICB_at_2000!W712,Vines!W712,WestNet!W712,Capex_to_Jun_2014!W712,Capex_from_Jul_2014!W712)","v":0},{"$f":"SUM(ICB_at_2000!X712,Vines!X712,WestNet!X712,Capex_to_Jun_2014!X712,Capex_from_Jul_2014!X712)","v":0},{"$f":"SUM(ICB_at_2000!Y712,Vines!Y712,WestNet!Y712,Capex_to_Jun_2014!Y712,Capex_from_Jul_2014!Y712)","v":0},{"$f":"SUM(ICB_at_2000!Z712,Vines!Z712,WestNet!Z712,Capex_to_Jun_2014!Z712,Capex_from_Jul_2014!Z712)","v":0}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000!E713,Vines!E713,WestNet!E713,Capex_to_Jun_2014!E713,Capex_from_Jul_2014!E713)","v":0},{"$f":"SUM(ICB_at_2000!F713,Vines!F713,WestNet!F713,Capex_to_Jun_2014!F713,Capex_from_Jul_2014!F713)","v":0},{"$f":"SUM(ICB_at_2000!G713,Vines!G713,WestNet!G713,Capex_to_Jun_2014!G713,Capex_from_Jul_2014!G713)","v":0},{"$f":"SUM(ICB_at_2000!H713,Vines!H713,WestNet!H713,Capex_to_Jun_2014!H713,Capex_from_Jul_2014!H713)","v":0},{"$f":"SUM(ICB_at_2000!I713,Vines!I713,WestNet!I713,Capex_to_Jun_2014!I713,Capex_from_Jul_2014!I713)","v":0},{"$f":"SUM(ICB_at_2000!J713,Vines!J713,WestNet!J713,Capex_to_Jun_2014!J713,Capex_from_Jul_2014!J713)","v":0},{"$f":"SUM(ICB_at_2000!K713,Vines!K713,WestNet!K713,Capex_to_Jun_2014!K713,Capex_from_Jul_2014!K713)","v":0},{"$f":"SUM(ICB_at_2000!L713,Vines!L713,WestNet!L713,Capex_to_Jun_2014!L713,Capex_from_Jul_2014!L713)","v":0},{"$f":"SUM(ICB_at_2000!M713,Vines!M713,WestNet!M713,Capex_to_Jun_2014!M713,Capex_from_Jul_2014!M713)","v":0},{"$f":"SUM(ICB_at_2000!N713,Vines!N713,WestNet!N713,Capex_to_Jun_2014!N713,Capex_from_Jul_2014!N713)","v":0},{"$f":"SUM(ICB_at_2000!O713,Vines!O713,WestNet!O713,Capex_to_Jun_2014!O713,Capex_from_Jul_2014!O713)","v":0},{"$f":"SUM(ICB_at_2000!P713,Vines!P713,WestNet!P713,Capex_to_Jun_2014!P713,Capex_from_Jul_2014!P713)","v":0},{"$f":"SUM(ICB_at_2000!Q713,Vines!Q713,WestNet!Q713,Capex_to_Jun_2014!Q713,Capex_from_Jul_2014!Q713)","v":0},{"$f":"SUM(ICB_at_2000!R713,Vines!R713,WestNet!R713,Capex_to_Jun_2014!R713,Capex_from_Jul_2014!R713)","v":0},{"$f":"SUM(ICB_at_2000!S713,Vines!S713,WestNet!S713,Capex_to_Jun_2014!S713,Capex_from_Jul_2014!S713)","v":0},{"$f":"SUM(ICB_at_2000!T713,Vines!T713,WestNet!T713,Capex_to_Jun_2014!T713,Capex_from_Jul_2014!T713)","v":0},{"$f":"SUM(ICB_at_2000!U713,Vines!U713,WestNet!U713,Capex_to_Jun_2014!U713,Capex_from_Jul_2014!U713)","v":0},{"$f":"SUM(ICB_at_2000!V713,Vines!V713,WestNet!V713,Capex_to_Jun_2014!V713,Capex_from_Jul_2014!V713)","v":0},{"$f":"SUM(ICB_at_2000!W713,Vines!W713,WestNet!W713,Capex_to_Jun_2014!W713,Capex_from_Jul_2014!W713)","v":0},{"$f":"SUM(ICB_at_2000!X713,Vines!X713,WestNet!X713,Capex_to_Jun_2014!X713,Capex_from_Jul_2014!X713)","v":0},{"$f":"SUM(ICB_at_2000!Y713,Vines!Y713,WestNet!Y713,Capex_to_Jun_2014!Y713,Capex_from_Jul_2014!Y713)","v":0},{"$f":"SUM(ICB_at_2000!Z713,Vines!Z713,WestNet!Z713,Capex_to_Jun_2014!Z713,Capex_from_Jul_2014!Z713)","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,{"$f":"SUM(ICB_at_2000!E714,Vines!E714,WestNet!E714,Capex_to_Jun_2014!E714,Capex_from_Jul_2014!E714)","v":0},{"$f":"SUM(ICB_at_2000!F714,Vines!F714,WestNet!F714,Capex_to_Jun_2014!F714,Capex_from_Jul_2014!F714)","v":0},{"$f":"SUM(ICB_at_2000!G714,Vines!G714,WestNet!G714,Capex_to_Jun_2014!G714,Capex_from_Jul_2014!G714)","v":0},{"$f":"SUM(ICB_at_2000!H714,Vines!H714,WestNet!H714,Capex_to_Jun_2014!H714,Capex_from_Jul_2014!H714)","v":0},{"$f":"SUM(ICB_at_2000!I714,Vines!I714,WestNet!I714,Capex_to_Jun_2014!I714,Capex_from_Jul_2014!I714)","v":0},{"$f":"SUM(ICB_at_2000!J714,Vines!J714,WestNet!J714,Capex_to_Jun_2014!J714,Capex_from_Jul_2014!J714)","v":0},{"$f":"SUM(ICB_at_2000!K714,Vines!K714,WestNet!K714,Capex_to_Jun_2014!K714,Capex_from_Jul_2014!K714)","v":0},{"$f":"SUM(ICB_at_2000!L714,Vines!L714,WestNet!L714,Capex_to_Jun_2014!L714,Capex_from_Jul_2014!L714)","v":0},{"$f":"SUM(ICB_at_2000!M714,Vines!M714,WestNet!M714,Capex_to_Jun_2014!M714,Capex_from_Jul_2014!M714)","v":0},{"$f":"SUM(ICB_at_2000!N714,Vines!N714,WestNet!N714,Capex_to_Jun_2014!N714,Capex_from_Jul_2014!N714)","v":0},{"$f":"SUM(ICB_at_2000!O714,Vines!O714,WestNet!O714,Capex_to_Jun_2014!O714,Capex_from_Jul_2014!O714)","v":0},{"$f":"SUM(ICB_at_2000!P714,Vines!P714,WestNet!P714,Capex_to_Jun_2014!P714,Capex_from_Jul_2014!P714)","v":0},{"$f":"SUM(ICB_at_2000!Q714,Vines!Q714,WestNet!Q714,Capex_to_Jun_2014!Q714,Capex_from_Jul_2014!Q714)","v":0},{"$f":"SUM(ICB_at_2000!R714,Vines!R714,WestNet!R714,Capex_to_Jun_2014!R714,Capex_from_Jul_2014!R714)","v":0},{"$f":"SUM(ICB_at_2000!S714,Vines!S714,WestNet!S714,Capex_to_Jun_2014!S714,Capex_from_Jul_2014!S714)","v":1.4349045801526721E-2},{"$f":"SUM(ICB_at_2000!T714,Vines!T714,WestNet!T714,Capex_to_Jun_2014!T714,Capex_from_Jul_2014!T714)","v":0},{"$f":"SUM(ICB_at_2000!U714,Vines!U714,WestNet!U714,Capex_to_Jun_2014!U714,Capex_from_Jul_2014!U714)","v":0},{"$f":"SUM(ICB_at_2000!V714,Vines!V714,WestNet!V714,Capex_to_Jun_2014!V714,Capex_from_Jul_2014!V714)","v":0},{"$f":"SUM(ICB_at_2000!W714,Vines!W714,WestNet!W714,Capex_to_Jun_2014!W714,Capex_from_Jul_2014!W714)","v":0},{"$f":"SUM(ICB_at_2000!X714,Vines!X714,WestNet!X714,Capex_to_Jun_2014!X714,Capex_from_Jul_2014!X714)","v":0},{"$f":"SUM(ICB_at_2000!Y714,Vines!Y714,WestNet!Y714,Capex_to_Jun_2014!Y714,Capex_from_Jul_2014!Y714)","v":0},{"$f":"SUM(ICB_at_2000!Z714,Vines!Z714,WestNet!Z714,Capex_to_Jun_2014!Z714,Capex_from_Jul_2014!Z714)","v":0}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,{"$f":"SUM(ICB_at_2000!E715,Vines!E715,WestNet!E715,Capex_to_Jun_2014!E715,Capex_from_Jul_2014!E715)","v":0},{"$f":"SUM(ICB_at_2000!F715,Vines!F715,WestNet!F715,Capex_to_Jun_2014!F715,Capex_from_Jul_2014!F715)","v":0},{"$f":"SUM(ICB_at_2000!G715,Vines!G715,WestNet!G715,Capex_to_Jun_2014!G715,Capex_from_Jul_2014!G715)","v":0},{"$f":"SUM(ICB_at_2000!H715,Vines!H715,WestNet!H715,Capex_to_Jun_2014!H715,Capex_from_Jul_2014!H715)","v":0},{"$f":"SUM(ICB_at_2000!I715,Vines!I715,WestNet!I715,Capex_to_Jun_2014!I715,Capex_from_Jul_2014!I715)","v":0},{"$f":"SUM(ICB_at_2000!J715,Vines!J715,WestNet!J715,Capex_to_Jun_2014!J715,Capex_from_Jul_2014!J715)","v":0},{"$f":"SUM(ICB_at_2000!K715,Vines!K715,WestNet!K715,Capex_to_Jun_2014!K715,Capex_from_Jul_2014!K715)","v":0},{"$f":"SUM(ICB_at_2000!L715,Vines!L715,WestNet!L715,Capex_to_Jun_2014!L715,Capex_from_Jul_2014!L715)","v":0},{"$f":"SUM(ICB_at_2000!M715,Vines!M715,WestNet!M715,Capex_to_Jun_2014!M715,Capex_from_Jul_2014!M715)","v":0},{"$f":"SUM(ICB_at_2000!N715,Vines!N715,WestNet!N715,Capex_to_Jun_2014!N715,Capex_from_Jul_2014!N715)","v":0},{"$f":"SUM(ICB_at_2000!O715,Vines!O715,WestNet!O715,Capex_to_Jun_2014!O715,Capex_from_Jul_2014!O715)","v":0},{"$f":"SUM(ICB_at_2000!P715,Vines!P715,WestNet!P715,Capex_to_Jun_2014!P715,Capex_from_Jul_2014!P715)","v":0},{"$f":"SUM(ICB_at_2000!Q715,Vines!Q715,WestNet!Q715,Capex_to_Jun_2014!Q715,Capex_from_Jul_2014!Q715)","v":0},{"$f":"SUM(ICB_at_2000!R715,Vines!R715,WestNet!R715,Capex_to_Jun_2014!R715,Capex_from_Jul_2014!R715)","v":0},{"$f":"SUM(ICB_at_2000!S715,Vines!S715,WestNet!S715,Capex_to_Jun_2014!S715,Capex_from_Jul_2014!S715)","v":0},{"$f":"SUM(ICB_at_2000!T715,Vines!T715,WestNet!T715,Capex_to_Jun_2014!T715,Capex_from_Jul_2014!T715)","v":0},{"$f":"SUM(ICB_at_2000!U715,Vines!U715,WestNet!U715,Capex_to_Jun_2014!U715,Capex_from_Jul_2014!U715)","v":0},{"$f":"SUM(ICB_at_2000!V715,Vines!V715,WestNet!V715,Capex_to_Jun_2014!V715,Capex_from_Jul_2014!V715)","v":0},{"$f":"SUM(ICB_at_2000!W715,Vines!W715,WestNet!W715,Capex_to_Jun_2014!W715,Capex_from_Jul_2014!W715)","v":0},{"$f":"SUM(ICB_at_2000!X715,Vines!X715,WestNet!X715,Capex_to_Jun_2014!X715,Capex_from_Jul_2014!X715)","v":0},{"$f":"SUM(ICB_at_2000!Y715,Vines!Y715,WestNet!Y715,Capex_to_Jun_2014!Y715,Capex_from_Jul_2014!Y715)","v":0},{"$f":"SUM(ICB_at_2000!Z715,Vines!Z715,WestNet!Z715,Capex_to_Jun_2014!Z715,Capex_from_Jul_2014!Z715)","v":0}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"SUM(ICB_at_2000!E716,Vines!E716,WestNet!E716,Capex_to_Jun_2014!E716,Capex_from_Jul_2014!E716)","v":0},{"$f":"SUM(ICB_at_2000!F716,Vines!F716,WestNet!F716,Capex_to_Jun_2014!F716,Capex_from_Jul_2014!F716)","v":0},{"$f":"SUM(ICB_at_2000!G716,Vines!G716,WestNet!G716,Capex_to_Jun_2014!G716,Capex_from_Jul_2014!G716)","v":0},{"$f":"SUM(ICB_at_2000!H716,Vines!H716,WestNet!H716,Capex_to_Jun_2014!H716,Capex_from_Jul_2014!H716)","v":0},{"$f":"SUM(ICB_at_2000!I716,Vines!I716,WestNet!I716,Capex_to_Jun_2014!I716,Capex_from_Jul_2014!I716)","v":0},{"$f":"SUM(ICB_at_2000!J716,Vines!J716,WestNet!J716,Capex_to_Jun_2014!J716,Capex_from_Jul_2014!J716)","v":0},{"$f":"SUM(ICB_at_2000!K716,Vines!K716,WestNet!K716,Capex_to_Jun_2014!K716,Capex_from_Jul_2014!K716)","v":0},{"$f":"SUM(ICB_at_2000!L716,Vines!L716,WestNet!L716,Capex_to_Jun_2014!L716,Capex_from_Jul_2014!L716)","v":0},{"$f":"SUM(ICB_at_2000!M716,Vines!M716,WestNet!M716,Capex_to_Jun_2014!M716,Capex_from_Jul_2014!M716)","v":0},{"$f":"SUM(ICB_at_2000!N716,Vines!N716,WestNet!N716,Capex_to_Jun_2014!N716,Capex_from_Jul_2014!N716)","v":0},{"$f":"SUM(ICB_at_2000!O716,Vines!O716,WestNet!O716,Capex_to_Jun_2014!O716,Capex_from_Jul_2014!O716)","v":0},{"$f":"SUM(ICB_at_2000!P716,Vines!P716,WestNet!P716,Capex_to_Jun_2014!P716,Capex_from_Jul_2014!P716)","v":0},{"$f":"SUM(ICB_at_2000!Q716,Vines!Q716,WestNet!Q716,Capex_to_Jun_2014!Q716,Capex_from_Jul_2014!Q716)","v":0},{"$f":"SUM(ICB_at_2000!R716,Vines!R716,WestNet!R716,Capex_to_Jun_2014!R716,Capex_from_Jul_2014!R716)","v":0},{"$f":"SUM(ICB_at_2000!S716,Vines!S716,WestNet!S716,Capex_to_Jun_2014!S716,Capex_from_Jul_2014!S716)","v":0},{"$f":"SUM(ICB_at_2000!T716,Vines!T716,WestNet!T716,Capex_to_Jun_2014!T716,Capex_from_Jul_2014!T716)","v":0},{"$f":"SUM(ICB_at_2000!U716,Vines!U716,WestNet!U716,Capex_to_Jun_2014!U716,Capex_from_Jul_2014!U716)","v":0},{"$f":"SUM(ICB_at_2000!V716,Vines!V716,WestNet!V716,Capex_to_Jun_2014!V716,Capex_from_Jul_2014!V716)","v":0},{"$f":"SUM(ICB_at_2000!W716,Vines!W716,WestNet!W716,Capex_to_Jun_2014!W716,Capex_from_Jul_2014!W716)","v":0},{"$f":"SUM(ICB_at_2000!X716,Vines!X716,WestNet!X716,Capex_to_Jun_2014!X716,Capex_from_Jul_2014!X716)","v":0},{"$f":"SUM(ICB_at_2000!Y716,Vines!Y716,WestNet!Y716,Capex_to_Jun_2014!Y716,Capex_from_Jul_2014!Y716)","v":0},{"$f":"SUM(ICB_at_2000!Z716,Vines!Z716,WestNet!Z716,Capex_to_Jun_2014!Z716,Capex_from_Jul_2014!Z716)","v":0}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,{"$f":"SUM(ICB_at_2000!E717,Vines!E717,WestNet!E717,Capex_to_Jun_2014!E717,Capex_from_Jul_2014!E717)","v":0},{"$f":"SUM(ICB_at_2000!F717,Vines!F717,WestNet!F717,Capex_to_Jun_2014!F717,Capex_from_Jul_2014!F717)","v":0},{"$f":"SUM(ICB_at_2000!G717,Vines!G717,WestNet!G717,Capex_to_Jun_2014!G717,Capex_from_Jul_2014!G717)","v":0},{"$f":"SUM(ICB_at_2000!H717,Vines!H717,WestNet!H717,Capex_to_Jun_2014!H717,Capex_from_Jul_2014!H717)","v":0},{"$f":"SUM(ICB_at_2000!I717,Vines!I717,WestNet!I717,Capex_to_Jun_2014!I717,Capex_from_Jul_2014!I717)","v":0},{"$f":"SUM(ICB_at_2000!J717,Vines!J717,WestNet!J717,Capex_to_Jun_2014!J717,Capex_from_Jul_2014!J717)","v":0},{"$f":"SUM(ICB_at_2000!K717,Vines!K717,WestNet!K717,Capex_to_Jun_2014!K717,Capex_from_Jul_2014!K717)","v":0},{"$f":"SUM(ICB_at_2000!L717,Vines!L717,WestNet!L717,Capex_to_Jun_2014!L717,Capex_from_Jul_2014!L717)","v":0},{"$f":"SUM(ICB_at_2000!M717,Vines!M717,WestNet!M717,Capex_to_Jun_2014!M717,Capex_from_Jul_2014!M717)","v":0},{"$f":"SUM(ICB_at_2000!N717,Vines!N717,WestNet!N717,Capex_to_Jun_2014!N717,Capex_from_Jul_2014!N717)","v":0},{"$f":"SUM(ICB_at_2000!O717,Vines!O717,WestNet!O717,Capex_to_Jun_2014!O717,Capex_from_Jul_2014!O717)","v":0},{"$f":"SUM(ICB_at_2000!P717,Vines!P717,WestNet!P717,Capex_to_Jun_2014!P717,Capex_from_Jul_2014!P717)","v":0},{"$f":"SUM(ICB_at_2000!Q717,Vines!Q717,WestNet!Q717,Capex_to_Jun_2014!Q717,Capex_from_Jul_2014!Q717)","v":0},{"$f":"SUM(ICB_at_2000!R717,Vines!R717,WestNet!R717,Capex_to_Jun_2014!R717,Capex_from_Jul_2014!R717)","v":0},{"$f":"SUM(ICB_at_2000!S717,Vines!S717,WestNet!S717,Capex_to_Jun_2014!S717,Capex_from_Jul_2014!S717)","v":0},{"$f":"SUM(ICB_at_2000!T717,Vines!T717,WestNet!T717,Capex_to_Jun_2014!T717,Capex_from_Jul_2014!T717)","v":0},{"$f":"SUM(ICB_at_2000!U717,Vines!U717,WestNet!U717,Capex_to_Jun_2014!U717,Capex_from_Jul_2014!U717)","v":0},{"$f":"SUM(ICB_at_2000!V717,Vines!V717,WestNet!V717,Capex_to_Jun_2014!V717,Capex_from_Jul_2014!V717)","v":0},{"$f":"SUM(ICB_at_2000!W717,Vines!W717,WestNet!W717,Capex_to_Jun_2014!W717,Capex_from_Jul_2014!W717)","v":0},{"$f":"SUM(ICB_at_2000!X717,Vines!X717,WestNet!X717,Capex_to_Jun_2014!X717,Capex_from_Jul_2014!X717)","v":0},{"$f":"SUM(ICB_at_2000!Y717,Vines!Y717,WestNet!Y717,Capex_to_Jun_2014!Y717,Capex_from_Jul_2014!Y717)","v":0},{"$f":"SUM(ICB_at_2000!Z717,Vines!Z717,WestNet!Z717,Capex_to_Jun_2014!Z717,Capex_from_Jul_2014!Z717)","v":0}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000!E718,Vines!E718,WestNet!E718,Capex_to_Jun_2014!E718,Capex_from_Jul_2014!E718)","v":0},{"$f":"SUM(ICB_at_2000!F718,Vines!F718,WestNet!F718,Capex_to_Jun_2014!F718,Capex_from_Jul_2014!F718)","v":0},{"$f":"SUM(ICB_at_2000!G718,Vines!G718,WestNet!G718,Capex_to_Jun_2014!G718,Capex_from_Jul_2014!G718)","v":0},{"$f":"SUM(ICB_at_2000!H718,Vines!H718,WestNet!H718,Capex_to_Jun_2014!H718,Capex_from_Jul_2014!H718)","v":0},{"$f":"SUM(ICB_at_2000!I718,Vines!I718,WestNet!I718,Capex_to_Jun_2014!I718,Capex_from_Jul_2014!I718)","v":0},{"$f":"SUM(ICB_at_2000!J718,Vines!J718,WestNet!J718,Capex_to_Jun_2014!J718,Capex_from_Jul_2014!J718)","v":0},{"$f":"SUM(ICB_at_2000!K718,Vines!K718,WestNet!K718,Capex_to_Jun_2014!K718,Capex_from_Jul_2014!K718)","v":0},{"$f":"SUM(ICB_at_2000!L718,Vines!L718,WestNet!L718,Capex_to_Jun_2014!L718,Capex_from_Jul_2014!L718)","v":0},{"$f":"SUM(ICB_at_2000!M718,Vines!M718,WestNet!M718,Capex_to_Jun_2014!M718,Capex_from_Jul_2014!M718)","v":0},{"$f":"SUM(ICB_at_2000!N718,Vines!N718,WestNet!N718,Capex_to_Jun_2014!N718,Capex_from_Jul_2014!N718)","v":0},{"$f":"SUM(ICB_at_2000!O718,Vines!O718,WestNet!O718,Capex_to_Jun_2014!O718,Capex_from_Jul_2014!O718)","v":0},{"$f":"SUM(ICB_at_2000!P718,Vines!P718,WestNet!P718,Capex_to_Jun_2014!P718,Capex_from_Jul_2014!P718)","v":0},{"$f":"SUM(ICB_at_2000!Q718,Vines!Q718,WestNet!Q718,Capex_to_Jun_2014!Q718,Capex_from_Jul_2014!Q718)","v":0},{"$f":"SUM(ICB_at_2000!R718,Vines!R718,WestNet!R718,Capex_to_Jun_2014!R718,Capex_from_Jul_2014!R718)","v":0},{"$f":"SUM(ICB_at_2000!S718,Vines!S718,WestNet!S718,Capex_to_Jun_2014!S718,Capex_from_Jul_2014!S718)","v":0},{"$f":"SUM(ICB_at_2000!T718,Vines!T718,WestNet!T718,Capex_to_Jun_2014!T718,Capex_from_Jul_2014!T718)","v":0},{"$f":"SUM(ICB_at_2000!U718,Vines!U718,WestNet!U718,Capex_to_Jun_2014!U718,Capex_from_Jul_2014!U718)","v":0},{"$f":"SUM(ICB_at_2000!V718,Vines!V718,WestNet!V718,Capex_to_Jun_2014!V718,Capex_from_Jul_2014!V718)","v":0},{"$f":"SUM(ICB_at_2000!W718,Vines!W718,WestNet!W718,Capex_to_Jun_2014!W718,Capex_from_Jul_2014!W718)","v":0},{"$f":"SUM(ICB_at_2000!X718,Vines!X718,WestNet!X718,Capex_to_Jun_2014!X718,Capex_from_Jul_2014!X718)","v":0},{"$f":"SUM(ICB_at_2000!Y718,Vines!Y718,WestNet!Y718,Capex_to_Jun_2014!Y718,Capex_from_Jul_2014!Y718)","v":0},{"$f":"SUM(ICB_at_2000!Z718,Vines!Z718,WestNet!Z718,Capex_to_Jun_2014!Z718,Capex_from_Jul_2014!Z718)","v":0}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000!E719,Vines!E719,WestNet!E719,Capex_to_Jun_2014!E719,Capex_from_Jul_2014!E719)","v":0},{"$f":"SUM(ICB_at_2000!F719,Vines!F719,WestNet!F719,Capex_to_Jun_2014!F719,Capex_from_Jul_2014!F719)","v":0},{"$f":"SUM(ICB_at_2000!G719,Vines!G719,WestNet!G719,Capex_to_Jun_2014!G719,Capex_from_Jul_2014!G719)","v":0},{"$f":"SUM(ICB_at_2000!H719,Vines!H719,WestNet!H719,Capex_to_Jun_2014!H719,Capex_from_Jul_2014!H719)","v":0},{"$f":"SUM(ICB_at_2000!I719,Vines!I719,WestNet!I719,Capex_to_Jun_2014!I719,Capex_from_Jul_2014!I719)","v":0},{"$f":"SUM(ICB_at_2000!J719,Vines!J719,WestNet!J719,Capex_to_Jun_2014!J719,Capex_from_Jul_2014!J719)","v":0},{"$f":"SUM(ICB_at_2000!K719,Vines!K719,WestNet!K719,Capex_to_Jun_2014!K719,Capex_from_Jul_2014!K719)","v":0},{"$f":"SUM(ICB_at_2000!L719,Vines!L719,WestNet!L719,Capex_to_Jun_2014!L719,Capex_from_Jul_2014!L719)","v":0},{"$f":"SUM(ICB_at_2000!M719,Vines!M719,WestNet!M719,Capex_to_Jun_2014!M719,Capex_from_Jul_2014!M719)","v":0},{"$f":"SUM(ICB_at_2000!N719,Vines!N719,WestNet!N719,Capex_to_Jun_2014!N719,Capex_from_Jul_2014!N719)","v":0},{"$f":"SUM(ICB_at_2000!O719,Vines!O719,WestNet!O719,Capex_to_Jun_2014!O719,Capex_from_Jul_2014!O719)","v":0},{"$f":"SUM(ICB_at_2000!P719,Vines!P719,WestNet!P719,Capex_to_Jun_2014!P719,Capex_from_Jul_2014!P719)","v":0},{"$f":"SUM(ICB_at_2000!Q719,Vines!Q719,WestNet!Q719,Capex_to_Jun_2014!Q719,Capex_from_Jul_2014!Q719)","v":0},{"$f":"SUM(ICB_at_2000!R719,Vines!R719,WestNet!R719,Capex_to_Jun_2014!R719,Capex_from_Jul_2014!R719)","v":0},{"$f":"SUM(ICB_at_2000!S719,Vines!S719,WestNet!S719,Capex_to_Jun_2014!S719,Capex_from_Jul_2014!S719)","v":0},{"$f":"SUM(ICB_at_2000!T719,Vines!T719,WestNet!T719,Capex_to_Jun_2014!T719,Capex_from_Jul_2014!T719)","v":0},{"$f":"SUM(ICB_at_2000!U719,Vines!U719,WestNet!U719,Capex_to_Jun_2014!U719,Capex_from_Jul_2014!U719)","v":0},{"$f":"SUM(ICB_at_2000!V719,Vines!V719,WestNet!V719,Capex_to_Jun_2014!V719,Capex_from_Jul_2014!V719)","v":0},{"$f":"SUM(ICB_at_2000!W719,Vines!W719,WestNet!W719,Capex_to_Jun_2014!W719,Capex_from_Jul_2014!W719)","v":0},{"$f":"SUM(ICB_at_2000!X719,Vines!X719,WestNet!X719,Capex_to_Jun_2014!X719,Capex_from_Jul_2014!X719)","v":0},{"$f":"SUM(ICB_at_2000!Y719,Vines!Y719,WestNet!Y719,Capex_to_Jun_2014!Y719,Capex_from_Jul_2014!Y719)","v":0},{"$f":"SUM(ICB_at_2000!Z719,Vines!Z719,WestNet!Z719,Capex_to_Jun_2014!Z719,Capex_from_Jul_2014!Z719)","v":0}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,{"$f":"SUM(ICB_at_2000!E720,Vines!E720,WestNet!E720,Capex_to_Jun_2014!E720,Capex_from_Jul_2014!E720)","v":0},{"$f":"SUM(ICB_at_2000!F720,Vines!F720,WestNet!F720,Capex_to_Jun_2014!F720,Capex_from_Jul_2014!F720)","v":0},{"$f":"SUM(ICB_at_2000!G720,Vines!G720,WestNet!G720,Capex_to_Jun_2014!G720,Capex_from_Jul_2014!G720)","v":0},{"$f":"SUM(ICB_at_2000!H720,Vines!H720,WestNet!H720,Capex_to_Jun_2014!H720,Capex_from_Jul_2014!H720)","v":0},{"$f":"SUM(ICB_at_2000!I720,Vines!I720,WestNet!I720,Capex_to_Jun_2014!I720,Capex_from_Jul_2014!I720)","v":0},{"$f":"SUM(ICB_at_2000!J720,Vines!J720,WestNet!J720,Capex_to_Jun_2014!J720,Capex_from_Jul_2014!J720)","v":0},{"$f":"SUM(ICB_at_2000!K720,Vines!K720,WestNet!K720,Capex_to_Jun_2014!K720,Capex_from_Jul_2014!K720)","v":0},{"$f":"SUM(ICB_at_2000!L720,Vines!L720,WestNet!L720,Capex_to_Jun_2014!L720,Capex_from_Jul_2014!L720)","v":0},{"$f":"SUM(ICB_at_2000!M720,Vines!M720,WestNet!M720,Capex_to_Jun_2014!M720,Capex_from_Jul_2014!M720)","v":0},{"$f":"SUM(ICB_at_2000!N720,Vines!N720,WestNet!N720,Capex_to_Jun_2014!N720,Capex_from_Jul_2014!N720)","v":0},{"$f":"SUM(ICB_at_2000!O720,Vines!O720,WestNet!O720,Capex_to_Jun_2014!O720,Capex_from_Jul_2014!O720)","v":0},{"$f":"SUM(ICB_at_2000!P720,Vines!P720,WestNet!P720,Capex_to_Jun_2014!P720,Capex_from_Jul_2014!P720)","v":0},{"$f":"SUM(ICB_at_2000!Q720,Vines!Q720,WestNet!Q720,Capex_to_Jun_2014!Q720,Capex_from_Jul_2014!Q720)","v":0},{"$f":"SUM(ICB_at_2000!R720,Vines!R720,WestNet!R720,Capex_to_Jun_2014!R720,Capex_from_Jul_2014!R720)","v":0},{"$f":"SUM(ICB_at_2000!S720,Vines!S720,WestNet!S720,Capex_to_Jun_2014!S720,Capex_from_Jul_2014!S720)","v":0},{"$f":"SUM(ICB_at_2000!T720,Vines!T720,WestNet!T720,Capex_to_Jun_2014!T720,Capex_from_Jul_2014!T720)","v":0},{"$f":"SUM(ICB_at_2000!U720,Vines!U720,WestNet!U720,Capex_to_Jun_2014!U720,Capex_from_Jul_2014!U720)","v":0},{"$f":"SUM(ICB_at_2000!V720,Vines!V720,WestNet!V720,Capex_to_Jun_2014!V720,Capex_from_Jul_2014!V720)","v":0},{"$f":"SUM(ICB_at_2000!W720,Vines!W720,WestNet!W720,Capex_to_Jun_2014!W720,Capex_from_Jul_2014!W720)","v":0},{"$f":"SUM(ICB_at_2000!X720,Vines!X720,WestNet!X720,Capex_to_Jun_2014!X720,Capex_from_Jul_2014!X720)","v":0},{"$f":"SUM(ICB_at_2000!Y720,Vines!Y720,WestNet!Y720,Capex_to_Jun_2014!Y720,Capex_from_Jul_2014!Y720)","v":0},{"$f":"SUM(ICB_at_2000!Z720,Vines!Z720,WestNet!Z720,Capex_to_Jun_2014!Z720,Capex_from_Jul_2014!Z720)","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,{"$f":"SUM(ICB_at_2000!E721,Vines!E721,WestNet!E721,Capex_to_Jun_2014!E721,Capex_from_Jul_2014!E721)","v":0},{"$f":"SUM(ICB_at_2000!F721,Vines!F721,WestNet!F721,Capex_to_Jun_2014!F721,Capex_from_Jul_2014!F721)","v":0},{"$f":"SUM(ICB_at_2000!G721,Vines!G721,WestNet!G721,Capex_to_Jun_2014!G721,Capex_from_Jul_2014!G721)","v":0},{"$f":"SUM(ICB_at_2000!H721,Vines!H721,WestNet!H721,Capex_to_Jun_2014!H721,Capex_from_Jul_2014!H721)","v":0},{"$f":"SUM(ICB_at_2000!I721,Vines!I721,WestNet!I721,Capex_to_Jun_2014!I721,Capex_from_Jul_2014!I721)","v":0},{"$f":"SUM(ICB_at_2000!J721,Vines!J721,WestNet!J721,Capex_to_Jun_2014!J721,Capex_from_Jul_2014!J721)","v":0},{"$f":"SUM(ICB_at_2000!K721,Vines!K721,WestNet!K721,Capex_to_Jun_2014!K721,Capex_from_Jul_2014!K721)","v":0},{"$f":"SUM(ICB_at_2000!L721,Vines!L721,WestNet!L721,Capex_to_Jun_2014!L721,Capex_from_Jul_2014!L721)","v":0},{"$f":"SUM(ICB_at_2000!M721,Vines!M721,WestNet!M721,Capex_to_Jun_2014!M721,Capex_from_Jul_2014!M721)","v":0},{"$f":"SUM(ICB_at_2000!N721,Vines!N721,WestNet!N721,Capex_to_Jun_2014!N721,Capex_from_Jul_2014!N721)","v":0},{"$f":"SUM(ICB_at_2000!O721,Vines!O721,WestNet!O721,Capex_to_Jun_2014!O721,Capex_from_Jul_2014!O721)","v":0},{"$f":"SUM(ICB_at_2000!P721,Vines!P721,WestNet!P721,Capex_to_Jun_2014!P721,Capex_from_Jul_2014!P721)","v":0},{"$f":"SUM(ICB_at_2000!Q721,Vines!Q721,WestNet!Q721,Capex_to_Jun_2014!Q721,Capex_from_Jul_2014!Q721)","v":0},{"$f":"SUM(ICB_at_2000!R721,Vines!R721,WestNet!R721,Capex_to_Jun_2014!R721,Capex_from_Jul_2014!R721)","v":0},{"$f":"SUM(ICB_at_2000!S721,Vines!S721,WestNet!S721,Capex_to_Jun_2014!S721,Capex_from_Jul_2014!S721)","v":0},{"$f":"SUM(ICB_at_2000!T721,Vines!T721,WestNet!T721,Capex_to_Jun_2014!T721,Capex_from_Jul_2014!T721)","v":0},{"$f":"SUM(ICB_at_2000!U721,Vines!U721,WestNet!U721,Capex_to_Jun_2014!U721,Capex_from_Jul_2014!U721)","v":0},{"$f":"SUM(ICB_at_2000!V721,Vines!V721,WestNet!V721,Capex_to_Jun_2014!V721,Capex_from_Jul_2014!V721)","v":0},{"$f":"SUM(ICB_at_2000!W721,Vines!W721,WestNet!W721,Capex_to_Jun_2014!W721,Capex_from_Jul_2014!W721)","v":0},{"$f":"SUM(ICB_at_2000!X721,Vines!X721,WestNet!X721,Capex_to_Jun_2014!X721,Capex_from_Jul_2014!X721)","v":0},{"$f":"SUM(ICB_at_2000!Y721,Vines!Y721,WestNet!Y721,Capex_to_Jun_2014!Y721,Capex_from_Jul_2014!Y721)","v":0},{"$f":"SUM(ICB_at_2000!Z721,Vines!Z721,WestNet!Z721,Capex_to_Jun_2014!Z721,Capex_from_Jul_2014!Z721)","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,{"$f":"SUM(ICB_at_2000!E722,Vines!E722,WestNet!E722,Capex_to_Jun_2014!E722,Capex_from_Jul_2014!E722)","v":0},{"$f":"SUM(ICB_at_2000!F722,Vines!F722,WestNet!F722,Capex_to_Jun_2014!F722,Capex_from_Jul_2014!F722)","v":0},{"$f":"SUM(ICB_at_2000!G722,Vines!G722,WestNet!G722,Capex_to_Jun_2014!G722,Capex_from_Jul_2014!G722)","v":0},{"$f":"SUM(ICB_at_2000!H722,Vines!H722,WestNet!H722,Capex_to_Jun_2014!H722,Capex_from_Jul_2014!H722)","v":0},{"$f":"SUM(ICB_at_2000!I722,Vines!I722,WestNet!I722,Capex_to_Jun_2014!I722,Capex_from_Jul_2014!I722)","v":0},{"$f":"SUM(ICB_at_2000!J722,Vines!J722,WestNet!J722,Capex_to_Jun_2014!J722,Capex_from_Jul_2014!J722)","v":0},{"$f":"SUM(ICB_at_2000!K722,Vines!K722,WestNet!K722,Capex_to_Jun_2014!K722,Capex_from_Jul_2014!K722)","v":0},{"$f":"SUM(ICB_at_2000!L722,Vines!L722,WestNet!L722,Capex_to_Jun_2014!L722,Capex_from_Jul_2014!L722)","v":0},{"$f":"SUM(ICB_at_2000!M722,Vines!M722,WestNet!M722,Capex_to_Jun_2014!M722,Capex_from_Jul_2014!M722)","v":0},{"$f":"SUM(ICB_at_2000!N722,Vines!N722,WestNet!N722,Capex_to_Jun_2014!N722,Capex_from_Jul_2014!N722)","v":0},{"$f":"SUM(ICB_at_2000!O722,Vines!O722,WestNet!O722,Capex_to_Jun_2014!O722,Capex_from_Jul_2014!O722)","v":0},{"$f":"SUM(ICB_at_2000!P722,Vines!P722,WestNet!P722,Capex_to_Jun_2014!P722,Capex_from_Jul_2014!P722)","v":0},{"$f":"SUM(ICB_at_2000!Q722,Vines!Q722,WestNet!Q722,Capex_to_Jun_2014!Q722,Capex_from_Jul_2014!Q722)","v":0},{"$f":"SUM(ICB_at_2000!R722,Vines!R722,WestNet!R722,Capex_to_Jun_2014!R722,Capex_from_Jul_2014!R722)","v":0},{"$f":"SUM(ICB_at_2000!S722,Vines!S722,WestNet!S722,Capex_to_Jun_2014!S722,Capex_from_Jul_2014!S722)","v":0},{"$f":"SUM(ICB_at_2000!T722,Vines!T722,WestNet!T722,Capex_to_Jun_2014!T722,Capex_from_Jul_2014!T722)","v":0},{"$f":"SUM(ICB_at_2000!U722,Vines!U722,WestNet!U722,Capex_to_Jun_2014!U722,Capex_from_Jul_2014!U722)","v":0},{"$f":"SUM(ICB_at_2000!V722,Vines!V722,WestNet!V722,Capex_to_Jun_2014!V722,Capex_from_Jul_2014!V722)","v":0},{"$f":"SUM(ICB_at_2000!W722,Vines!W722,WestNet!W722,Capex_to_Jun_2014!W722,Capex_from_Jul_2014!W722)","v":0},{"$f":"SUM(ICB_at_2000!X722,Vines!X722,WestNet!X722,Capex_to_Jun_2014!X722,Capex_from_Jul_2014!X722)","v":0},{"$f":"SUM(ICB_at_2000!Y722,Vines!Y722,WestNet!Y722,Capex_to_Jun_2014!Y722,Capex_from_Jul_2014!Y722)","v":0},{"$f":"SUM(ICB_at_2000!Z722,Vines!Z722,WestNet!Z722,Capex_to_Jun_2014!Z722,Capex_from_Jul_2014!Z722)","v":0}]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E709:E723)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1.4349045801526721E-2,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM(ICB_at_2000!E727,Vines!E727,WestNet!E727,Capex_to_Jun_2014!E727,Capex_from_Jul_2014!E727)","v":228.18097879708219},{"$f":"SUM(ICB_at_2000!F727,Vines!F727,WestNet!F727,Capex_to_Jun_2014!F727,Capex_from_Jul_2014!F727)","v":228.36131089501808},{"$f":"SUM(ICB_at_2000!G727,Vines!G727,WestNet!G727,Capex_to_Jun_2014!G727,Capex_from_Jul_2014!G727)","v":226.06739756370141},{"$f":"SUM(ICB_at_2000!H727,Vines!H727,WestNet!H727,Capex_to_Jun_2014!H727,Capex_from_Jul_2014!H727)","v":223.7405370033772},{"$f":"SUM(ICB_at_2000!I727,Vines!I727,WestNet!I727,Capex_to_Jun_2014!I727,Capex_from_Jul_2014!I727)","v":221.3864282670886},{"$f":"SUM(ICB_at_2000!J727,Vines!J727,WestNet!J727,Capex_to_Jun_2014!J727,Capex_from_Jul_2014!J727)","v":219.75501240829587},{"$f":"SUM(ICB_at_2000!K727,Vines!K727,WestNet!K727,Capex_to_Jun_2014!K727,Capex_from_Jul_2014!K727)","v":219.27071060281318},{"$f":"SUM(ICB_at_2000!L727,Vines!L727,WestNet!L727,Capex_to_Jun_2014!L727,Capex_from_Jul_2014!L727)","v":218.84548326913622},{"$f":"SUM(ICB_at_2000!M727,Vines!M727,WestNet!M727,Capex_to_Jun_2014!M727,Capex_from_Jul_2014!M727)","v":220.32284972559054},{"$f":"SUM(ICB_at_2000!N727,Vines!N727,WestNet!N727,Capex_to_Jun_2014!N727,Capex_from_Jul_2014!N727)","v":229.92569641203096},{"$f":"SUM(ICB_at_2000!O727,Vines!O727,WestNet!O727,Capex_to_Jun_2014!O727,Capex_from_Jul_2014!O727)","v":237.0920503436092},{"$f":"SUM(ICB_at_2000!P727,Vines!P727,WestNet!P727,Capex_to_Jun_2014!P727,Capex_from_Jul_2014!P727)","v":237.6341208922957},{"$f":"SUM(ICB_at_2000!Q727,Vines!Q727,WestNet!Q727,Capex_to_Jun_2014!Q727,Capex_from_Jul_2014!Q727)","v":238.51596513332274},{"$f":"SUM(ICB_at_2000!R727,Vines!R727,WestNet!R727,Capex_to_Jun_2014!R727,Capex_from_Jul_2014!R727)","v":250.79012840843592},{"$f":"SUM(ICB_at_2000!S727,Vines!S727,WestNet!S727,Capex_to_Jun_2014!S727,Capex_from_Jul_2014!S727)","v":249.25659854573635},{"$f":"SUM(ICB_at_2000!T727,Vines!T727,WestNet!T727,Capex_to_Jun_2014!T727,Capex_from_Jul_2014!T727)","v":250.99569872136752},{"$f":"SUM(ICB_at_2000!U727,Vines!U727,WestNet!U727,Capex_to_Jun_2014!U727,Capex_from_Jul_2014!U727)","v":249.07475250381077},{"$f":"SUM(ICB_at_2000!V727,Vines!V727,WestNet!V727,Capex_to_Jun_2014!V727,Capex_from_Jul_2014!V727)","v":265.22600219333339},{"$f":"SUM(ICB_at_2000!W727,Vines!W727,WestNet!W727,Capex_to_Jun_2014!W727,Capex_from_Jul_2014!W727)","v":311.70381059729846},{"$f":"SUM(ICB_at_2000!X727,Vines!X727,WestNet!X727,Capex_to_Jun_2014!X727,Capex_from_Jul_2014!X727)","v":354.6868521797453},{"$f":"SUM(ICB_at_2000!Y727,Vines!Y727,WestNet!Y727,Capex_to_Jun_2014!Y727,Capex_from_Jul_2014!Y727)","v":389.89399943708349},{"$f":"SUM(ICB_at_2000!Z727,Vines!Z727,WestNet!Z727,Capex_to_Jun_2014!Z727,Capex_from_Jul_2014!Z727)","v":419.0941509291323}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM(ICB_at_2000!E728,Vines!E728,WestNet!E728,Capex_to_Jun_2014!E728,Capex_from_Jul_2014!E728)","v":0},{"$f":"SUM(ICB_at_2000!F728,Vines!F728,WestNet!F728,Capex_to_Jun_2014!F728,Capex_from_Jul_2014!F728)","v":0},{"$f":"SUM(ICB_at_2000!G728,Vines!G728,WestNet!G728,Capex_to_Jun_2014!G728,Capex_from_Jul_2014!G728)","v":0},{"$f":"SUM(ICB_at_2000!H728,Vines!H728,WestNet!H728,Capex_to_Jun_2014!H728,Capex_from_Jul_2014!H728)","v":0},{"$f":"SUM(ICB_at_2000!I728,Vines!I728,WestNet!I728,Capex_to_Jun_2014!I728,Capex_from_Jul_2014!I728)","v":0},{"$f":"SUM(ICB_at_2000!J728,Vines!J728,WestNet!J728,Capex_to_Jun_2014!J728,Capex_from_Jul_2014!J728)","v":0},{"$f":"SUM(ICB_at_2000!K728,Vines!K728,WestNet!K728,Capex_to_Jun_2014!K728,Capex_from_Jul_2014!K728)","v":0},{"$f":"SUM(ICB_at_2000!L728,Vines!L728,WestNet!L728,Capex_to_Jun_2014!L728,Capex_from_Jul_2014!L728)","v":0},{"$f":"SUM(ICB_at_2000!M728,Vines!M728,WestNet!M728,Capex_to_Jun_2014!M728,Capex_from_Jul_2014!M728)","v":0},{"$f":"SUM(ICB_at_2000!N728,Vines!N728,WestNet!N728,Capex_to_Jun_2014!N728,Capex_from_Jul_2014!N728)","v":0},{"$f":"SUM(ICB_at_2000!O728,Vines!O728,WestNet!O728,Capex_to_Jun_2014!O728,Capex_from_Jul_2014!O728)","v":0.50735202708424076},{"$f":"SUM(ICB_at_2000!P728,Vines!P728,WestNet!P728,Capex_to_Jun_2014!P728,Capex_from_Jul_2014!P728)","v":1.1095646298839998},{"$f":"SUM(ICB_at_2000!Q728,Vines!Q728,WestNet!Q728,Capex_to_Jun_2014!Q728,Capex_from_Jul_2014!Q728)","v":0.64295188928639035},{"$f":"SUM(ICB_at_2000!R728,Vines!R728,WestNet!R728,Capex_to_Jun_2014!R728,Capex_from_Jul_2014!R728)","v":6.5225029844323057},{"$f":"SUM(ICB_at_2000!S728,Vines!S728,WestNet!S728,Capex_to_Jun_2014!S728,Capex_from_Jul_2014!S728)","v":10.136750344432306},{"$f":"SUM(ICB_at_2000!T728,Vines!T728,WestNet!T728,Capex_to_Jun_2014!T728,Capex_from_Jul_2014!T728)","v":11.694030441725911},{"$f":"SUM(ICB_at_2000!U728,Vines!U728,WestNet!U728,Capex_to_Jun_2014!U728,Capex_from_Jul_2014!U728)","v":11.592137170849718},{"$f":"SUM(ICB_at_2000!V728,Vines!V728,WestNet!V728,Capex_to_Jun_2014!V728,Capex_from_Jul_2014!V728)","v":13.239085237600682},{"$f":"SUM(ICB_at_2000!W728,Vines!W728,WestNet!W728,Capex_to_Jun_2014!W728,Capex_from_Jul_2014!W728)","v":13.274029931973717},{"$f":"SUM(ICB_at_2000!X728,Vines!X728,WestNet!X728,Capex_to_Jun_2014!X728,Capex_from_Jul_2014!X728)","v":13.306129802895546},{"$f":"SUM(ICB_at_2000!Y728,Vines!Y728,WestNet!Y728,Capex_to_Jun_2014!Y728,Capex_from_Jul_2014!Y728)","v":16.738403982586782},{"$f":"SUM(ICB_at_2000!Z728,Vines!Z728,WestNet!Z728,Capex_to_Jun_2014!Z728,Capex_from_Jul_2014!Z728)","v":17.619679288430532}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000!E729,Vines!E729,WestNet!E729,Capex_to_Jun_2014!E729,Capex_from_Jul_2014!E729)","v":273.28236064919582},{"$f":"SUM(ICB_at_2000!F729,Vines!F729,WestNet!F729,Capex_to_Jun_2014!F729,Capex_from_Jul_2014!F729)","v":272.74691888367425},{"$f":"SUM(ICB_at_2000!G729,Vines!G729,WestNet!G729,Capex_to_Jun_2014!G729,Capex_from_Jul_2014!G729)","v":272.85491752043072},{"$f":"SUM(ICB_at_2000!H729,Vines!H729,WestNet!H729,Capex_to_Jun_2014!H729,Capex_from_Jul_2014!H729)","v":276.23295080230628},{"$f":"SUM(ICB_at_2000!I729,Vines!I729,WestNet!I729,Capex_to_Jun_2014!I729,Capex_from_Jul_2014!I729)","v":282.31020970093482},{"$f":"SUM(ICB_at_2000!J729,Vines!J729,WestNet!J729,Capex_to_Jun_2014!J729,Capex_from_Jul_2014!J729)","v":276.20945257031019},{"$f":"SUM(ICB_at_2000!K729,Vines!K729,WestNet!K729,Capex_to_Jun_2014!K729,Capex_from_Jul_2014!K729)","v":269.98814586600133},{"$f":"SUM(ICB_at_2000!L729,Vines!L729,WestNet!L729,Capex_to_Jun_2014!L729,Capex_from_Jul_2014!L729)","v":263.65429325754786},{"$f":"SUM(ICB_at_2000!M729,Vines!M729,WestNet!M729,Capex_to_Jun_2014!M729,Capex_from_Jul_2014!M729)","v":257.22555539600717},{"$f":"SUM(ICB_at_2000!N729,Vines!N729,WestNet!N729,Capex_to_Jun_2014!N729,Capex_from_Jul_2014!N729)","v":251.80642404781176},{"$f":"SUM(ICB_at_2000!O729,Vines!O729,WestNet!O729,Capex_to_Jun_2014!O729,Capex_from_Jul_2014!O729)","v":249.08228207222044},{"$f":"SUM(ICB_at_2000!P729,Vines!P729,WestNet!P729,Capex_to_Jun_2014!P729,Capex_from_Jul_2014!P729)","v":243.63399812103779},{"$f":"SUM(ICB_at_2000!Q729,Vines!Q729,WestNet!Q729,Capex_to_Jun_2014!Q729,Capex_from_Jul_2014!Q729)","v":238.18571416985515},{"$f":"SUM(ICB_at_2000!R729,Vines!R729,WestNet!R729,Capex_to_Jun_2014!R729,Capex_from_Jul_2014!R729)","v":232.7374302186725},{"$f":"SUM(ICB_at_2000!S729,Vines!S729,WestNet!S729,Capex_to_Jun_2014!S729,Capex_from_Jul_2014!S729)","v":227.28914626748985},{"$f":"SUM(ICB_at_2000!T729,Vines!T729,WestNet!T729,Capex_to_Jun_2014!T729,Capex_from_Jul_2014!T729)","v":227.35473863862154},{"$f":"SUM(ICB_at_2000!U729,Vines!U729,WestNet!U729,Capex_to_Jun_2014!U729,Capex_from_Jul_2014!U729)","v":224.52780550383193},{"$f":"SUM(ICB_at_2000!V729,Vines!V729,WestNet!V729,Capex_to_Jun_2014!V729,Capex_from_Jul_2014!V729)","v":227.38474083500785},{"$f":"SUM(ICB_at_2000!W729,Vines!W729,WestNet!W729,Capex_to_Jun_2014!W729,Capex_from_Jul_2014!W729)","v":227.2741464295643},{"$f":"SUM(ICB_at_2000!X729,Vines!X729,WestNet!X729,Capex_to_Jun_2014!X729,Capex_from_Jul_2014!X729)","v":227.01590684082672},{"$f":"SUM(ICB_at_2000!Y729,Vines!Y729,WestNet!Y729,Capex_to_Jun_2014!Y729,Capex_from_Jul_2014!Y729)","v":226.6027089311338},{"$f":"SUM(ICB_at_2000!Z729,Vines!Z729,WestNet!Z729,Capex_to_Jun_2014!Z729,Capex_from_Jul_2014!Z729)","v":226.02696618418071}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000!E730,Vines!E730,WestNet!E730,Capex_to_Jun_2014!E730,Capex_from_Jul_2014!E730)","v":146.56136762664511},{"$f":"SUM(ICB_at_2000!F730,Vines!F730,WestNet!F730,Capex_to_Jun_2014!F730,Capex_from_Jul_2014!F730)","v":144.48274237368366},{"$f":"SUM(ICB_at_2000!G730,Vines!G730,WestNet!G730,Capex_to_Jun_2014!G730,Capex_from_Jul_2014!G730)","v":140.85616365040795},{"$f":"SUM(ICB_at_2000!H730,Vines!H730,WestNet!H730,Capex_to_Jun_2014!H730,Capex_from_Jul_2014!H730)","v":137.11959677807184},{"$f":"SUM(ICB_at_2000!I730,Vines!I730,WestNet!I730,Capex_to_Jun_2014!I730,Capex_from_Jul_2014!I730)","v":133.42901169568802},{"$f":"SUM(ICB_at_2000!J730,Vines!J730,WestNet!J730,Capex_to_Jun_2014!J730,Capex_from_Jul_2014!J730)","v":138.53248738490646},{"$f":"SUM(ICB_at_2000!K730,Vines!K730,WestNet!K730,Capex_to_Jun_2014!K730,Capex_from_Jul_2014!K730)","v":144.76746938136938},{"$f":"SUM(ICB_at_2000!L730,Vines!L730,WestNet!L730,Capex_to_Jun_2014!L730,Capex_from_Jul_2014!L730)","v":155.71514909819859},{"$f":"SUM(ICB_at_2000!M730,Vines!M730,WestNet!M730,Capex_to_Jun_2014!M730,Capex_from_Jul_2014!M730)","v":164.88058074343465},{"$f":"SUM(ICB_at_2000!N730,Vines!N730,WestNet!N730,Capex_to_Jun_2014!N730,Capex_from_Jul_2014!N730)","v":171.12472274481078},{"$f":"SUM(ICB_at_2000!O730,Vines!O730,WestNet!O730,Capex_to_Jun_2014!O730,Capex_from_Jul_2014!O730)","v":173.60336561131737},{"$f":"SUM(ICB_at_2000!P730,Vines!P730,WestNet!P730,Capex_to_Jun_2014!P730,Capex_from_Jul_2014!P730)","v":178.49840013504593},{"$f":"SUM(ICB_at_2000!Q730,Vines!Q730,WestNet!Q730,Capex_to_Jun_2014!Q730,Capex_from_Jul_2014!Q730)","v":184.09888651584512},{"$f":"SUM(ICB_at_2000!R730,Vines!R730,WestNet!R730,Capex_to_Jun_2014!R730,Capex_from_Jul_2014!R730)","v":200.9437516833695},{"$f":"SUM(ICB_at_2000!S730,Vines!S730,WestNet!S730,Capex_to_Jun_2014!S730,Capex_from_Jul_2014!S730)","v":211.67991889559661},{"$f":"SUM(ICB_at_2000!T730,Vines!T730,WestNet!T730,Capex_to_Jun_2014!T730,Capex_from_Jul_2014!T730)","v":224.87873077197918},{"$f":"SUM(ICB_at_2000!U730,Vines!U730,WestNet!U730,Capex_to_Jun_2014!U730,Capex_from_Jul_2014!U730)","v":221.40270945635064},{"$f":"SUM(ICB_at_2000!V730,Vines!V730,WestNet!V730,Capex_to_Jun_2014!V730,Capex_from_Jul_2014!V730)","v":253.04286352010283},{"$f":"SUM(ICB_at_2000!W730,Vines!W730,WestNet!W730,Capex_to_Jun_2014!W730,Capex_from_Jul_2014!W730)","v":280.38579825130819},{"$f":"SUM(ICB_at_2000!X730,Vines!X730,WestNet!X730,Capex_to_Jun_2014!X730,Capex_from_Jul_2014!X730)","v":305.82282426498671},{"$f":"SUM(ICB_at_2000!Y730,Vines!Y730,WestNet!Y730,Capex_to_Jun_2014!Y730,Capex_from_Jul_2014!Y730)","v":331.93943160750365},{"$f":"SUM(ICB_at_2000!Z730,Vines!Z730,WestNet!Z730,Capex_to_Jun_2014!Z730,Capex_from_Jul_2014!Z730)","v":357.80513601391272}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000!E731,Vines!E731,WestNet!E731,Capex_to_Jun_2014!E731,Capex_from_Jul_2014!E731)","v":41.253875767738371},{"$f":"SUM(ICB_at_2000!F731,Vines!F731,WestNet!F731,Capex_to_Jun_2014!F731,Capex_from_Jul_2014!F731)","v":39.820013946439943},{"$f":"SUM(ICB_at_2000!G731,Vines!G731,WestNet!G731,Capex_to_Jun_2014!G731,Capex_from_Jul_2014!G731)","v":38.325220461128389},{"$f":"SUM(ICB_at_2000!H731,Vines!H731,WestNet!H731,Capex_to_Jun_2014!H731,Capex_from_Jul_2014!H731)","v":36.768244263023234},{"$f":"SUM(ICB_at_2000!I731,Vines!I731,WestNet!I731,Capex_to_Jun_2014!I731,Capex_from_Jul_2014!I731)","v":35.147180674471485},{"$f":"SUM(ICB_at_2000!J731,Vines!J731,WestNet!J731,Capex_to_Jun_2014!J731,Capex_from_Jul_2014!J731)","v":33.845433242083651},{"$f":"SUM(ICB_at_2000!K731,Vines!K731,WestNet!K731,Capex_to_Jun_2014!K731,Capex_from_Jul_2014!K731)","v":32.543685809695816},{"$f":"SUM(ICB_at_2000!L731,Vines!L731,WestNet!L731,Capex_to_Jun_2014!L731,Capex_from_Jul_2014!L731)","v":31.241938377307985},{"$f":"SUM(ICB_at_2000!M731,Vines!M731,WestNet!M731,Capex_to_Jun_2014!M731,Capex_from_Jul_2014!M731)","v":29.940190944920154},{"$f":"SUM(ICB_at_2000!N731,Vines!N731,WestNet!N731,Capex_to_Jun_2014!N731,Capex_from_Jul_2014!N731)","v":28.638443512532323},{"$f":"SUM(ICB_at_2000!O731,Vines!O731,WestNet!O731,Capex_to_Jun_2014!O731,Capex_from_Jul_2014!O731)","v":27.987569796338406},{"$f":"SUM(ICB_at_2000!P731,Vines!P731,WestNet!P731,Capex_to_Jun_2014!P731,Capex_from_Jul_2014!P731)","v":26.685822363950574},{"$f":"SUM(ICB_at_2000!Q731,Vines!Q731,WestNet!Q731,Capex_to_Jun_2014!Q731,Capex_from_Jul_2014!Q731)","v":25.384074931562743},{"$f":"SUM(ICB_at_2000!R731,Vines!R731,WestNet!R731,Capex_to_Jun_2014!R731,Capex_from_Jul_2014!R731)","v":24.082327499174912},{"$f":"SUM(ICB_at_2000!S731,Vines!S731,WestNet!S731,Capex_to_Jun_2014!S731,Capex_from_Jul_2014!S731)","v":22.780580066787081},{"$f":"SUM(ICB_at_2000!T731,Vines!T731,WestNet!T731,Capex_to_Jun_2014!T731,Capex_from_Jul_2014!T731)","v":22.404620075836377},{"$f":"SUM(ICB_at_2000!U731,Vines!U731,WestNet!U731,Capex_to_Jun_2014!U731,Capex_from_Jul_2014!U731)","v":21.72918667649131},{"$f":"SUM(ICB_at_2000!V731,Vines!V731,WestNet!V731,Capex_to_Jun_2014!V731,Capex_from_Jul_2014!V731)","v":21.61386877904215},{"$f":"SUM(ICB_at_2000!W731,Vines!W731,WestNet!W731,Capex_to_Jun_2014!W731,Capex_from_Jul_2014!W731)","v":20.769577029860812},{"$f":"SUM(ICB_at_2000!X731,Vines!X731,WestNet!X731,Capex_to_Jun_2014!X731,Capex_from_Jul_2014!X731)","v":19.86956202523351},{"$f":"SUM(ICB_at_2000!Y731,Vines!Y731,WestNet!Y731,Capex_to_Jun_2014!Y731,Capex_from_Jul_2014!Y731)","v":18.911565284731179},{"$f":"SUM(ICB_at_2000!Z731,Vines!Z731,WestNet!Z731,Capex_to_Jun_2014!Z731,Capex_from_Jul_2014!Z731)","v":17.893250230937959}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,{"$f":"SUM(ICB_at_2000!E732,Vines!E732,WestNet!E732,Capex_to_Jun_2014!E732,Capex_from_Jul_2014!E732)","v":14.594470144638386},{"$f":"SUM(ICB_at_2000!F732,Vines!F732,WestNet!F732,Capex_to_Jun_2014!F732,Capex_from_Jul_2014!F732)","v":14.257416921660658},{"$f":"SUM(ICB_at_2000!G732,Vines!G732,WestNet!G732,Capex_to_Jun_2014!G732,Capex_from_Jul_2014!G732)","v":13.710703120207262},{"$f":"SUM(ICB_at_2000!H732,Vines!H732,WestNet!H732,Capex_to_Jun_2014!H732,Capex_from_Jul_2014!H732)","v":13.134983518798432},{"$f":"SUM(ICB_at_2000!I732,Vines!I732,WestNet!I732,Capex_to_Jun_2014!I732,Capex_from_Jul_2014!I732)","v":12.562759768917573},{"$f":"SUM(ICB_at_2000!J732,Vines!J732,WestNet!J732,Capex_to_Jun_2014!J732,Capex_from_Jul_2014!J732)","v":12.113622413720341},{"$f":"SUM(ICB_at_2000!K732,Vines!K732,WestNet!K732,Capex_to_Jun_2014!K732,Capex_from_Jul_2014!K732)","v":12.431587489017561},{"$f":"SUM(ICB_at_2000!L732,Vines!L732,WestNet!L732,Capex_to_Jun_2014!L732,Capex_from_Jul_2014!L732)","v":12.585179794983965},{"$f":"SUM(ICB_at_2000!M732,Vines!M732,WestNet!M732,Capex_to_Jun_2014!M732,Capex_from_Jul_2014!M732)","v":12.210631416780654},{"$f":"SUM(ICB_at_2000!N732,Vines!N732,WestNet!N732,Capex_to_Jun_2014!N732,Capex_from_Jul_2014!N732)","v":12.482135956647268},{"$f":"SUM(ICB_at_2000!O732,Vines!O732,WestNet!O732,Capex_to_Jun_2014!O732,Capex_from_Jul_2014!O732)","v":12.437685317038975},{"$f":"SUM(ICB_at_2000!P732,Vines!P732,WestNet!P732,Capex_to_Jun_2014!P732,Capex_from_Jul_2014!P732)","v":12.023315419957916},{"$f":"SUM(ICB_at_2000!Q732,Vines!Q732,WestNet!Q732,Capex_to_Jun_2014!Q732,Capex_from_Jul_2014!Q732)","v":11.81840981450158},{"$f":"SUM(ICB_at_2000!R732,Vines!R732,WestNet!R732,Capex_to_Jun_2014!R732,Capex_from_Jul_2014!R732)","v":12.3867627847679},{"$f":"SUM(ICB_at_2000!S732,Vines!S732,WestNet!S732,Capex_to_Jun_2014!S732,Capex_from_Jul_2014!S732)","v":12.355782713642355},{"$f":"SUM(ICB_at_2000!T732,Vines!T732,WestNet!T732,Capex_to_Jun_2014!T732,Capex_from_Jul_2014!T732)","v":13.125071347122057},{"$f":"SUM(ICB_at_2000!U732,Vines!U732,WestNet!U732,Capex_to_Jun_2014!U732,Capex_from_Jul_2014!U732)","v":12.743824577314776},{"$f":"SUM(ICB_at_2000!V732,Vines!V732,WestNet!V732,Capex_to_Jun_2014!V732,Capex_from_Jul_2014!V732)","v":16.152884700397948},{"$f":"SUM(ICB_at_2000!W732,Vines!W732,WestNet!W732,Capex_to_Jun_2014!W732,Capex_from_Jul_2014!W732)","v":17.187124107576487},{"$f":"SUM(ICB_at_2000!X732,Vines!X732,WestNet!X732,Capex_to_Jun_2014!X732,Capex_from_Jul_2014!X732)","v":18.151016402285727},{"$f":"SUM(ICB_at_2000!Y732,Vines!Y732,WestNet!Y732,Capex_to_Jun_2014!Y732,Capex_from_Jul_2014!Y732)","v":19.120831745527191},{"$f":"SUM(ICB_at_2000!Z732,Vines!Z732,WestNet!Z732,Capex_to_Jun_2014!Z732,Capex_from_Jul_2014!Z732)","v":20.618461104027965}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,{"$f":"SUM(ICB_at_2000!E733,Vines!E733,WestNet!E733,Capex_to_Jun_2014!E733,Capex_from_Jul_2014!E733)","v":2.9176296254207421},{"$f":"SUM(ICB_at_2000!F733,Vines!F733,WestNet!F733,Capex_to_Jun_2014!F733,Capex_from_Jul_2014!F733)","v":2.784117348051526},{"$f":"SUM(ICB_at_2000!G733,Vines!G733,WestNet!G733,Capex_to_Jun_2014!G733,Capex_from_Jul_2014!G733)","v":2.633500850648415},{"$f":"SUM(ICB_at_2000!H733,Vines!H733,WestNet!H733,Capex_to_Jun_2014!H733,Capex_from_Jul_2014!H733)","v":2.482884349639694},{"$f":"SUM(ICB_at_2000!I733,Vines!I733,WestNet!I733,Capex_to_Jun_2014!I733,Capex_from_Jul_2014!I733)","v":2.332267845113305},{"$f":"SUM(ICB_at_2000!J733,Vines!J733,WestNet!J733,Capex_to_Jun_2014!J733,Capex_from_Jul_2014!J733)","v":2.2095169058968152},{"$f":"SUM(ICB_at_2000!K733,Vines!K733,WestNet!K733,Capex_to_Jun_2014!K733,Capex_from_Jul_2014!K733)","v":2.0865183738546604},{"$f":"SUM(ICB_at_2000!L733,Vines!L733,WestNet!L733,Capex_to_Jun_2014!L733,Capex_from_Jul_2014!L733)","v":1.9632768086995438},{"$f":"SUM(ICB_at_2000!M733,Vines!M733,WestNet!M733,Capex_to_Jun_2014!M733,Capex_from_Jul_2014!M733)","v":1.8539155389399045},{"$f":"SUM(ICB_at_2000!N733,Vines!N733,WestNet!N733,Capex_to_Jun_2014!N733,Capex_from_Jul_2014!N733)","v":3.5937262391324154},{"$f":"SUM(ICB_at_2000!O733,Vines!O733,WestNet!O733,Capex_to_Jun_2014!O733,Capex_from_Jul_2014!O733)","v":5.3758247909544075},{"$f":"SUM(ICB_at_2000!P733,Vines!P733,WestNet!P733,Capex_to_Jun_2014!P733,Capex_from_Jul_2014!P733)","v":5.3416707766437979},{"$f":"SUM(ICB_at_2000!Q733,Vines!Q733,WestNet!Q733,Capex_to_Jun_2014!Q733,Capex_from_Jul_2014!Q733)","v":5.3492786560263959},{"$f":"SUM(ICB_at_2000!R733,Vines!R733,WestNet!R733,Capex_to_Jun_2014!R733,Capex_from_Jul_2014!R733)","v":5.1154486833859965},{"$f":"SUM(ICB_at_2000!S733,Vines!S733,WestNet!S733,Capex_to_Jun_2014!S733,Capex_from_Jul_2014!S733)","v":4.878197621533535},{"$f":"SUM(ICB_at_2000!T733,Vines!T733,WestNet!T733,Capex_to_Jun_2014!T733,Capex_from_Jul_2014!T733)","v":4.8324699760780385},{"$f":"SUM(ICB_at_2000!U733,Vines!U733,WestNet!U733,Capex_to_Jun_2014!U733,Capex_from_Jul_2014!U733)","v":4.7150849096944576},{"$f":"SUM(ICB_at_2000!V733,Vines!V733,WestNet!V733,Capex_to_Jun_2014!V733,Capex_from_Jul_2014!V733)","v":4.7183092276114094},{"$f":"SUM(ICB_at_2000!W733,Vines!W733,WestNet!W733,Capex_to_Jun_2014!W733,Capex_from_Jul_2014!W733)","v":5.1993255796376259},{"$f":"SUM(ICB_at_2000!X733,Vines!X733,WestNet!X733,Capex_to_Jun_2014!X733,Capex_from_Jul_2014!X733)","v":13.988486996810487},{"$f":"SUM(ICB_at_2000!Y733,Vines!Y733,WestNet!Y733,Capex_to_Jun_2014!Y733,Capex_from_Jul_2014!Y733)","v":18.230168400320046},{"$f":"SUM(ICB_at_2000!Z733,Vines!Z733,WestNet!Z733,Capex_to_Jun_2014!Z733,Capex_from_Jul_2014!Z733)","v":24.860551577050373}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"SUM(ICB_at_2000!E734,Vines!E734,WestNet!E734,Capex_to_Jun_2014!E734,Capex_from_Jul_2014!E734)","v":2.5489345885954093},{"$f":"SUM(ICB_at_2000!F734,Vines!F734,WestNet!F734,Capex_to_Jun_2014!F734,Capex_from_Jul_2014!F734)","v":2.5082907867153956},{"$f":"SUM(ICB_at_2000!G734,Vines!G734,WestNet!G734,Capex_to_Jun_2014!G734,Capex_from_Jul_2014!G734)","v":2.3810935715777193},{"$f":"SUM(ICB_at_2000!H734,Vines!H734,WestNet!H734,Capex_to_Jun_2014!H734,Capex_from_Jul_2014!H734)","v":2.250032263780763},{"$f":"SUM(ICB_at_2000!I734,Vines!I734,WestNet!I734,Capex_to_Jun_2014!I734,Capex_from_Jul_2014!I734)","v":2.1151257125570111},{"$f":"SUM(ICB_at_2000!J734,Vines!J734,WestNet!J734,Capex_to_Jun_2014!J734,Capex_from_Jul_2014!J734)","v":1.9974442206893077},{"$f":"SUM(ICB_at_2000!K734,Vines!K734,WestNet!K734,Capex_to_Jun_2014!K734,Capex_from_Jul_2014!K734)","v":1.8793437697058639},{"$f":"SUM(ICB_at_2000!L734,Vines!L734,WestNet!L734,Capex_to_Jun_2014!L734,Capex_from_Jul_2014!L734)","v":1.8077401883885047},{"$f":"SUM(ICB_at_2000!M734,Vines!M734,WestNet!M734,Capex_to_Jun_2014!M734,Capex_from_Jul_2014!M734)","v":1.8200114988140381},{"$f":"SUM(ICB_at_2000!N734,Vines!N734,WestNet!N734,Capex_to_Jun_2014!N734,Capex_from_Jul_2014!N734)","v":0.75120165535068462},{"$f":"SUM(ICB_at_2000!O734,Vines!O734,WestNet!O734,Capex_to_Jun_2014!O734,Capex_from_Jul_2014!O734)","v":0.86415015051456456},{"$f":"SUM(ICB_at_2000!P734,Vines!P734,WestNet!P734,Capex_to_Jun_2014!P734,Capex_from_Jul_2014!P734)","v":1.9817013775826799},{"$f":"SUM(ICB_at_2000!Q734,Vines!Q734,WestNet!Q734,Capex_to_Jun_2014!Q734,Capex_from_Jul_2014!Q734)","v":2.6481682501193884},{"$f":"SUM(ICB_at_2000!R734,Vines!R734,WestNet!R734,Capex_to_Jun_2014!R734,Capex_from_Jul_2014!R734)","v":6.7896654402769601},{"$f":"SUM(ICB_at_2000!S734,Vines!S734,WestNet!S734,Capex_to_Jun_2014!S734,Capex_from_Jul_2014!S734)","v":16.845697801310433},{"$f":"SUM(ICB_at_2000!T734,Vines!T734,WestNet!T734,Capex_to_Jun_2014!T734,Capex_from_Jul_2014!T734)","v":19.138557073826533},{"$f":"SUM(ICB_at_2000!U734,Vines!U734,WestNet!U734,Capex_to_Jun_2014!U734,Capex_from_Jul_2014!U734)","v":18.876401971667015},{"$f":"SUM(ICB_at_2000!V734,Vines!V734,WestNet!V734,Capex_to_Jun_2014!V734,Capex_from_Jul_2014!V734)","v":29.360813813517321},{"$f":"SUM(ICB_at_2000!W734,Vines!W734,WestNet!W734,Capex_to_Jun_2014!W734,Capex_from_Jul_2014!W734)","v":29.649489017078974},{"$f":"SUM(ICB_at_2000!X734,Vines!X734,WestNet!X734,Capex_to_Jun_2014!X734,Capex_from_Jul_2014!X734)","v":29.703739813965402},{"$f":"SUM(ICB_at_2000!Y734,Vines!Y734,WestNet!Y734,Capex_to_Jun_2014!Y734,Capex_from_Jul_2014!Y734)","v":29.295571336808241},{"$f":"SUM(ICB_at_2000!Z734,Vines!Z734,WestNet!Z734,Capex_to_Jun_2014!Z734,Capex_from_Jul_2014!Z734)","v":28.872676910048511}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,{"$f":"SUM(ICB_at_2000!E735,Vines!E735,WestNet!E735,Capex_to_Jun_2014!E735,Capex_from_Jul_2014!E735)","v":90.977598361207768},{"$f":"SUM(ICB_at_2000!F735,Vines!F735,WestNet!F735,Capex_to_Jun_2014!F735,Capex_from_Jul_2014!F735)","v":96.821969212862797},{"$f":"SUM(ICB_at_2000!G735,Vines!G735,WestNet!G735,Capex_to_Jun_2014!G735,Capex_from_Jul_2014!G735)","v":113.24355027836967},{"$f":"SUM(ICB_at_2000!H735,Vines!H735,WestNet!H735,Capex_to_Jun_2014!H735,Capex_from_Jul_2014!H735)","v":127.86843852764186},{"$f":"SUM(ICB_at_2000!I735,Vines!I735,WestNet!I735,Capex_to_Jun_2014!I735,Capex_from_Jul_2014!I735)","v":139.53226751464547},{"$f":"SUM(ICB_at_2000!J735,Vines!J735,WestNet!J735,Capex_to_Jun_2014!J735,Capex_from_Jul_2014!J735)","v":147.06053690163921},{"$f":"SUM(ICB_at_2000!K735,Vines!K735,WestNet!K735,Capex_to_Jun_2014!K735,Capex_from_Jul_2014!K735)","v":157.27112712391218},{"$f":"SUM(ICB_at_2000!L735,Vines!L735,WestNet!L735,Capex_to_Jun_2014!L735,Capex_from_Jul_2014!L735)","v":163.69030265053627},{"$f":"SUM(ICB_at_2000!M735,Vines!M735,WestNet!M735,Capex_to_Jun_2014!M735,Capex_from_Jul_2014!M735)","v":167.40505835127038},{"$f":"SUM(ICB_at_2000!N735,Vines!N735,WestNet!N735,Capex_to_Jun_2014!N735,Capex_from_Jul_2014!N735)","v":171.9111448679372},{"$f":"SUM(ICB_at_2000!O735,Vines!O735,WestNet!O735,Capex_to_Jun_2014!O735,Capex_from_Jul_2014!O735)","v":177.30930850648093},{"$f":"SUM(ICB_at_2000!P735,Vines!P735,WestNet!P735,Capex_to_Jun_2014!P735,Capex_from_Jul_2014!P735)","v":189.45014715617808},{"$f":"SUM(ICB_at_2000!Q735,Vines!Q735,WestNet!Q735,Capex_to_Jun_2014!Q735,Capex_from_Jul_2014!Q735)","v":198.37585288540711},{"$f":"SUM(ICB_at_2000!R735,Vines!R735,WestNet!R735,Capex_to_Jun_2014!R735,Capex_from_Jul_2014!R735)","v":208.53017978694461},{"$f":"SUM(ICB_at_2000!S735,Vines!S735,WestNet!S735,Capex_to_Jun_2014!S735,Capex_from_Jul_2014!S735)","v":226.74183095684475},{"$f":"SUM(ICB_at_2000!T735,Vines!T735,WestNet!T735,Capex_to_Jun_2014!T735,Capex_from_Jul_2014!T735)","v":240.15322361871796},{"$f":"SUM(ICB_at_2000!U735,Vines!U735,WestNet!U735,Capex_to_Jun_2014!U735,Capex_from_Jul_2014!U735)","v":233.45747060344866},{"$f":"SUM(ICB_at_2000!V735,Vines!V735,WestNet!V735,Capex_to_Jun_2014!V735,Capex_from_Jul_2014!V735)","v":268.86753672988073},{"$f":"SUM(ICB_at_2000!W735,Vines!W735,WestNet!W735,Capex_to_Jun_2014!W735,Capex_from_Jul_2014!W735)","v":294.02406224610957},{"$f":"SUM(ICB_at_2000!X735,Vines!X735,WestNet!X735,Capex_to_Jun_2014!X735,Capex_from_Jul_2014!X735)","v":318.87040944502678},{"$f":"SUM(ICB_at_2000!Y735,Vines!Y735,WestNet!Y735,Capex_to_Jun_2014!Y735,Capex_from_Jul_2014!Y735)","v":344.03013599609415},{"$f":"SUM(ICB_at_2000!Z735,Vines!Z735,WestNet!Z735,Capex_to_Jun_2014!Z735,Capex_from_Jul_2014!Z735)","v":368.4948885556945}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000!E736,Vines!E736,WestNet!E736,Capex_to_Jun_2014!E736,Capex_from_Jul_2014!E736)","v":19.827649178691015},{"$f":"SUM(ICB_at_2000!F736,Vines!F736,WestNet!F736,Capex_to_Jun_2014!F736,Capex_from_Jul_2014!F736)","v":14.569901615851794},{"$f":"SUM(ICB_at_2000!G736,Vines!G736,WestNet!G736,Capex_to_Jun_2014!G736,Capex_from_Jul_2014!G736)","v":8.6744705453228548},{"$f":"SUM(ICB_at_2000!H736,Vines!H736,WestNet!H736,Capex_to_Jun_2014!H736,Capex_from_Jul_2014!H736)","v":2.6822076135310473},{"$f":"SUM(ICB_at_2000!I736,Vines!I736,WestNet!I736,Capex_to_Jun_2014!I736,Capex_from_Jul_2014!I736)","v":-3.7552783508669818},{"$f":"SUM(ICB_at_2000!J736,Vines!J736,WestNet!J736,Capex_to_Jun_2014!J736,Capex_from_Jul_2014!J736)","v":-3.7552783508669818},{"$f":"SUM(ICB_at_2000!K736,Vines!K736,WestNet!K736,Capex_to_Jun_2014!K736,Capex_from_Jul_2014!K736)","v":-3.7552783508669823},{"$f":"SUM(ICB_at_2000!L736,Vines!L736,WestNet!L736,Capex_to_Jun_2014!L736,Capex_from_Jul_2014!L736)","v":-3.7552783508669823},{"$f":"SUM(ICB_at_2000!M736,Vines!M736,WestNet!M736,Capex_to_Jun_2014!M736,Capex_from_Jul_2014!M736)","v":-3.7552783508669823},{"$f":"SUM(ICB_at_2000!N736,Vines!N736,WestNet!N736,Capex_to_Jun_2014!N736,Capex_from_Jul_2014!N736)","v":1.3324561833105367E-15},{"$f":"SUM(ICB_at_2000!O736,Vines!O736,WestNet!O736,Capex_to_Jun_2014!O736,Capex_from_Jul_2014!O736)","v":3.1887426759894635},{"$f":"SUM(ICB_at_2000!P736,Vines!P736,WestNet!P736,Capex_to_Jun_2014!P736,Capex_from_Jul_2014!P736)","v":2.7537779766566097},{"$f":"SUM(ICB_at_2000!Q736,Vines!Q736,WestNet!Q736,Capex_to_Jun_2014!Q736,Capex_from_Jul_2014!Q736)","v":2.4338860589404705},{"$f":"SUM(ICB_at_2000!R736,Vines!R736,WestNet!R736,Capex_to_Jun_2014!R736,Capex_from_Jul_2014!R736)","v":2.5273124504114923},{"$f":"SUM(ICB_at_2000!S736,Vines!S736,WestNet!S736,Capex_to_Jun_2014!S736,Capex_from_Jul_2014!S736)","v":3.1300617396727084},{"$f":"SUM(ICB_at_2000!T736,Vines!T736,WestNet!T736,Capex_to_Jun_2014!T736,Capex_from_Jul_2014!T736)","v":3.1318158226487816},{"$f":"SUM(ICB_at_2000!U736,Vines!U736,WestNet!U736,Capex_to_Jun_2014!U736,Capex_from_Jul_2014!U736)","v":2.8627827841865829},{"$f":"SUM(ICB_at_2000!V736,Vines!V736,WestNet!V736,Capex_to_Jun_2014!V736,Capex_from_Jul_2014!V736)","v":4.2226872517491181},{"$f":"SUM(ICB_at_2000!W736,Vines!W736,WestNet!W736,Capex_to_Jun_2014!W736,Capex_from_Jul_2014!W736)","v":5.0571664207466105},{"$f":"SUM(ICB_at_2000!X736,Vines!X736,WestNet!X736,Capex_to_Jun_2014!X736,Capex_from_Jul_2014!X736)","v":5.8127153498116471},{"$f":"SUM(ICB_at_2000!Y736,Vines!Y736,WestNet!Y736,Capex_to_Jun_2014!Y736,Capex_from_Jul_2014!Y736)","v":6.1714232721695677},{"$f":"SUM(ICB_at_2000!Z736,Vines!Z736,WestNet!Z736,Capex_to_Jun_2014!Z736,Capex_from_Jul_2014!Z736)","v":6.4345573874690949}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000!E737,Vines!E737,WestNet!E737,Capex_to_Jun_2014!E737,Capex_from_Jul_2014!E737)","v":0},{"$f":"SUM(ICB_at_2000!F737,Vines!F737,WestNet!F737,Capex_to_Jun_2014!F737,Capex_from_Jul_2014!F737)","v":0},{"$f":"SUM(ICB_at_2000!G737,Vines!G737,WestNet!G737,Capex_to_Jun_2014!G737,Capex_from_Jul_2014!G737)","v":0},{"$f":"SUM(ICB_at_2000!H737,Vines!H737,WestNet!H737,Capex_to_Jun_2014!H737,Capex_from_Jul_2014!H737)","v":0},{"$f":"SUM(ICB_at_2000!I737,Vines!I737,WestNet!I737,Capex_to_Jun_2014!I737,Capex_from_Jul_2014!I737)","v":0},{"$f":"SUM(ICB_at_2000!J737,Vines!J737,WestNet!J737,Capex_to_Jun_2014!J737,Capex_from_Jul_2014!J737)","v":0},{"$f":"SUM(ICB_at_2000!K737,Vines!K737,WestNet!K737,Capex_to_Jun_2014!K737,Capex_from_Jul_2014!K737)","v":0},{"$f":"SUM(ICB_at_2000!L737,Vines!L737,WestNet!L737,Capex_to_Jun_2014!L737,Capex_from_Jul_2014!L737)","v":0},{"$f":"SUM(ICB_at_2000!M737,Vines!M737,WestNet!M737,Capex_to_Jun_2014!M737,Capex_from_Jul_2014!M737)","v":0},{"$f":"SUM(ICB_at_2000!N737,Vines!N737,WestNet!N737,Capex_to_Jun_2014!N737,Capex_from_Jul_2014!N737)","v":0},{"$f":"SUM(ICB_at_2000!O737,Vines!O737,WestNet!O737,Capex_to_Jun_2014!O737,Capex_from_Jul_2014!O737)","v":0},{"$f":"SUM(ICB_at_2000!P737,Vines!P737,WestNet!P737,Capex_to_Jun_2014!P737,Capex_from_Jul_2014!P737)","v":0.51289599905562977},{"$f":"SUM(ICB_at_2000!Q737,Vines!Q737,WestNet!Q737,Capex_to_Jun_2014!Q737,Capex_from_Jul_2014!Q737)","v":1.3088854478980714},{"$f":"SUM(ICB_at_2000!R737,Vines!R737,WestNet!R737,Capex_to_Jun_2014!R737,Capex_from_Jul_2014!R737)","v":4.5959487906916259},{"$f":"SUM(ICB_at_2000!S737,Vines!S737,WestNet!S737,Capex_to_Jun_2014!S737,Capex_from_Jul_2014!S737)","v":8.3732497942327431},{"$f":"SUM(ICB_at_2000!T737,Vines!T737,WestNet!T737,Capex_to_Jun_2014!T737,Capex_from_Jul_2014!T737)","v":10.453882256775884},{"$f":"SUM(ICB_at_2000!U737,Vines!U737,WestNet!U737,Capex_to_Jun_2014!U737,Capex_from_Jul_2014!U737)","v":9.0608637802558576},{"$f":"SUM(ICB_at_2000!V737,Vines!V737,WestNet!V737,Capex_to_Jun_2014!V737,Capex_from_Jul_2014!V737)","v":9.0751542974535013},{"$f":"SUM(ICB_at_2000!W737,Vines!W737,WestNet!W737,Capex_to_Jun_2014!W737,Capex_from_Jul_2014!W737)","v":7.0736889666384446},{"$f":"SUM(ICB_at_2000!X737,Vines!X737,WestNet!X737,Capex_to_Jun_2014!X737,Capex_from_Jul_2014!X737)","v":5.7296412085278643},{"$f":"SUM(ICB_at_2000!Y737,Vines!Y737,WestNet!Y737,Capex_to_Jun_2014!Y737,Capex_from_Jul_2014!Y737)","v":8.0493127136197753},{"$f":"SUM(ICB_at_2000!Z737,Vines!Z737,WestNet!Z737,Capex_to_Jun_2014!Z737,Capex_from_Jul_2014!Z737)","v":10.232333708378743}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,{"$f":"SUM(ICB_at_2000!E738,Vines!E738,WestNet!E738,Capex_to_Jun_2014!E738,Capex_from_Jul_2014!E738)","v":4.629901822099785},{"$f":"SUM(ICB_at_2000!F738,Vines!F738,WestNet!F738,Capex_to_Jun_2014!F738,Capex_from_Jul_2014!F738)","v":5.5007915039836615},{"$f":"SUM(ICB_at_2000!G738,Vines!G738,WestNet!G738,Capex_to_Jun_2014!G738,Capex_from_Jul_2014!G738)","v":5.9915680174511827},{"$f":"SUM(ICB_at_2000!H738,Vines!H738,WestNet!H738,Capex_to_Jun_2014!H738,Capex_from_Jul_2014!H738)","v":6.4442060948704505},{"$f":"SUM(ICB_at_2000!I738,Vines!I738,WestNet!I738,Capex_to_Jun_2014!I738,Capex_from_Jul_2014!I738)","v":7.7263587945975081},{"$f":"SUM(ICB_at_2000!J738,Vines!J738,WestNet!J738,Capex_to_Jun_2014!J738,Capex_from_Jul_2014!J738)","v":6.6492930301629594},{"$f":"SUM(ICB_at_2000!K738,Vines!K738,WestNet!K738,Capex_to_Jun_2014!K738,Capex_from_Jul_2014!K738)","v":4.2487202341784966},{"$f":"SUM(ICB_at_2000!L738,Vines!L738,WestNet!L738,Capex_to_Jun_2014!L738,Capex_from_Jul_2014!L738)","v":1.1056191174251131},{"$f":"SUM(ICB_at_2000!M738,Vines!M738,WestNet!M738,Capex_to_Jun_2014!M738,Capex_from_Jul_2014!M738)","v":0.26282053031852159},{"$f":"SUM(ICB_at_2000!N738,Vines!N738,WestNet!N738,Capex_to_Jun_2014!N738,Capex_from_Jul_2014!N738)","v":4.1388731820451774},{"$f":"SUM(ICB_at_2000!O738,Vines!O738,WestNet!O738,Capex_to_Jun_2014!O738,Capex_from_Jul_2014!O738)","v":5.6819372811058972},{"$f":"SUM(ICB_at_2000!P738,Vines!P738,WestNet!P738,Capex_to_Jun_2014!P738,Capex_from_Jul_2014!P738)","v":8.3784067137343925},{"$f":"SUM(ICB_at_2000!Q738,Vines!Q738,WestNet!Q738,Capex_to_Jun_2014!Q738,Capex_from_Jul_2014!Q738)","v":8.9909190687793021},{"$f":"SUM(ICB_at_2000!R738,Vines!R738,WestNet!R738,Capex_to_Jun_2014!R738,Capex_from_Jul_2014!R738)","v":10.77311364307258},{"$f":"SUM(ICB_at_2000!S738,Vines!S738,WestNet!S738,Capex_to_Jun_2014!S738,Capex_from_Jul_2014!S738)","v":10.804721804095559},{"$f":"SUM(ICB_at_2000!T738,Vines!T738,WestNet!T738,Capex_to_Jun_2014!T738,Capex_from_Jul_2014!T738)","v":14.925928212732959},{"$f":"SUM(ICB_at_2000!U738,Vines!U738,WestNet!U738,Capex_to_Jun_2014!U738,Capex_from_Jul_2014!U738)","v":12.830924919172261},{"$f":"SUM(ICB_at_2000!V738,Vines!V738,WestNet!V738,Capex_to_Jun_2014!V738,Capex_from_Jul_2014!V738)","v":18.547968089966925},{"$f":"SUM(ICB_at_2000!W738,Vines!W738,WestNet!W738,Capex_to_Jun_2014!W738,Capex_from_Jul_2014!W738)","v":20.477886358540445},{"$f":"SUM(ICB_at_2000!X738,Vines!X738,WestNet!X738,Capex_to_Jun_2014!X738,Capex_from_Jul_2014!X738)","v":19.926311542696229},{"$f":"SUM(ICB_at_2000!Y738,Vines!Y738,WestNet!Y738,Capex_to_Jun_2014!Y738,Capex_from_Jul_2014!Y738)","v":18.033558714208034},{"$f":"SUM(ICB_at_2000!Z738,Vines!Z738,WestNet!Z738,Capex_to_Jun_2014!Z738,Capex_from_Jul_2014!Z738)","v":14.591801335474257}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,{"$f":"SUM(ICB_at_2000!E739,Vines!E739,WestNet!E739,Capex_to_Jun_2014!E739,Capex_from_Jul_2014!E739)","v":1.580213405548076E-4},{"$f":"SUM(ICB_at_2000!F739,Vines!F739,WestNet!F739,Capex_to_Jun_2014!F739,Capex_from_Jul_2014!F739)","v":5.9824085417465164E-3},{"$f":"SUM(ICB_at_2000!G739,Vines!G739,WestNet!G739,Capex_to_Jun_2014!G739,Capex_from_Jul_2014!G739)","v":2.3397788689460843},{"$f":"SUM(ICB_at_2000!H739,Vines!H739,WestNet!H739,Capex_to_Jun_2014!H739,Capex_from_Jul_2014!H739)","v":6.4164555879481071},{"$f":"SUM(ICB_at_2000!I739,Vines!I739,WestNet!I739,Capex_to_Jun_2014!I739,Capex_from_Jul_2014!I739)","v":15.516013976939744},{"$f":"SUM(ICB_at_2000!J739,Vines!J739,WestNet!J739,Capex_to_Jun_2014!J739,Capex_from_Jul_2014!J739)","v":12.412811181551795},{"$f":"SUM(ICB_at_2000!K739,Vines!K739,WestNet!K739,Capex_to_Jun_2014!K739,Capex_from_Jul_2014!K739)","v":9.3096083861638466},{"$f":"SUM(ICB_at_2000!L739,Vines!L739,WestNet!L739,Capex_to_Jun_2014!L739,Capex_from_Jul_2014!L739)","v":6.2064055907758977},{"$f":"SUM(ICB_at_2000!M739,Vines!M739,WestNet!M739,Capex_to_Jun_2014!M739,Capex_from_Jul_2014!M739)","v":3.1032027953879489},{"$f":"SUM(ICB_at_2000!N739,Vines!N739,WestNet!N739,Capex_to_Jun_2014!N739,Capex_from_Jul_2014!N739)","v":1.2342768652066944E-15},{"$f":"SUM(ICB_at_2000!O739,Vines!O739,WestNet!O739,Capex_to_Jun_2014!O739,Capex_from_Jul_2014!O739)","v":1.2342540357375668E-15},{"$f":"SUM(ICB_at_2000!P739,Vines!P739,WestNet!P739,Capex_to_Jun_2014!P739,Capex_from_Jul_2014!P739)","v":1.2342540357375668E-15},{"$f":"SUM(ICB_at_2000!Q739,Vines!Q739,WestNet!Q739,Capex_to_Jun_2014!Q739,Capex_from_Jul_2014!Q739)","v":1.2342540357375668E-15},{"$f":"SUM(ICB_at_2000!R739,Vines!R739,WestNet!R739,Capex_to_Jun_2014!R739,Capex_from_Jul_2014!R739)","v":1.2342540357375668E-15},{"$f":"SUM(ICB_at_2000!S739,Vines!S739,WestNet!S739,Capex_to_Jun_2014!S739,Capex_from_Jul_2014!S739)","v":1.2342540357375668E-15},{"$f":"SUM(ICB_at_2000!T739,Vines!T739,WestNet!T739,Capex_to_Jun_2014!T739,Capex_from_Jul_2014!T739)","v":0},{"$f":"SUM(ICB_at_2000!U739,Vines!U739,WestNet!U739,Capex_to_Jun_2014!U739,Capex_from_Jul_2014!U739)","v":0},{"$f":"SUM(ICB_at_2000!V739,Vines!V739,WestNet!V739,Capex_to_Jun_2014!V739,Capex_from_Jul_2014!V739)","v":0},{"$f":"SUM(ICB_at_2000!W739,Vines!W739,WestNet!W739,Capex_to_Jun_2014!W739,Capex_from_Jul_2014!W739)","v":0},{"$f":"SUM(ICB_at_2000!X739,Vines!X739,WestNet!X739,Capex_to_Jun_2014!X739,Capex_from_Jul_2014!X739)","v":0},{"$f":"SUM(ICB_at_2000!Y739,Vines!Y739,WestNet!Y739,Capex_to_Jun_2014!Y739,Capex_from_Jul_2014!Y739)","v":0},{"$f":"SUM(ICB_at_2000!Z739,Vines!Z739,WestNet!Z739,Capex_to_Jun_2014!Z739,Capex_from_Jul_2014!Z739)","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,{"$f":"SUM(ICB_at_2000!E740,Vines!E740,WestNet!E740,Capex_to_Jun_2014!E740,Capex_from_Jul_2014!E740)","v":7.2044251542332969},{"$f":"SUM(ICB_at_2000!F740,Vines!F740,WestNet!F740,Capex_to_Jun_2014!F740,Capex_from_Jul_2014!F740)","v":7.4624137506669816},{"$f":"SUM(ICB_at_2000!G740,Vines!G740,WestNet!G740,Capex_to_Jun_2014!G740,Capex_from_Jul_2014!G740)","v":7.4624137506669816},{"$f":"SUM(ICB_at_2000!H740,Vines!H740,WestNet!H740,Capex_to_Jun_2014!H740,Capex_from_Jul_2014!H740)","v":7.4624137506669816},{"$f":"SUM(ICB_at_2000!I740,Vines!I740,WestNet!I740,Capex_to_Jun_2014!I740,Capex_from_Jul_2014!I740)","v":7.4624137506669816},{"$f":"SUM(ICB_at_2000!J740,Vines!J740,WestNet!J740,Capex_to_Jun_2014!J740,Capex_from_Jul_2014!J740)","v":7.4624137506669816},{"$f":"SUM(ICB_at_2000!K740,Vines!K740,WestNet!K740,Capex_to_Jun_2014!K740,Capex_from_Jul_2014!K740)","v":7.4624137506669816},{"$f":"SUM(ICB_at_2000!L740,Vines!L740,WestNet!L740,Capex_to_Jun_2014!L740,Capex_from_Jul_2014!L740)","v":7.4624137506669816},{"$f":"SUM(ICB_at_2000!M740,Vines!M740,WestNet!M740,Capex_to_Jun_2014!M740,Capex_from_Jul_2014!M740)","v":7.4624137506669816},{"$f":"SUM(ICB_at_2000!N740,Vines!N740,WestNet!N740,Capex_to_Jun_2014!N740,Capex_from_Jul_2014!N740)","v":3.6649057985763664},{"$f":"SUM(ICB_at_2000!O740,Vines!O740,WestNet!O740,Capex_to_Jun_2014!O740,Capex_from_Jul_2014!O740)","v":3.6649057985763664},{"$f":"SUM(ICB_at_2000!P740,Vines!P740,WestNet!P740,Capex_to_Jun_2014!P740,Capex_from_Jul_2014!P740)","v":3.6649057985763664},{"$f":"SUM(ICB_at_2000!Q740,Vines!Q740,WestNet!Q740,Capex_to_Jun_2014!Q740,Capex_from_Jul_2014!Q740)","v":3.6649057985763664},{"$f":"SUM(ICB_at_2000!R740,Vines!R740,WestNet!R740,Capex_to_Jun_2014!R740,Capex_from_Jul_2014!R740)","v":3.6649057985763664},{"$f":"SUM(ICB_at_2000!S740,Vines!S740,WestNet!S740,Capex_to_Jun_2014!S740,Capex_from_Jul_2014!S740)","v":3.6649057985763664},{"$f":"SUM(ICB_at_2000!T740,Vines!T740,WestNet!T740,Capex_to_Jun_2014!T740,Capex_from_Jul_2014!T740)","v":3.7104343243412403},{"$f":"SUM(ICB_at_2000!U740,Vines!U740,WestNet!U740,Capex_to_Jun_2014!U740,Capex_from_Jul_2014!U740)","v":3.7104343243412403},{"$f":"SUM(ICB_at_2000!V740,Vines!V740,WestNet!V740,Capex_to_Jun_2014!V740,Capex_from_Jul_2014!V740)","v":8.8362022087276486},{"$f":"SUM(ICB_at_2000!W740,Vines!W740,WestNet!W740,Capex_to_Jun_2014!W740,Capex_from_Jul_2014!W740)","v":9.5163042967557292},{"$f":"SUM(ICB_at_2000!X740,Vines!X740,WestNet!X740,Capex_to_Jun_2014!X740,Capex_from_Jul_2014!X740)","v":9.9953552047377805},{"$f":"SUM(ICB_at_2000!Y740,Vines!Y740,WestNet!Y740,Capex_to_Jun_2014!Y740,Capex_from_Jul_2014!Y740)","v":10.095248503201812},{"$f":"SUM(ICB_at_2000!Z740,Vines!Z740,WestNet!Z740,Capex_to_Jun_2014!Z740,Capex_from_Jul_2014!Z740)","v":10.197639134127446}]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E727:E741)","v":831.97934973688848},{"$f":"SUM(F727:F741)","v":829.32186964715061},834.54077819885867,842.60295055365589,855.76475935075348,854.49274565905671,857.50405243651232,860.52252355280007,862.73195234126376,878.03727441687488,896.79517437123036,911.66872736059952,921.41789862012081,969.45947817221281,1007.9374423499506,1046.7992012817742,1026.5843791814154,1140.2881168843915,1241.5924092330893,1342.8789510775498,1437.1123599249879,1522.7420923588652]
[]
[null,"check",{"$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]

{"sheet":"ICB_at_Jun_2014","index":9,"n_rows":752,"n_cols":26,"rows_kept":752,"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":"Actual"},{"$f":"Inputs!T3","v":"Forecast"},{"$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$307","v":"High pressure mains - steel"}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"}]
[null,{"$f":"Inputs!$B$320","v":"Land"}]
[]
[]
[null,"Nominal",null,null,"$, 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"},"$, nominal","$, 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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E27)","v":228.6238076270869},{"$f":"E171","v":228.18097879708219},228.36131089501808,226.06739756370141,223.7405370033772,221.3864282670886,219.75501240829587,219.27071060281318,218.84548326913622,220.32284972559054,229.92569641203096,237.0920503436092,237.6341208922957,238.51596513332274,250.79012840843592,249.25659854573635,247.40859377294026,245.56058900014415,243.71258422734809,240.01657468175591,236.32056513616371,232.62455559057156]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E28)","v":0},0,0,0,0,0,0,0,0,0,0,0.50735202708424076,1.1095646298839998,0.64295188928639035,6.5225029844323057,10.136750344432306,10.513605157329286,10.423847229628656,10.334089301928026,10.154573446526765,9.9750575911255055,9.795541735724246]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E29)","v":271.48648713727079},273.28236064919582,272.74691888367425,272.85491752043072,276.23295080230628,282.31020970093482,276.20945257031019,269.98814586600133,263.65429325754786,257.22555539600717,217.93135804730548,215.20721607171416,209.75893212053151,204.31064816934887,198.86236421816622,193.41408026698358,190.68993829139225,187.96579631580093,185.24165434020961,179.79337038902696,174.34508643784432,168.89680248666167]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E30)","v":147.49283371521611},146.56136762664511,144.48274237368366,140.85616365040795,137.11959677807184,133.42901169568802,138.53248738490646,144.76746938136938,155.71514909819859,164.88058074343465,204.99978874531706,207.47843161182365,212.37346613555221,217.97395251635143,234.81881768387581,245.55498489610292,242.31655879369276,239.07813269128269,235.83970658887259,229.3628543840523,222.88600217923209,216.40914997441183]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E31)","v":42.628310334970422},41.253875767738371,39.820013946439943,38.325220461128389,36.768244263023234,35.147180674471485,33.845433242083651,32.543685809695816,31.241938377307985,29.940190944920154,28.638443512532323,27.987569796338406,26.685822363950574,25.384074931562743,24.082327499174912,22.780580066787081,22.129706350593164,21.478832634399247,20.827958918205329,19.526211485817495,18.22446405342966,16.922716621041829]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E32)","v":14.902900979179835},14.594470144638386,14.257416921660658,13.710703120207262,13.134983518798432,12.562759768917573,12.113622413720341,12.431587489017561,12.585179794983965,12.210631416780654,12.482135956647268,12.437685317038975,12.023315419957916,11.81840981450158,12.3867627847679,12.355782713642355,12.000153090278394,11.644523466914432,11.288893843550468,10.577634596822548,9.866375350094625,9.1551161033667015]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E33)","v":3.0249897766379417},2.9176296254207421,2.784117348051526,2.633500850648415,2.482884349639694,2.332267845113305,2.2095169058968152,2.0865183738546604,1.9632768086995438,1.8539155389399045,3.5937262391324154,5.3758247909544075,5.3416707766437979,5.3492786560263959,5.1154486833859965,4.878197621533535,4.7651783402928132,4.6521590590520923,4.5391397778113713,4.3131012153299286,4.0870626528484877,3.8610240903670454]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E34)","v":2.6683467006713468},2.5489345885954093,2.5082907867153956,2.3810935715777193,{"$f":"H178","v":2.250032263780763},2.1151257125570111,1.9974442206893077,1.8793437697058639,1.8077401883885047,1.8200114988140381,0.75120165535068462,0.86415015051456456,1.9817013775826799,2.6481682501193884,6.7896654402769601,16.845697801310433,16.638089318985831,16.413096168677875,16.188103018369915,15.738116717754005,{"$f":"X178","v":15.288130417138092},14.838144116522178]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E35)","v":80.979710066156585},{"$f":"E179","v":90.977598361207768},96.821969212862797,113.24355027836967,127.86843852764186,139.53226751464547,147.06053690163921,157.27112712391218,163.69030265053627,167.40505835127038,171.9111448679372,177.30930850648093,189.45014715617808,198.37585288540711,208.53017978694461,226.74183095684475,220.61331314804681,214.4847953392489,208.356277530451,196.09924191285506,183.84220629525925,171.58517067766337]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E36)","v":23.105765609423052},19.827649178691015,14.569901615851794,8.6744705453228548,2.6822076135310473,-3.7552783508669818,-3.7552783508669818,-3.7552783508669823,-3.7552783508669823,-3.7552783508669823,1.3324561833105367E-15,3.1887426759894635,2.7537779766566097,2.4338860589404705,2.5273124504114923,3.1300617396727084,2.8811634861052355,2.632265232537764,2.383366978970292,1.8855704718353492,1.601093801934967,1.3247353739654555]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0.51289599905562977,1.3088854478980714,4.5959487906916259,8.3732497942327431,7.3237478681251229,6.2742459420175027,5.2247440159098817,3.2539641634585483,1.5440732189115294,0.3777301003541117]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E38)","v":0},4.629901822099785,5.5007915039836615,5.9915680174511827,6.4442060948704505,7.7263587945975081,6.6492930301629594,4.2487202341784966,1.1056191174251131,0.26282053031852159,4.1388731820451774,5.6819372811058972,8.3784067137343925,8.9909190687793021,10.77311364307258,10.804721804095559,9.8417615855639866,8.3010837208163526,6.7604058560687195,3.9884988924436771,1.8122018218996188,0.43356692511648498]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E39)","v":0},1.580213405548076E-4,5.9824085417465164E-3,2.3397788689460843,6.4164555879481071,15.516013976939744,12.412811181551795,9.3096083861638466,6.2064055907758977,3.1032027953879489,1.2342768652066944E-15,1.2342540357375668E-15,1.2342540357375668E-15,1.2342540357375668E-15,1.2342540357375668E-15,1.2342540357375668E-15,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E40)","v":6.856669453738613},7.2044251542332969,7.4624137506669816,7.4624137506669816,7.4624137506669816,7.4624137506669816,7.4624137506669816,7.4624137506669816,7.4624137506669816,7.4624137506669816,3.6649057985763664,3.6649057985763664,3.6649057985763664,3.6649057985763664,3.6649057985763664,3.6649057985763664,3.6649057985763664,3.6649057985763664,3.6649057985763664,3.6649057985763664,3.6649057985763664,3.6649057985763664]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E27:E41)","v":821.7698214003517},831.97934973688848,829.32186964715061,834.54077819885867,842.60295055365589,855.76475935075348,854.49274565905671,857.50405243651232,860.52252355280007,862.73195234126376,878.03727441687488,896.79517437123036,911.66872736059963,921.41789862012081,969.45947817221281,1007.9374423499506,{"$f":"SUM(U27:U41)","v":990.78671500192229},{"$f":"SUM(V27:V41)","v":972.57427259909684},{"$f":"SUM(W27:W41)","v":954.36183019627163},918.37461815625488,883.45722475445814,849.88915959434269]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: Capital base at 30 Jun 2014"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E45)","v":1.7720420912163877},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F45)","v":2.4359254768241314},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G45)","v":0},{"$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":0.58349499367323943},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K45)","v":1.7377174631350314},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L45)","v":1.8057728491752587},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M45)","v":3.7173475535410416},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N45)","v":11.642785804642999},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O45)","v":8.353036510497061},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P45)","v":3.0050620247488209},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q45)","v":3.3838378572011942},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R45)","v":14.841744558881322},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S45)","v":1.13383783},{"$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$308","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E46)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F46)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G46)","v":0},{"$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},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K46)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L46)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M46)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N46)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O46)","v":0.50735202708424076},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P46)","v":0.60221260279975908},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q46)","v":-0.46661274059760949},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R46)","v":5.8795510951459153},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S46)","v":3.6142473600000002},{"$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$309","v":"Medium pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E47)","v":7.3066748293232129},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F47)","v":5.0750754999522254},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G47)","v":5.7992080867512739},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H47)","v":9.1176278995161155},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I47)","v":11.84980445097521},{"$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$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E48)","v":2.8032133422484495},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F48)","v":1.6576836334385396},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G48)","v":0.10983383729159829},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H48)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I48)","v":4.6110279277053877E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J48)","v":8.861200029306076},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K48)","v":10.030756854423347},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L48)","v":14.78346306145211},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M48)","v":13.040266535181063},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N48)","v":9.6837825851604755},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O48)","v":5.1642933418456165},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P48)","v":10.367894566991481},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q48)","v":11.289407046424301},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R48)","v":22.760513945019458},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S48)","v":16.87749797},{"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E50)","v":0.23738106512028401},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F50)","v":0.21807875831134707},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G50)","v":1.9464224330156665E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H50)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I50)","v":8.1714418971994239E-3},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J50)","v":0.12607875232896623},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K50)","v":0.89562942682197155},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L50)","v":0.73365981420081039},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M50)","v":0.20777208857404403},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N50)","v":0.8158213379311593},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O50)","v":0.27556266902419768},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P50)","v":0.24441462664652799},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q50)","v":0.46120698860557768},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R50)","v":1.2409006699319067},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S50)","v":0.66340935999999984},{"$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$313","v":"Secondary gate stations"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E51)","v":3.1751607436471117E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F51)","v":1.7104216338144868E-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},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M51)","v":1.4108138850657233E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N51)","v":1.8613857064844199},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O51)","v":1.8669186169102299},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P51)","v":0.1918006995967742},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q51)","v":0.24546544123505976},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R51)","v":4.0275892120622573E-3},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S51)","v":6.0650000000000005E-4},{"$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$314","v":"Buildings"},"$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":8.26703789677002E-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":4.6908113157606637E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M52)","v":0.1311685455245189},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N52)","v":0.16896966932488627},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O52)","v":0.11721184446764092},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P52)","v":1.1756235052945581},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q52)","v":0.78228742449030553},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R52)","v":4.4451562287975666},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S52)","v":10.359691399673466},{"$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$315","v":"Meter and services pipes"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E53)","v":17.686792245583966},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F53)","v":14.016205743635371},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G53)","v":25.052578934765506},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H53)","v":23.700500592601831},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I53)","v":21.165933608156383},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J53)","v":20.875615171797584},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K53)","v":24.582300855515616},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L53)","v":21.777002267746621},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M53)","v":19.842557400081009},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N53)","v":21.366146098101396},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O53)","v":9.5571665564092676},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P53)","v":20.868296319585657},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q53)","v":18.620053795398405},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R53)","v":20.946546519863812},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S53)","v":30.096388690000005},{"$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$316","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E54)","v":1.5958962690092984},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F54)","v":0.34208432676289741},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G54)","v":6.9515086893416648E-3},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H54)","v":0.23440186152069215},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I54)","v":0.10132461524854813},{"$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":0.2217926097033989},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q54)","v":0.4097486453496853},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R54)","v":0.82306695453684664},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S54)","v":1.3323898523270403},{"$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$317","v":"Vehicles"},"$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":0.51289599905562977},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q55)","v":0.7959894488424416},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R55)","v":3.2870633427935543},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S55)","v":3.7773010035411176},{"$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$318","v":"Information technology"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E56)","v":4.629901822099785},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F56)","v":0.87088968188387605},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G56)","v":0.49077651346752149},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H56)","v":0.45263807741926765},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I56)","v":1.2821526997270576},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J56)","v":0.46820599448495315},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K56)","v":1.2941318109563446E-3},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L56)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M56)","v":2.9224397354510865},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N56)","v":2.1146036555078211},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O56)","v":1.8925037507742057},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P56)","v":4.3246415871632768},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q56)","v":3.2696333508071507},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R56)","v":5.2156488638268135},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S56)","v":4.3356692511648482},{"$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$319","v":"Full retail contestability"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E57)","v":1.580213405548076E-4},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F57)","v":5.8243872011917086E-3},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G57)","v":2.3337964604043377},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H57)","v":4.0766767190020223},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I57)","v":9.0995583889916372},{"$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$320","v":"Land"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E58)","v":0.34775570049468357},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F58)","v":0.25798859643368505},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G58)","v":0},{"$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":36.411566993873087},24.979530699749109,33.812609565699738,37.581845150059934,43.553055484273088,30.914594941590821,37.247698731706926,39.146806105732409,39.875659997203421,47.653494857153163,27.734045317012459,41.514634541585885,38.791017257756515,79.444219768009262,72.191039216706471,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  Capital base at 30 Jun 2014"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E63)","v":2.2148709212211073},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F63)","v":2.2555933788882454},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G63)","v":2.2939133313166868},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H63)","v":2.3268605603242078},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I63)","v":2.3541087362885929},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J63)","v":2.2149108524659846},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K63)","v":2.2220192686177183},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L63)","v":2.2310001828522275},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M63)","v":2.2399810970867371},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N63)","v":2.2480416094673479},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O63)","v":1.1866825789188091},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P63)","v":2.4629914760623564},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q63)","v":2.5019936161741492},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R63)","v":2.5675812837681455},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S63)","v":2.6673676926995862},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T63)","v":1.8480047727960898},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U63)","v":1.8480047727960902},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V63)","v":1.8480047727960902},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W63)","v":3.6960095455921804},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X63)","v":3.6960095455921804},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y63)","v":3.6960095455921804},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z63)","v":3.6960095455921804}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q64)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R64)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S64)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T64)","v":-0.37685481289697959},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U64)","v":8.975792770062993E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V64)","v":8.975792770062993E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W64)","v":0.17951585540125986},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X64)","v":0.17951585540125986},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y64)","v":0.17951585540125986},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z64)","v":0.17951585540125986}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E65)","v":5.5108013173981387},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F65)","v":5.6105172654737894},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G65)","v":5.6912094499948243},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H65)","v":5.7395946176405737},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I65)","v":5.7725455523466209},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J65)","v":6.1007571306246033},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K65)","v":6.2213067043088914},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L65)","v":6.3338526084534212},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M65)","v":6.4287378615406983},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N65)","v":6.5361226300278625},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O65)","v":2.7241419755913183},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P65)","v":5.4482839511826366},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q65)","v":5.4482839511826358},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R65)","v":5.4482839511826358},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S65)","v":5.4482839511826358},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T65)","v":2.7241419755913179},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U65)","v":2.7241419755913179},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V65)","v":2.7241419755913179},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W65)","v":5.4482839511826358},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X65)","v":5.4482839511826349},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y65)","v":5.4482839511826349},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z65)","v":5.4482839511826349}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E66)","v":3.7346794308194751},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F66)","v":3.7363088863999825},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G66)","v":3.7364125605673326},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H66)","v":3.7365668723361218},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I66)","v":3.7366953616608676},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J66)","v":3.7577243400876652},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K66)","v":3.7957748579604367},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L66)","v":3.8357833446228677},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M66)","v":3.8748348899450202},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N66)","v":3.9194650811289402},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O66)","v":2.6856504753390364},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P66)","v":5.4728600432629166},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q66)","v":5.6889206656251154},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R66)","v":5.9156487774950683},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S66)","v":6.1413307577728808},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T66)","v":3.2384261024101186},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U66)","v":3.2384261024101191},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V66)","v":3.2384261024101191},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W66)","v":6.4768522048202382},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X66)","v":6.4768522048202382},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y66)","v":6.4768522048202382},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z66)","v":6.4768522048202382}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E67)","v":1.3744345672320482},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F67)","v":1.4338618212984293},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G67)","v":1.4947934853115536},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H67)","v":1.556976198105152},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I67)","v":1.6210635885517459},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J67)","v":1.3017474323878326},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K67)","v":1.3017474323878326},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L67)","v":1.3017474323878326},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M67)","v":1.3017474323878326},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N67)","v":1.3017474323878326},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O67)","v":0.65087371619391621},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P67)","v":1.3017474323878324},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q67)","v":1.3017474323878324},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R67)","v":1.3017474323878324},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S67)","v":1.3017474323878324},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T67)","v":0.65087371619391665},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U67)","v":0.65087371619391654},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V67)","v":0.65087371619391654},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W67)","v":1.3017474323878331},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X67)","v":1.3017474323878331},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y67)","v":1.3017474323878329},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z67)","v":1.3017474323878331}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E68)","v":0.54581189966173294},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F68)","v":0.55513198128907559},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G68)","v":0.56617802578355381},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H68)","v":0.57571960140883105},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I68)","v":0.58039519177805843},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J68)","v":0.57521610752619678},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K68)","v":0.57766435152475049},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L68)","v":0.580067508234406},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M68)","v":0.58232046677735438},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N68)","v":0.58509662684450059},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O68)","v":0.32001330863248956},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P68)","v":0.65878452372758822},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q68)","v":0.6661125940619127},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R68)","v":0.67254769966558825},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S68)","v":0.68004038532401601},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T68)","v":0.35562962336396142},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U68)","v":0.35562962336396148},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V68)","v":0.35562962336396142},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W68)","v":0.71125924672792284},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X68)","v":0.71125924672792284},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y68)","v":0.71125924672792296},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z68)","v":0.71125924672792296}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E69)","v":0.13911175865367068},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F69)","v":0.15061649370736091},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G69)","v":0.150616497403111},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H69)","v":0.15061650100872087},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I69)","v":0.15061650452638897},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J69)","v":0.12275093921648979},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K69)","v":0.12299853204215462},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L69)","v":0.1232415651551166},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M69)","v":0.12346940861029665},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N69)","v":0.12375016384381447},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O69)","v":8.482006508823782E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P69)","v":0.22595471390738339},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q69)","v":0.23785756185246176},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R69)","v":0.23785756185246176},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S69)","v":0.23785756185246176},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T69)","v":0.11301928124072105},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U69)","v":0.11301928124072105},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V69)","v":0.11301928124072105},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W69)","v":0.22603856248144211},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X69)","v":0.22603856248144211},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y69)","v":0.22603856248144211},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z69)","v":0.22603856248144211}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E70)","v":0.11941211207593748},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F70)","v":0.12331418084771369},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G70)","v":0.12719721513767637},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H70)","v":0.13106130779695629},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I70)","v":0.13490655122375195},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J70)","v":0.1176814918677031},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K70)","v":0.11810045098344377},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L70)","v":0.11851169447496597},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M70)","v":0.11889723509898532},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N70)","v":0.11937230930219922},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O70)","v":1.86916309699462E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P70)","v":5.8072278226442724E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q70)","v":0.11582055195359697},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R70)","v":0.30365903863999472},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S70)","v":0.30365903863999472},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T70)","v":0.20760848232459803},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U70)","v":0.22499315030795627},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V70)","v":0.22499315030795627},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W70)","v":0.44998630061591255},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X70)","v":0.44998630061591249},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y70)","v":0.44998630061591249},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z70)","v":0.44998630061591249}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E71)","v":7.688903950532783},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F71)","v":8.1718348919803443},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G71)","v":8.6309978692586267},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H71)","v":9.0756123433296345},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I71)","v":9.5021046211527747},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J71)","v":13.347345784803862},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K71)","v":14.371710633242623},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L71)","v":15.357826741122535},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M71)","v":16.127801699346879},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N71)","v":17.03169170020449},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O71)","v":4.1590029178655277},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P71)","v":8.7274576698885298},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q71)","v":9.6943480661693471},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R71)","v":10.792219618326309},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S71)","v":11.88473752009987},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T71)","v":6.1285178087979277},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U71)","v":6.1285178087979313},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V71)","v":6.1285178087979313},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W71)","v":12.257035617595863},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X71)","v":12.257035617595863},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y71)","v":12.257035617595863},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z71)","v":12.257035617595863}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E72)","v":4.8740126997413347},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F72)","v":5.5998318896021209},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G72)","v":5.9023825792182798},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H72)","v":6.2266647933125014},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I72)","v":6.5388105796465767},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J72)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K72)","v":4.8685580447781693E-16},{"$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":0.65675730903625273},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q72)","v":0.72964056306582448},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R72)","v":0.72964056306582448},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S72)","v":0.72964056306582448},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T72)","v":0.24889825356747286},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U72)","v":0.24889825356747158},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V72)","v":0.24889825356747153},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W72)","v":0.49779650713494317},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X72)","v":0.28447666990038245},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y72)","v":0.27635842796951121},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z72)","v":0.27635842796951121}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$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":1.0495019261076204},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U73)","v":1.0495019261076204},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V73)","v":1.0495019261076204},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W73)","v":1.9707798524513334},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X73)","v":1.7098909445470187},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y73)","v":1.1663431185574178},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z73)","v":0.3777301003541117}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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":1.5452717589195013},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K74)","v":2.4018669277954197},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L74)","v":3.1431011167533827},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M74)","v":3.765238322557678},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N74)","v":4.6634085314714087},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O74)","v":0.46449405636795188},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P74)","v":1.6281721545347814},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q74)","v":2.6571209957622419},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R74)","v":3.433454289533536},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S74)","v":4.3040610901418681},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T74)","v":0.96296021853157432},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U74)","v":1.5406778647476331},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V74)","v":1.5406778647476334},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W74)","v":2.7719069636250424},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X74)","v":2.1762970705440581},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y74)","v":1.3786348967831339},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z74)","v":0.43356692511648498}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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":3.1032027953879489},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K75)","v":3.1032027953879489},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L75)","v":3.1032027953879489},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M75)","v":3.1032027953879489},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N75)","v":3.103202795387948},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O75)","v":2.282946912769385E-20},{"$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":1.2342540357375668E-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$320","v":"Land"},"$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":26.202038657336232},27.637010789487064,28.593701013991645,29.5196727952627,30.391246687175379,32.18660863328779,34.236391954251225,36.12833498944471,37.666231208739433,39.631898880066345,12.294370724967234,26.641081552216718,29.041845998235118,31.402640215917398,33.698725993166974,17.150727348028344,18.212442402825367,18.212442402825367,35.987212040016608,34.917393401796744,33.568065160115353,31.834384170245393]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  Capital base at 30 Jun 2014"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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":1.1543183448303449},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O106)","v":0},{"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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":3.7975079520906152},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O112)","v":0},{"$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},0,0,0,0,0,0,0,0,4.9518262969209603,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: Capital base at 30 Jun 2014"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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":-0.20810249126475255},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O117)","v":0},{"$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},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S117)","v":0},{"$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$308","v":"High pressure mains - PE"},"$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},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S118)","v":0},{"$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$309","v":"Medium pressure mains"},"$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":-1.1169912818324641},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O119)","v":0},{"$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$310","v":"Medium/low pressure mains"},"$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":-3.086235375790009E-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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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":-4.0779828779955535E-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$313","v":"Secondary gate stations"},"$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":-2.1751575519053448E-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$314","v":"Buildings"},"$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":-3.5911141344304176E-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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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":-3.7552783508669836},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O126)","v":0},{"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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":-6.4248575276902438},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O128)","v":0},{"$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$319","v":"Full retail contestability"},"$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":-6.2339670364689315E-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$320","v":"Land"},"$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,-11.584404402868188,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S158)","v":1.4349045801526721E-2},{"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},0,0,0,0,0,0,0,0,0,0,0,0,0,1.4349045801526721E-2,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E171)","v":228.18097879708219},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F171)","v":228.36131089501808},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G171)","v":226.06739756370141},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H171)","v":223.7405370033772},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I171)","v":221.3864282670886},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J171)","v":219.75501240829587},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K171)","v":219.27071060281318},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L171)","v":218.84548326913622},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M171)","v":220.32284972559054},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N171)","v":229.92569641203096},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O171)","v":237.0920503436092},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P171)","v":237.6341208922957},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q171)","v":238.51596513332274},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R171)","v":250.79012840843592},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S171)","v":249.25659854573635},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T171)","v":247.40859377294026},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U171)","v":245.56058900014415},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V171)","v":243.71258422734809},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W171)","v":240.01657468175591},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X171)","v":236.32056513616371},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y171)","v":232.62455559057156},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z171)","v":228.92854604497936}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E172)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F172)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G172)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H172)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I172)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J172)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K172)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L172)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M172)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N172)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O172)","v":0.50735202708424076},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P172)","v":1.1095646298839998},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q172)","v":0.64295188928639035},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R172)","v":6.5225029844323057},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S172)","v":10.136750344432306},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T172)","v":10.513605157329286},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U172)","v":10.423847229628656},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V172)","v":10.334089301928026},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W172)","v":10.154573446526765},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X172)","v":9.9750575911255055},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y172)","v":9.795541735724246},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z172)","v":9.6160258803229866}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E173)","v":273.28236064919582},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F173)","v":272.74691888367425},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G173)","v":272.85491752043072},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H173)","v":276.23295080230628},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I173)","v":282.31020970093482},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J173)","v":276.20945257031019},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K173)","v":269.98814586600133},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L173)","v":263.65429325754786},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M173)","v":257.22555539600717},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N173)","v":217.93135804730548},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O173)","v":215.20721607171416},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P173)","v":209.75893212053151},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q173)","v":204.31064816934887},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R173)","v":198.86236421816622},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S173)","v":193.41408026698358},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T173)","v":190.68993829139225},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U173)","v":187.96579631580093},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V173)","v":185.24165434020961},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W173)","v":179.79337038902696},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X173)","v":174.34508643784432},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y173)","v":168.89680248666167},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z173)","v":163.44851853547902}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E174)","v":146.56136762664511},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F174)","v":144.48274237368366},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G174)","v":140.85616365040795},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H174)","v":137.11959677807184},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I174)","v":133.42901169568802},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J174)","v":138.53248738490646},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K174)","v":144.76746938136938},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L174)","v":155.71514909819859},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M174)","v":164.88058074343465},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N174)","v":204.99978874531706},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O174)","v":207.47843161182365},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P174)","v":212.37346613555221},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q174)","v":217.97395251635143},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R174)","v":234.81881768387581},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S174)","v":245.55498489610292},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T174)","v":242.31655879369276},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U174)","v":239.07813269128269},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V174)","v":235.83970658887259},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W174)","v":229.3628543840523},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X174)","v":222.88600217923209},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y174)","v":216.40914997441183},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z174)","v":209.93229776959157}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E175)","v":41.253875767738371},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F175)","v":39.820013946439943},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G175)","v":38.325220461128389},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H175)","v":36.768244263023234},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I175)","v":35.147180674471485},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J175)","v":33.845433242083651},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K175)","v":32.543685809695816},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L175)","v":31.241938377307985},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M175)","v":29.940190944920154},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N175)","v":28.638443512532323},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O175)","v":27.987569796338406},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P175)","v":26.685822363950574},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q175)","v":25.384074931562743},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R175)","v":24.082327499174912},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S175)","v":22.780580066787081},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T175)","v":22.129706350593164},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U175)","v":21.478832634399247},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V175)","v":20.827958918205329},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W175)","v":19.526211485817495},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X175)","v":18.22446405342966},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y175)","v":16.922716621041829},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z175)","v":15.620969188653996}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E176)","v":14.594470144638386},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F176)","v":14.257416921660658},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G176)","v":13.710703120207262},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H176)","v":13.134983518798432},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I176)","v":12.562759768917573},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J176)","v":12.113622413720341},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K176)","v":12.431587489017561},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L176)","v":12.585179794983965},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M176)","v":12.210631416780654},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N176)","v":12.482135956647268},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O176)","v":12.437685317038975},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P176)","v":12.023315419957916},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q176)","v":11.81840981450158},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R176)","v":12.3867627847679},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S176)","v":12.355782713642355},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T176)","v":12.000153090278394},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U176)","v":11.644523466914432},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V176)","v":11.288893843550468},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W176)","v":10.577634596822548},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X176)","v":9.866375350094625},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y176)","v":9.1551161033667015},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z176)","v":8.4438568566387797}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E177)","v":2.9176296254207421},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F177)","v":2.784117348051526},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G177)","v":2.633500850648415},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H177)","v":2.482884349639694},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I177)","v":2.332267845113305},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J177)","v":2.2095169058968152},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K177)","v":2.0865183738546604},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L177)","v":1.9632768086995438},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M177)","v":1.8539155389399045},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N177)","v":3.5937262391324154},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O177)","v":5.3758247909544075},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P177)","v":5.3416707766437979},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q177)","v":5.3492786560263959},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R177)","v":5.1154486833859965},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S177)","v":4.878197621533535},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T177)","v":4.7651783402928132},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U177)","v":4.6521590590520923},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V177)","v":4.5391397778113713},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W177)","v":4.3131012153299286},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X177)","v":4.0870626528484877},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y177)","v":3.8610240903670454},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z177)","v":3.6349855278856023}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E178)","v":2.5489345885954093},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F178)","v":2.5082907867153956},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G178)","v":2.3810935715777193},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H178)","v":2.250032263780763},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I178)","v":2.1151257125570111},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J178)","v":1.9974442206893077},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K178)","v":1.8793437697058639},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L178)","v":1.8077401883885047},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M178)","v":1.8200114988140381},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N178)","v":0.75120165535068462},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O178)","v":0.86415015051456456},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P178)","v":1.9817013775826799},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q178)","v":2.6481682501193884},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R178)","v":6.7896654402769601},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S178)","v":16.845697801310433},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T178)","v":16.638089318985831},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U178)","v":16.413096168677875},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V178)","v":16.188103018369915},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W178)","v":15.738116717754005},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X178)","v":15.288130417138092},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y178)","v":14.838144116522178},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z178)","v":14.388157815906267}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E179)","v":90.977598361207768},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F179)","v":96.821969212862797},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G179)","v":113.24355027836967},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H179)","v":127.86843852764186},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I179)","v":139.53226751464547},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J179)","v":147.06053690163921},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K179)","v":157.27112712391218},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L179)","v":163.69030265053627},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M179)","v":167.40505835127038},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N179)","v":171.9111448679372},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O179)","v":177.30930850648093},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P179)","v":189.45014715617808},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q179)","v":198.37585288540711},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R179)","v":208.53017978694461},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S179)","v":226.74183095684475},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T179)","v":220.61331314804681},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U179)","v":214.4847953392489},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V179)","v":208.356277530451},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W179)","v":196.09924191285506},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X179)","v":183.84220629525925},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y179)","v":171.58517067766337},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z179)","v":159.3281350600675}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E180)","v":19.827649178691015},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F180)","v":14.569901615851794},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G180)","v":8.6744705453228548},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H180)","v":2.6822076135310473},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I180)","v":-3.7552783508669818},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J180)","v":-3.7552783508669818},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K180)","v":-3.7552783508669823},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L180)","v":-3.7552783508669823},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M180)","v":-3.7552783508669823},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N180)","v":1.3324561833105367E-15},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O180)","v":3.1887426759894635},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P180)","v":2.7537779766566097},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q180)","v":2.4338860589404705},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R180)","v":2.5273124504114923},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S180)","v":3.1300617396727084},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T180)","v":2.8811634861052355},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U180)","v":2.632265232537764},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V180)","v":2.383366978970292},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W180)","v":1.8855704718353492},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X180)","v":1.601093801934967},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y180)","v":1.3247353739654555},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z180)","v":1.0483769459959444}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$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":0.51289599905562977},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q181)","v":1.3088854478980714},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R181)","v":4.5959487906916259},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S181)","v":8.3732497942327431},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T181)","v":7.3237478681251229},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U181)","v":6.2742459420175027},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V181)","v":5.2247440159098817},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W181)","v":3.2539641634585483},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X181)","v":1.5440732189115294},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y181)","v":0.3777301003541117},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z181)","v":0}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E182)","v":4.629901822099785},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F182)","v":5.5007915039836615},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G182)","v":5.9915680174511827},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H182)","v":6.4442060948704505},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I182)","v":7.7263587945975081},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J182)","v":6.6492930301629594},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K182)","v":4.2487202341784966},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L182)","v":1.1056191174251131},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M182)","v":0.26282053031852159},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N182)","v":4.1388731820451774},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O182)","v":5.6819372811058972},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P182)","v":8.3784067137343925},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q182)","v":8.9909190687793021},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R182)","v":10.77311364307258},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S182)","v":10.804721804095559},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T182)","v":9.8417615855639866},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U182)","v":8.3010837208163526},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V182)","v":6.7604058560687195},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W182)","v":3.9884988924436771},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X182)","v":1.8122018218996188},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y182)","v":0.43356692511648498},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z182)","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E183)","v":1.580213405548076E-4},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F183)","v":5.9824085417465164E-3},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G183)","v":2.3397788689460843},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H183)","v":6.4164555879481071},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I183)","v":15.516013976939744},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J183)","v":12.412811181551795},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K183)","v":9.3096083861638466},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L183)","v":6.2064055907758977},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M183)","v":3.1032027953879489},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N183)","v":1.2342768652066944E-15},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O183)","v":1.2342540357375668E-15},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P183)","v":1.2342540357375668E-15},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q183)","v":1.2342540357375668E-15},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R183)","v":1.2342540357375668E-15},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S183)","v":1.2342540357375668E-15},{"$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$320","v":"Land"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E184)","v":7.2044251542332969},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F184)","v":7.4624137506669816},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G184)","v":7.4624137506669816},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H184)","v":7.4624137506669816},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I184)","v":7.4624137506669816},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J184)","v":7.4624137506669816},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K184)","v":7.4624137506669816},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L184)","v":7.4624137506669816},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M184)","v":7.4624137506669816},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N184)","v":3.6649057985763664},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O184)","v":3.6649057985763664},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P184)","v":3.6649057985763664},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q184)","v":3.6649057985763664},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R184)","v":3.6649057985763664},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S184)","v":3.6649057985763664},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T184)","v":3.6649057985763664},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U184)","v":3.6649057985763664},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V184)","v":3.6649057985763664},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W184)","v":3.6649057985763664},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X184)","v":3.6649057985763664},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y184)","v":3.6649057985763664},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z184)","v":3.6649057985763664}]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E171:E185)","v":831.97934973688848},829.32186964715061,834.54077819885867,842.60295055365589,855.76475935075348,854.49274565905671,857.50405243651232,860.52252355280007,862.73195234126376,878.03727441687488,896.79517437123036,911.66872736059963,921.41789862012081,969.45947817221281,1007.9374423499506,990.78671500192229,{"$f":"SUM(U171:U185)","v":972.57427259909684},954.36183019627163,918.37461815625488,883.45722475445814,849.88915959434269,818.05477542409744]
[]
[null,"check",{"$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$77","v":1},{"$f":"Inputs!T$80","v":0.9877295966495897},{"$f":"V191","v":0.96363863087764856},{"$f":"Inputs!V$80","v":0.96363863087764856},{"$f":"Inputs!W$80","v":0.94013524963673045},{"$f":"Inputs!X$80","v":0.91720512159681022},{"$f":"Inputs!Y$80","v":0.89483426497249785},{"$f":"Inputs!Z$80","v":0.87300903899755899}]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: Capital base at 30 Jun 2014"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E193)","v":228.6238076270869},{"$f":"E337","v":228.18097879708219},{"$f":"F337","v":228.36131089501808},226.06739756370141,223.7405370033772,221.3864282670886,219.75501240829587,219.27071060281318,218.84548326913622,220.32284972559054,229.92569641203096,237.0920503436092,237.6341208922957,238.51596513332274,250.79012840843592,249.25659854573635,247.40859377294026,245.56058900014415,{"$f":"V337","v":243.71258422734809},240.01657468175591,236.32056513616371,232.62455559057156]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E194)","v":0},{"$f":"E338","v":0},0,0,0,0,0,0,0,0,0,0.50735202708424076,1.1095646298839998,0.64295188928639035,6.5225029844323057,10.136750344432306,10.513605157329286,10.423847229628656,10.334089301928026,10.154573446526765,9.9750575911255055,9.795541735724246]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E195)","v":271.48648713727079},273.28236064919582,272.74691888367425,272.85491752043072,276.23295080230628,282.31020970093482,276.20945257031019,269.98814586600133,263.65429325754786,257.22555539600717,251.80642404781176,249.08228207222044,243.63399812103779,238.18571416985515,232.7374302186725,227.28914626748985,224.56500429189853,221.84086231630721,219.11672034071589,213.66843638953324,208.2201524383506,202.77186848716795]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E196)","v":147.49283371521611},146.56136762664511,144.48274237368366,140.85616365040795,137.11959677807184,133.42901169568802,138.53248738490646,144.76746938136938,155.71514909819859,164.88058074343465,171.12472274481078,173.60336561131737,178.49840013504593,184.09888651584512,200.9437516833695,211.67991889559661,208.44149279318651,205.20306669077638,201.96464058836628,195.48778838354605,189.01093617872579,182.53408397390552]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E197)","v":42.628310334970422},41.253875767738371,39.820013946439943,38.325220461128389,36.768244263023234,35.147180674471485,33.845433242083651,32.543685809695816,31.241938377307985,29.940190944920154,28.638443512532323,27.987569796338406,26.685822363950574,25.384074931562743,24.082327499174912,22.780580066787081,22.129706350593164,21.478832634399247,20.827958918205329,19.526211485817495,18.22446405342966,16.922716621041829]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E198)","v":14.902900979179835},14.594470144638386,14.257416921660658,13.710703120207262,13.134983518798432,12.562759768917573,12.113622413720341,12.431587489017561,12.585179794983965,12.210631416780654,12.482135956647268,12.437685317038975,12.023315419957916,11.81840981450158,12.3867627847679,12.355782713642355,12.000153090278394,11.644523466914432,11.288893843550468,10.577634596822548,9.866375350094625,9.1551161033667015]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E199)","v":3.0249897766379417},2.9176296254207421,2.784117348051526,2.633500850648415,2.482884349639694,2.332267845113305,2.2095169058968152,2.0865183738546604,1.9632768086995438,1.8539155389399045,3.5937262391324154,5.3758247909544075,5.3416707766437979,5.3492786560263959,5.1154486833859965,4.878197621533535,4.7651783402928132,4.6521590590520923,4.5391397778113713,4.3131012153299286,4.0870626528484877,3.8610240903670454]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E200)","v":2.6683467006713468},2.5489345885954093,2.5082907867153956,2.3810935715777193,2.250032263780763,2.1151257125570111,1.9974442206893077,1.8793437697058639,1.8077401883885047,1.8200114988140381,0.75120165535068462,0.86415015051456456,1.9817013775826799,2.6481682501193884,6.7896654402769601,16.845697801310433,16.638089318985831,16.413096168677875,16.188103018369915,15.738116717754005,15.288130417138092,14.838144116522178]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E201)","v":80.979710066156585},90.977598361207768,96.821969212862797,113.24355027836967,127.86843852764186,139.53226751464547,147.06053690163921,157.27112712391218,163.69030265053627,167.40505835127038,171.9111448679372,177.30930850648093,189.45014715617808,198.37585288540711,208.53017978694461,226.74183095684475,220.61331314804681,214.4847953392489,208.356277530451,196.09924191285506,183.84220629525925,171.58517067766337]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E202)","v":23.105765609423052},19.827649178691015,14.569901615851794,8.6744705453228548,2.6822076135310473,-3.7552783508669818,-3.7552783508669818,-3.7552783508669823,-3.7552783508669823,-3.7552783508669823,1.3324561833105367E-15,3.1887426759894635,2.7537779766566097,2.4338860589404705,2.5273124504114923,3.1300617396727084,2.8811634861052355,2.632265232537764,2.383366978970292,1.8855704718353492,1.601093801934967,1.3247353739654555]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E203)","v":0},0,0,0,0,0,0,0,0,0,0,0,0.51289599905562977,1.3088854478980714,4.5959487906916259,8.3732497942327431,7.3237478681251229,6.2742459420175027,5.2247440159098817,3.2539641634585483,1.5440732189115294,0.3777301003541117]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E204)","v":0},4.629901822099785,5.5007915039836615,5.9915680174511827,6.4442060948704505,7.7263587945975081,6.6492930301629594,4.2487202341784966,1.1056191174251131,0.26282053031852159,4.1388731820451774,5.6819372811058972,8.3784067137343925,8.9909190687793021,10.77311364307258,10.804721804095559,9.8417615855639866,8.3010837208163526,6.7604058560687195,3.9884988924436771,1.8122018218996188,0.43356692511648498]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E205)","v":0},1.580213405548076E-4,5.9824085417465164E-3,2.3397788689460843,6.4164555879481071,15.516013976939744,12.412811181551795,9.3096083861638466,6.2064055907758977,3.1032027953879489,1.2342768652066944E-15,1.2342540357375668E-15,1.2342540357375668E-15,1.2342540357375668E-15,1.2342540357375668E-15,1.2342540357375668E-15,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E206)","v":6.856669453738613},7.2044251542332969,7.4624137506669816,7.4624137506669816,7.4624137506669816,7.4624137506669816,7.4624137506669816,7.4624137506669816,7.4624137506669816,7.4624137506669816,3.6649057985763664,3.6649057985763664,3.6649057985763664,3.6649057985763664,3.6649057985763664,3.6649057985763664,3.6649057985763664,3.6649057985763664,3.6649057985763664,3.6649057985763664,3.6649057985763664,3.6649057985763664]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E193:E207)","v":821.7698214003517},831.97934973688848,829.32186964715061,834.54077819885867,842.60295055365589,855.76475935075348,{"$f":"SUM(K193:K207)","v":854.49274565905671},857.50405243651232,860.52252355280007,862.73195234126376,878.03727441687488,896.79517437123036,911.66872736059952,921.41789862012081,969.45947817221281,1007.9374423499506,{"$f":"SUM(U193:U207)","v":990.7867150019224},{"$f":"SUM(V193:V207)","v":972.57427259909684},{"$f":"SUM(W193:W207)","v":954.36183019627163},{"$f":"SUM(X193:X207)","v":918.37461815625488},883.45722475445814,849.88915959434269]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: Capital base at 30 Jun 2014"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E211)","v":1.7720420912163877},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F211)","v":2.4359254768241314},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G211)","v":0},{"$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":0.58349499367323943},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K211)","v":1.7377174631350314},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L211)","v":1.8057728491752587},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M211)","v":3.7173475535410416},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N211)","v":11.642785804642999},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O211)","v":8.353036510497061},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P211)","v":3.0050620247488209},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q211)","v":3.3838378572011942},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R211)","v":14.841744558881322},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S211)","v":1.13383783},{"$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$308","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E212)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F212)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G212)","v":0},{"$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},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K212)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L212)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M212)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N212)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O212)","v":0.50735202708424076},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P212)","v":0.60221260279975908},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q212)","v":-0.46661274059760949},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R212)","v":5.8795510951459153},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S212)","v":3.6142473600000002},{"$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$309","v":"Medium pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E213)","v":7.3066748293232129},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F213)","v":5.0750754999522254},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G213)","v":5.7992080867512739},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H213)","v":9.1176278995161155},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I213)","v":11.84980445097521},{"$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$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E214)","v":2.8032133422484495},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F214)","v":1.6576836334385396},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G214)","v":0.10983383729159829},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H214)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I214)","v":4.6110279277053877E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J214)","v":8.861200029306076},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K214)","v":10.030756854423347},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L214)","v":14.78346306145211},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M214)","v":13.040266535181063},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N214)","v":9.6837825851604755},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O214)","v":5.1642933418456165},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P214)","v":10.367894566991481},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q214)","v":11.289407046424301},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R214)","v":22.760513945019458},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S214)","v":16.87749797},{"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E216)","v":0.23738106512028401},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F216)","v":0.21807875831134707},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G216)","v":1.9464224330156665E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H216)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I216)","v":8.1714418971994239E-3},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J216)","v":0.12607875232896623},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K216)","v":0.89562942682197155},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L216)","v":0.73365981420081039},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M216)","v":0.20777208857404403},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N216)","v":0.8158213379311593},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O216)","v":0.27556266902419768},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P216)","v":0.24441462664652799},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q216)","v":0.46120698860557768},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R216)","v":1.2409006699319067},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S216)","v":0.66340935999999984},{"$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$313","v":"Secondary gate stations"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E217)","v":3.1751607436471117E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F217)","v":1.7104216338144868E-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},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M217)","v":1.4108138850657233E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N217)","v":1.8613857064844199},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O217)","v":1.8669186169102299},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P217)","v":0.1918006995967742},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q217)","v":0.24546544123505976},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R217)","v":4.0275892120622573E-3},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S217)","v":6.0650000000000005E-4},{"$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$314","v":"Buildings"},"$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":8.26703789677002E-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":4.6908113157606637E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M218)","v":0.1311685455245189},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N218)","v":0.16896966932488627},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O218)","v":0.11721184446764092},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P218)","v":1.1756235052945581},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q218)","v":0.78228742449030553},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R218)","v":4.4451562287975666},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S218)","v":10.359691399673466},{"$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$315","v":"Meter and services pipes"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E219)","v":17.686792245583966},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F219)","v":14.016205743635371},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G219)","v":25.052578934765506},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H219)","v":23.700500592601831},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I219)","v":21.165933608156383},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J219)","v":20.875615171797584},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K219)","v":24.582300855515616},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L219)","v":21.777002267746621},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M219)","v":19.842557400081009},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N219)","v":21.366146098101396},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O219)","v":9.5571665564092676},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P219)","v":20.868296319585657},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q219)","v":18.620053795398405},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R219)","v":20.946546519863812},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S219)","v":30.096388690000005},{"$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$316","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E220)","v":1.5958962690092984},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F220)","v":0.34208432676289741},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G220)","v":6.9515086893416648E-3},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H220)","v":0.23440186152069215},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I220)","v":0.10132461524854813},{"$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":0.2217926097033989},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q220)","v":0.4097486453496853},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R220)","v":0.82306695453684664},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S220)","v":1.3323898523270403},{"$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$317","v":"Vehicles"},"$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":0.51289599905562977},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q221)","v":0.7959894488424416},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R221)","v":3.2870633427935543},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S221)","v":3.7773010035411176},{"$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$318","v":"Information technology"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E222)","v":4.629901822099785},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F222)","v":0.87088968188387605},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G222)","v":0.49077651346752149},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H222)","v":0.45263807741926765},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I222)","v":1.2821526997270576},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J222)","v":0.46820599448495315},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K222)","v":1.2941318109563446E-3},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L222)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M222)","v":2.9224397354510865},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N222)","v":2.1146036555078211},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O222)","v":1.8925037507742057},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P222)","v":4.3246415871632768},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q222)","v":3.2696333508071507},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R222)","v":5.2156488638268135},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S222)","v":4.3356692511648482},{"$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$319","v":"Full retail contestability"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E223)","v":1.580213405548076E-4},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F223)","v":5.8243872011917086E-3},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G223)","v":2.3337964604043377},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H223)","v":4.0766767190020223},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I223)","v":9.0995583889916372},{"$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$320","v":"Land"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E224)","v":0.34775570049468357},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F224)","v":0.25798859643368505},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G224)","v":0},{"$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":36.411566993873087},{"$f":"SUM(F211:F225)","v":24.979530699749109},33.812609565699738,37.581845150059934,43.553055484273088,30.914594941590821,37.247698731706926,39.146806105732409,39.875659997203421,47.653494857153163,27.734045317012459,41.514634541585885,38.791017257756515,79.444219768009262,72.191039216706471,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  Capital base at 30 Jun 2014"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E229)","v":2.2148709212211073},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F229)","v":2.2555933788882454},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G229)","v":2.2939133313166868},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H229)","v":2.3268605603242078},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I229)","v":2.3541087362885929},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J229)","v":2.2149108524659846},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K229)","v":2.2220192686177183},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L229)","v":2.2310001828522275},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M229)","v":2.2399810970867371},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N229)","v":2.2480416094673479},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O229)","v":1.1866825789188091},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P229)","v":2.4629914760623564},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q229)","v":2.5019936161741492},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R229)","v":2.5675812837681455},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S229)","v":2.6673676926995862},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T229)","v":1.8480047727960898},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U229)","v":1.8480047727960902},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V229)","v":1.8480047727960902},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W229)","v":3.6960095455921804},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X229)","v":3.6960095455921804},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y229)","v":3.6960095455921804},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z229)","v":3.6960095455921804}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q230)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R230)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S230)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T230)","v":-0.37685481289697959},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U230)","v":8.975792770062993E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V230)","v":8.975792770062993E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W230)","v":0.17951585540125986},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X230)","v":0.17951585540125986},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y230)","v":0.17951585540125986},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z230)","v":0.17951585540125986}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E231)","v":5.5108013173981387},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F231)","v":5.6105172654737894},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G231)","v":5.6912094499948243},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H231)","v":5.7395946176405737},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I231)","v":5.7725455523466209},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J231)","v":6.1007571306246033},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K231)","v":6.2213067043088914},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L231)","v":6.3338526084534212},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M231)","v":6.4287378615406983},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N231)","v":6.5361226300278625},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O231)","v":2.7241419755913183},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P231)","v":5.4482839511826366},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q231)","v":5.4482839511826358},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R231)","v":5.4482839511826358},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S231)","v":5.4482839511826358},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T231)","v":2.7241419755913179},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U231)","v":2.7241419755913179},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V231)","v":2.7241419755913179},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W231)","v":5.4482839511826358},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X231)","v":5.4482839511826349},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y231)","v":5.4482839511826349},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z231)","v":5.4482839511826349}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E232)","v":3.7346794308194751},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F232)","v":3.7363088863999825},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G232)","v":3.7364125605673326},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H232)","v":3.7365668723361218},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I232)","v":3.7366953616608676},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J232)","v":3.7577243400876652},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K232)","v":3.7957748579604367},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L232)","v":3.8357833446228677},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M232)","v":3.8748348899450202},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N232)","v":3.9194650811289402},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O232)","v":2.6856504753390364},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P232)","v":5.4728600432629166},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q232)","v":5.6889206656251154},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R232)","v":5.9156487774950683},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S232)","v":6.1413307577728808},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T232)","v":3.2384261024101186},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U232)","v":3.2384261024101191},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V232)","v":3.2384261024101191},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W232)","v":6.4768522048202382},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X232)","v":6.4768522048202382},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y232)","v":6.4768522048202382},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z232)","v":6.4768522048202382}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E233)","v":1.3744345672320482},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F233)","v":1.4338618212984293},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G233)","v":1.4947934853115536},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H233)","v":1.556976198105152},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I233)","v":1.6210635885517459},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J233)","v":1.3017474323878326},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K233)","v":1.3017474323878326},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L233)","v":1.3017474323878326},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M233)","v":1.3017474323878326},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N233)","v":1.3017474323878326},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O233)","v":0.65087371619391621},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P233)","v":1.3017474323878324},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q233)","v":1.3017474323878324},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R233)","v":1.3017474323878324},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S233)","v":1.3017474323878324},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T233)","v":0.65087371619391665},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U233)","v":0.65087371619391654},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V233)","v":0.65087371619391654},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W233)","v":1.3017474323878331},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X233)","v":1.3017474323878331},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y233)","v":1.3017474323878329},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z233)","v":1.3017474323878331}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E234)","v":0.54581189966173294},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F234)","v":0.55513198128907559},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G234)","v":0.56617802578355381},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H234)","v":0.57571960140883105},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I234)","v":0.58039519177805843},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J234)","v":0.57521610752619678},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K234)","v":0.57766435152475049},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L234)","v":0.580067508234406},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M234)","v":0.58232046677735438},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N234)","v":0.58509662684450059},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O234)","v":0.32001330863248956},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P234)","v":0.65878452372758822},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q234)","v":0.6661125940619127},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R234)","v":0.67254769966558825},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S234)","v":0.68004038532401601},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T234)","v":0.35562962336396142},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U234)","v":0.35562962336396148},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V234)","v":0.35562962336396142},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W234)","v":0.71125924672792284},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X234)","v":0.71125924672792284},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y234)","v":0.71125924672792296},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z234)","v":0.71125924672792296}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E235)","v":0.13911175865367068},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F235)","v":0.15061649370736091},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G235)","v":0.150616497403111},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H235)","v":0.15061650100872087},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I235)","v":0.15061650452638897},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J235)","v":0.12275093921648979},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K235)","v":0.12299853204215462},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L235)","v":0.1232415651551166},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M235)","v":0.12346940861029665},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N235)","v":0.12375016384381447},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O235)","v":8.482006508823782E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P235)","v":0.22595471390738339},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q235)","v":0.23785756185246176},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R235)","v":0.23785756185246176},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S235)","v":0.23785756185246176},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T235)","v":0.11301928124072105},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U235)","v":0.11301928124072105},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V235)","v":0.11301928124072105},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W235)","v":0.22603856248144211},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X235)","v":0.22603856248144211},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y235)","v":0.22603856248144211},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z235)","v":0.22603856248144211}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E236)","v":0.11941211207593748},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F236)","v":0.12331418084771369},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G236)","v":0.12719721513767637},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H236)","v":0.13106130779695629},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I236)","v":0.13490655122375195},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J236)","v":0.1176814918677031},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K236)","v":0.11810045098344377},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L236)","v":0.11851169447496597},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M236)","v":0.11889723509898532},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N236)","v":0.11937230930219922},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O236)","v":1.86916309699462E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P236)","v":5.8072278226442724E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q236)","v":0.11582055195359697},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R236)","v":0.30365903863999472},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S236)","v":0.30365903863999472},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T236)","v":0.20760848232459803},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U236)","v":0.22499315030795627},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V236)","v":0.22499315030795627},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W236)","v":0.44998630061591255},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X236)","v":0.44998630061591249},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y236)","v":0.44998630061591249},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z236)","v":0.44998630061591249}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E237)","v":7.688903950532783},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F237)","v":8.1718348919803443},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G237)","v":8.6309978692586267},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H237)","v":9.0756123433296345},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I237)","v":9.5021046211527747},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J237)","v":13.347345784803862},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K237)","v":14.371710633242623},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L237)","v":15.357826741122535},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M237)","v":16.127801699346879},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N237)","v":17.03169170020449},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O237)","v":4.1590029178655277},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P237)","v":8.7274576698885298},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q237)","v":9.6943480661693471},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R237)","v":10.792219618326309},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S237)","v":11.88473752009987},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T237)","v":6.1285178087979277},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U237)","v":6.1285178087979313},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V237)","v":6.1285178087979313},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W237)","v":12.257035617595863},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X237)","v":12.257035617595863},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y237)","v":12.257035617595863},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z237)","v":12.257035617595863}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E238)","v":4.8740126997413347},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F238)","v":5.5998318896021209},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G238)","v":5.9023825792182798},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H238)","v":6.2266647933125014},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I238)","v":6.5388105796465767},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J238)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K238)","v":4.8685580447781693E-16},{"$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":0.65675730903625273},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q238)","v":0.72964056306582448},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R238)","v":0.72964056306582448},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S238)","v":0.72964056306582448},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T238)","v":0.24889825356747286},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U238)","v":0.24889825356747158},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V238)","v":0.24889825356747153},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W238)","v":0.49779650713494317},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X238)","v":0.28447666990038245},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y238)","v":0.27635842796951121},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z238)","v":0.27635842796951121}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$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":1.0495019261076204},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U239)","v":1.0495019261076204},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V239)","v":1.0495019261076204},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W239)","v":1.9707798524513334},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X239)","v":1.7098909445470187},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y239)","v":1.1663431185574178},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z239)","v":0.3777301003541117}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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":1.5452717589195013},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K240)","v":2.4018669277954197},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L240)","v":3.1431011167533827},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M240)","v":3.765238322557678},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N240)","v":4.6634085314714087},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O240)","v":0.46449405636795188},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P240)","v":1.6281721545347814},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q240)","v":2.6571209957622419},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R240)","v":3.433454289533536},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S240)","v":4.3040610901418681},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T240)","v":0.96296021853157432},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U240)","v":1.5406778647476331},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V240)","v":1.5406778647476334},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W240)","v":2.7719069636250424},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X240)","v":2.1762970705440581},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y240)","v":1.3786348967831339},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z240)","v":0.43356692511648498}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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":3.1032027953879489},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K241)","v":3.1032027953879489},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L241)","v":3.1032027953879489},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M241)","v":3.1032027953879489},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N241)","v":3.103202795387948},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O241)","v":2.282946912769385E-20},{"$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":1.2342540357375668E-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$320","v":"Land"},"$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":26.202038657336232},{"$f":"SUM(F229:F243)","v":27.637010789487064},28.593701013991645,29.5196727952627,30.391246687175379,32.18660863328779,34.236391954251225,36.12833498944471,37.666231208739433,39.631898880066345,12.294370724967234,26.641081552216718,29.041845998235118,31.402640215917398,33.698725993166974,{"$f":"SUM(T229:T243)","v":17.150727348028344},{"$f":"SUM(U229:U243)","v":18.212442402825367},{"$f":"SUM(V229:V243)","v":18.212442402825367},{"$f":"SUM(W229:W243)","v":35.987212040016608},{"$f":"SUM(X229:X243)","v":34.917393401796744},{"$f":"SUM(Y229:Y243)","v":33.568065160115353},31.834384170245393]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  Capital base at 30 Jun 2014"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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":1.1543183448303449},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O272)","v":0},{"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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":3.7975079520906152},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O278)","v":0},{"$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},{"$f":"SUM(F265:F279)","v":0},0,0,0,0,0,0,0,4.9518262969209603,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: Capital base at 30 Jun 2014"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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":-0.20810249126475255},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O283)","v":0},{"$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},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S283)","v":0},{"$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$308","v":"High pressure mains - PE"},"$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},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S284)","v":0},{"$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$309","v":"Medium pressure mains"},"$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":-1.1169912818324641},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O285)","v":0},{"$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$310","v":"Medium/low pressure mains"},"$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":-3.086235375790009E-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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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":-4.0779828779955535E-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$313","v":"Secondary gate stations"},"$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":-2.1751575519053448E-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$314","v":"Buildings"},"$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":-3.5911141344304176E-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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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":-3.7552783508669836},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O292)","v":0},{"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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":-6.4248575276902438},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O294)","v":0},{"$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$319","v":"Full retail contestability"},"$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":-6.2339670364689315E-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$320","v":"Land"},"$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},{"$f":"SUM(F283:F297)","v":0},0,0,0,0,0,0,0,-11.584404402868188,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S324)","v":1.4349045801526721E-2},{"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},0,0,0,0,0,0,0,0,0,0,0,0,0,1.4349045801526721E-2,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E337)","v":228.18097879708219},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F337)","v":228.36131089501808},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G337)","v":226.06739756370141},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H337)","v":223.7405370033772},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I337)","v":221.3864282670886},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J337)","v":219.75501240829587},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K337)","v":219.27071060281318},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L337)","v":218.84548326913622},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M337)","v":220.32284972559054},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N337)","v":229.92569641203096},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O337)","v":237.0920503436092},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P337)","v":237.6341208922957},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q337)","v":238.51596513332274},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R337)","v":250.79012840843592},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S337)","v":249.25659854573635},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T337)","v":247.40859377294026},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U337)","v":245.56058900014415},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V337)","v":243.71258422734809},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W337)","v":240.01657468175591},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X337)","v":236.32056513616371},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y337)","v":232.62455559057156},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z337)","v":228.92854604497936}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E338)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F338)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G338)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H338)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I338)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J338)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K338)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L338)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M338)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N338)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O338)","v":0.50735202708424076},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P338)","v":1.1095646298839998},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q338)","v":0.64295188928639035},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R338)","v":6.5225029844323057},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S338)","v":10.136750344432306},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T338)","v":10.513605157329286},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U338)","v":10.423847229628656},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V338)","v":10.334089301928026},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W338)","v":10.154573446526765},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X338)","v":9.9750575911255055},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y338)","v":9.795541735724246},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z338)","v":9.6160258803229866}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E339)","v":273.28236064919582},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F339)","v":272.74691888367425},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G339)","v":272.85491752043072},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H339)","v":276.23295080230628},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I339)","v":282.31020970093482},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J339)","v":276.20945257031019},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K339)","v":269.98814586600133},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L339)","v":263.65429325754786},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M339)","v":257.22555539600717},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N339)","v":251.80642404781176},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O339)","v":249.08228207222044},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P339)","v":243.63399812103779},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q339)","v":238.18571416985515},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R339)","v":232.7374302186725},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S339)","v":227.28914626748985},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T339)","v":224.56500429189853},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U339)","v":221.84086231630721},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V339)","v":219.11672034071589},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W339)","v":213.66843638953324},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X339)","v":208.2201524383506},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y339)","v":202.77186848716795},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z339)","v":197.3235845359853}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E340)","v":146.56136762664511},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F340)","v":144.48274237368366},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G340)","v":140.85616365040795},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H340)","v":137.11959677807184},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I340)","v":133.42901169568802},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J340)","v":138.53248738490646},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K340)","v":144.76746938136938},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L340)","v":155.71514909819859},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M340)","v":164.88058074343465},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N340)","v":171.12472274481078},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O340)","v":173.60336561131737},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P340)","v":178.49840013504593},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q340)","v":184.09888651584512},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R340)","v":200.9437516833695},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S340)","v":211.67991889559661},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T340)","v":208.44149279318651},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U340)","v":205.20306669077638},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V340)","v":201.96464058836628},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W340)","v":195.48778838354605},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X340)","v":189.01093617872579},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y340)","v":182.53408397390552},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z340)","v":176.05723176908526}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E341)","v":41.253875767738371},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F341)","v":39.820013946439943},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G341)","v":38.325220461128389},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H341)","v":36.768244263023234},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I341)","v":35.147180674471485},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J341)","v":33.845433242083651},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K341)","v":32.543685809695816},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L341)","v":31.241938377307985},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M341)","v":29.940190944920154},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N341)","v":28.638443512532323},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O341)","v":27.987569796338406},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P341)","v":26.685822363950574},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q341)","v":25.384074931562743},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R341)","v":24.082327499174912},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S341)","v":22.780580066787081},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T341)","v":22.129706350593164},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U341)","v":21.478832634399247},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V341)","v":20.827958918205329},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W341)","v":19.526211485817495},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X341)","v":18.22446405342966},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y341)","v":16.922716621041829},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z341)","v":15.620969188653996}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E342)","v":14.594470144638386},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F342)","v":14.257416921660658},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G342)","v":13.710703120207262},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H342)","v":13.134983518798432},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I342)","v":12.562759768917573},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J342)","v":12.113622413720341},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K342)","v":12.431587489017561},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L342)","v":12.585179794983965},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M342)","v":12.210631416780654},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N342)","v":12.482135956647268},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O342)","v":12.437685317038975},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P342)","v":12.023315419957916},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q342)","v":11.81840981450158},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R342)","v":12.3867627847679},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S342)","v":12.355782713642355},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T342)","v":12.000153090278394},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U342)","v":11.644523466914432},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V342)","v":11.288893843550468},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W342)","v":10.577634596822548},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X342)","v":9.866375350094625},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y342)","v":9.1551161033667015},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z342)","v":8.4438568566387797}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E343)","v":2.9176296254207421},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F343)","v":2.784117348051526},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G343)","v":2.633500850648415},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H343)","v":2.482884349639694},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I343)","v":2.332267845113305},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J343)","v":2.2095169058968152},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K343)","v":2.0865183738546604},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L343)","v":1.9632768086995438},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M343)","v":1.8539155389399045},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N343)","v":3.5937262391324154},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O343)","v":5.3758247909544075},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P343)","v":5.3416707766437979},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q343)","v":5.3492786560263959},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R343)","v":5.1154486833859965},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S343)","v":4.878197621533535},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T343)","v":4.7651783402928132},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U343)","v":4.6521590590520923},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V343)","v":4.5391397778113713},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W343)","v":4.3131012153299286},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X343)","v":4.0870626528484877},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y343)","v":3.8610240903670454},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z343)","v":3.6349855278856023}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E344)","v":2.5489345885954093},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F344)","v":2.5082907867153956},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G344)","v":2.3810935715777193},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H344)","v":2.250032263780763},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I344)","v":2.1151257125570111},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J344)","v":1.9974442206893077},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K344)","v":1.8793437697058639},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L344)","v":1.8077401883885047},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M344)","v":1.8200114988140381},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N344)","v":0.75120165535068462},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O344)","v":0.86415015051456456},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P344)","v":1.9817013775826799},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q344)","v":2.6481682501193884},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R344)","v":6.7896654402769601},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S344)","v":16.845697801310433},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T344)","v":16.638089318985831},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U344)","v":16.413096168677875},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V344)","v":16.188103018369915},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W344)","v":15.738116717754005},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X344)","v":15.288130417138092},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y344)","v":14.838144116522178},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z344)","v":14.388157815906267}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E345)","v":90.977598361207768},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F345)","v":96.821969212862797},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G345)","v":113.24355027836967},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H345)","v":127.86843852764186},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I345)","v":139.53226751464547},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J345)","v":147.06053690163921},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K345)","v":157.27112712391218},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L345)","v":163.69030265053627},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M345)","v":167.40505835127038},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N345)","v":171.9111448679372},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O345)","v":177.30930850648093},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P345)","v":189.45014715617808},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q345)","v":198.37585288540711},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R345)","v":208.53017978694461},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S345)","v":226.74183095684475},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T345)","v":220.61331314804681},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U345)","v":214.4847953392489},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V345)","v":208.356277530451},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W345)","v":196.09924191285506},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X345)","v":183.84220629525925},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y345)","v":171.58517067766337},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z345)","v":159.3281350600675}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E346)","v":19.827649178691015},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F346)","v":14.569901615851794},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G346)","v":8.6744705453228548},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H346)","v":2.6822076135310473},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I346)","v":-3.7552783508669818},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J346)","v":-3.7552783508669818},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K346)","v":-3.7552783508669823},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L346)","v":-3.7552783508669823},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M346)","v":-3.7552783508669823},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N346)","v":1.3324561833105367E-15},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O346)","v":3.1887426759894635},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P346)","v":2.7537779766566097},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q346)","v":2.4338860589404705},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R346)","v":2.5273124504114923},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S346)","v":3.1300617396727084},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T346)","v":2.8811634861052355},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U346)","v":2.632265232537764},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V346)","v":2.383366978970292},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W346)","v":1.8855704718353492},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X346)","v":1.601093801934967},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y346)","v":1.3247353739654555},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z346)","v":1.0483769459959444}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$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":0.51289599905562977},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q347)","v":1.3088854478980714},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R347)","v":4.5959487906916259},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S347)","v":8.3732497942327431},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T347)","v":7.3237478681251229},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U347)","v":6.2742459420175027},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V347)","v":5.2247440159098817},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W347)","v":3.2539641634585483},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X347)","v":1.5440732189115294},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y347)","v":0.3777301003541117},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z347)","v":0}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E348)","v":4.629901822099785},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F348)","v":5.5007915039836615},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G348)","v":5.9915680174511827},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H348)","v":6.4442060948704505},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I348)","v":7.7263587945975081},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J348)","v":6.6492930301629594},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K348)","v":4.2487202341784966},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L348)","v":1.1056191174251131},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M348)","v":0.26282053031852159},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N348)","v":4.1388731820451774},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O348)","v":5.6819372811058972},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P348)","v":8.3784067137343925},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q348)","v":8.9909190687793021},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R348)","v":10.77311364307258},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S348)","v":10.804721804095559},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T348)","v":9.8417615855639866},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U348)","v":8.3010837208163526},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V348)","v":6.7604058560687195},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W348)","v":3.9884988924436771},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X348)","v":1.8122018218996188},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y348)","v":0.43356692511648498},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z348)","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E349)","v":1.580213405548076E-4},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F349)","v":5.9824085417465164E-3},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G349)","v":2.3397788689460843},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H349)","v":6.4164555879481071},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I349)","v":15.516013976939744},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J349)","v":12.412811181551795},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K349)","v":9.3096083861638466},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L349)","v":6.2064055907758977},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M349)","v":3.1032027953879489},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N349)","v":1.2342768652066944E-15},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O349)","v":1.2342540357375668E-15},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P349)","v":1.2342540357375668E-15},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q349)","v":1.2342540357375668E-15},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R349)","v":1.2342540357375668E-15},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S349)","v":1.2342540357375668E-15},{"$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$320","v":"Land"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E350)","v":7.2044251542332969},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F350)","v":7.4624137506669816},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G350)","v":7.4624137506669816},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H350)","v":7.4624137506669816},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I350)","v":7.4624137506669816},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J350)","v":7.4624137506669816},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K350)","v":7.4624137506669816},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L350)","v":7.4624137506669816},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M350)","v":7.4624137506669816},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N350)","v":3.6649057985763664},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O350)","v":3.6649057985763664},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P350)","v":3.6649057985763664},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q350)","v":3.6649057985763664},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R350)","v":3.6649057985763664},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S350)","v":3.6649057985763664},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T350)","v":3.6649057985763664},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U350)","v":3.6649057985763664},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V350)","v":3.6649057985763664},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W350)","v":3.6649057985763664},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X350)","v":3.6649057985763664},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y350)","v":3.6649057985763664},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z350)","v":3.6649057985763664}]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E337:E351)","v":831.97934973688848},{"$f":"SUM(F337:F351)","v":829.32186964715061},834.54077819885867,842.60295055365589,855.76475935075348,854.49274565905671,857.50405243651232,860.52252355280007,862.73195234126376,878.03727441687488,896.79517437123036,911.66872736059952,921.41789862012081,969.45947817221281,1007.9374423499506,990.7867150019224,972.57427259909684,954.36183019627163,918.37461815625488,883.45722475445814,849.88915959434269,818.05477542409744]
[]
[null,"check",{"$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$73)^(T$6)-1","v":1.2422836565829209E-2},{"$f":"(1+Inputs!U$73)^(U$6)-1","v":1.2422836565829209E-2},{"$f":"(1+Inputs!V$73)^(V$6)-1","v":1.2422836565829209E-2},{"$f":"(1+Inputs!W$73)^(W$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!X$73)^(X$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!Y$73)^(Y$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!Z$73)^(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$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T363)","v":3.096473986688185},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U363)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V363)","v":6.2620527574590561},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W363)","v":6.3227172618998857},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X363)","v":6.3825012085893436},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y363)","v":6.4413226543245869},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z363)","v":6.4990961090912256}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T364)","v":0.12592719283749548},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U364)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V364)","v":0.26610534889791021},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W364)","v":0.26810074261230221},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X364)","v":0.27002959016935252},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y364)","v":0.27188731714012271},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z364)","v":0.27366916196557556}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T365)","v":2.8235759172678767},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U365)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V365)","v":5.6838684659655181},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W365)","v":5.6846185208751754},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X365)","v":5.6818536607390868},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y365)","v":5.6753976710206482},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z365)","v":5.6650677232783249}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T366)","v":2.629665036707979},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U366)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V366)","v":5.2757731847923246},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W366)","v":5.2396363667058248},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X366)","v":5.1983953494745059},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y366)","v":5.1518175086524298},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z366)","v":5.099661778695828}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T367)","v":0.28299942304448256},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U367)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V367)","v":0.56011550189590742},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W367)","v":0.54034671947605184},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X367)","v":0.51923942574651849},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y367)","v":0.49673905063083595},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z367)","v":0.47278913211827778}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T368)","v":0.15349386929447673},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U368)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V368)","v":0.30373072577209526},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W368)","v":0.29287155687368249},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X368)","v":0.2812795978267415},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y368)","v":0.26892499610440745},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z368)","v":0.25577686454731496}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T369)","v":6.0601051788127878E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U369)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V369)","v":0.12060938430053209},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W369)","v":0.11776042471640184},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X369)","v":0.11469363628787727},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y369)","v":0.11139990817247868},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z369)","v":0.10786981012863028}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T370)","v":0.20927135062302796},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U370)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V370)","v":0.4211195395840801},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W370)","v":0.41997338264724565},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X370)","v":0.41850671815132939},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y370)","v":0.41670423706646276},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z370)","v":0.41455006522850835}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T371)","v":2.8167767086137565},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U371)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V371)","v":5.5838489070382566},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W371)","v":5.4054567462879346},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X371)","v":5.2146550719331977},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y371)","v":5.0109349033942951},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z371)","v":4.7937695670084874}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T372)","v":3.8884245432909109E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U372)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V372)","v":7.2923892730313633E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W372)","v":6.1832488409052172E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X372)","v":5.0140936438771176E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y372)","v":4.364055989862807E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z372)","v":3.7010634980718077E-2}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T373)","v":0.10401951371861642},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U373)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V373)","v":0.18536823977350389},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W373)","v":0.13554728527101878},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X373)","v":8.652915005356604E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y373)","v":4.2086366030734929E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z373)","v":1.0553074327281141E-2}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T374)","v":0.13422529311153045},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U374)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V374)","v":0.24910060453153168},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W374)","v":0.17538747512414354},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X374)","v":0.1060618377511327},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y374)","v":4.9394671356191674E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z374)","v":1.2113051044424606E-2}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T375)","v":1.5332936166682914E-17},{"$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$320","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T376)","v":4.5528525764873984E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U376)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V376)","v":9.2760858108530672E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W376)","v":9.5079879561243932E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X376)","v":9.7456876550275032E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y376)","v":9.9893298464031902E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z376)","v":0.10239063092563269}]
[]
[null,"Total Inflation on Asset Base","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T363:T376)","v":12.521442114893341},{"$f":"SUM(U363:U376)","v":0},25.077377410849554,24.759328850459962,24.421343059711702,24.080143142255857,23.744317603340225]
[]
[null,"Nominal  Depreciation"]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T381)","v":1.8709622340614078},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U381)","v":1.9177362899129435},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V381)","v":1.9177362899129435},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W381)","v":3.9313593943215341},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X381)","v":4.0296433791795723},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y381)","v":4.1303844636590608},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z381)","v":4.2336440752505364}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T382)","v":-0.38153641864664489},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U382)","v":9.3144800161115926E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V382)","v":9.3144800161115926E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W382)","v":0.19094684033028764},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X382)","v":0.19572051133854484},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y382)","v":0.20061352412200845},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z382)","v":0.20562886222505861}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T383)","v":2.7579835461362041},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U383)","v":2.8269331347896087},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V383)","v":2.8269331347896087},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W383)","v":5.7952129263186976},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X383)","v":5.9400932494766643},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y383)","v":6.0885955807135801},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z383)","v":6.2408104702314189}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T384)","v":3.278656540610875},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U384)","v":3.3606229541261463},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V384)","v":3.3606229541261472},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W384)","v":6.8892770559586012},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X384)","v":7.0615089823575659},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y384)","v":7.2380467069165038},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z384)","v":7.4189978745894152}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T385)","v":0.65895941399518754},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U385)","v":0.67543339934506708},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V385)","v":0.67543339934506708},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W385)","v":1.3846384686573876},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X385)","v":1.4192544303738222},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y385)","v":1.4547357911331673},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z385)","v":1.4911041859114964}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T386)","v":0.36004755205297934},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U386)","v":0.36904874085430384},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V386)","v":0.36904874085430378},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W386)","v":0.75654991875132271},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X386)","v":0.7754636667201058},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y386)","v":0.79485025838810841},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z386)","v":0.81472151484781097}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T387)","v":0.11442330130036203},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U387)","v":0.11728388383287107},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V387)","v":0.11728388383287107},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W387)","v":0.24043196185738566},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X387)","v":0.24644276090382033},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y387)","v":0.25260382992641572},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z387)","v":0.25891892567457619}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T388)","v":0.21018756857019633},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U388)","v":0.23348290852872963},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V388)","v":0.23348290852872963},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W388)","v":0.47863996248389568},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X388)","v":0.49060596154599301},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y388)","v":0.50287111058464273},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z388)","v":0.51544288834925878}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T389)","v":6.2046513839273985},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U389)","v":6.3597676685255866},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V389)","v":6.3597676685255866},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W389)","v":13.03752372047745},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X389)","v":13.363461813489385},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y389)","v":13.697548358826619},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z389)","v":14.039987067797282}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T390)","v":0.25199027589306189},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U390)","v":0.25829003279038709},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V390)","v":0.25829003279038704},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W390)","v":0.52949456722029342},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X390)","v":0.31015599804449651},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y390)","v":0.30883755661502849},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z390)","v":0.31655849553040416}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T391)","v":1.0625397170111786},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U391)","v":1.0891032099364577},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V391)","v":1.0891032099364577},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W391)","v":2.0962726939691341},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X391)","v":1.864240510966817},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y391)","v":1.3034180341688912},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z391)","v":0.43267604741852833}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T392)","v":0.97492291594578728},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U392)","v":1.5988128904135332},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V392)","v":1.5988128904135332},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W392)","v":2.948412970044588},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X392)","v":2.3727484935487815},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y392)","v":1.5406594838268797},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z392)","v":0.49663509282141266}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T393)","v":1.2495869719042495E-15},{"$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$320","v":"Land"},"$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,{"$f":"SUM(T381:T394)","v":17.363788030857993},{"$f":"SUM(U381:U394)","v":18.899659913216752},18.899659913216752,38.278760480390574,38.069339757945571,37.513164698880914,36.46512550064719]
[]
[null,"Nominal  Depreciation per tariff variaton"]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E417)","v":228.6238076270869},{"$f":"E561","v":228.18097879708219},{"$f":"F561","v":228.36131089501808},226.06739756370141,223.7405370033772,221.3864282670886,219.75501240829587,219.27071060281318,218.84548326913622,220.32284972559054,229.92569641203096,237.0920503436092,237.6341208922957,238.51596513332274,250.79012840843592,249.25659854573635,250.48211029836312,248.56437400845016,{"$f":"V561","v":252.90869047599631},255.30004834357464,257.65290617298439,259.96384436364997]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E418)","v":0},{"$f":"E562","v":0},0,0,0,0,0,0,0,0,0,0.50735202708424076,1.1095646298839998,0.64295188928639035,6.5225029844323057,10.136750344432306,10.644213955916445,10.55106915575533,10.724029704492125,10.801183606774138,10.875492685604947,10.946766478623061]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E419)","v":271.48648713727079},273.28236064919582,272.74691888367425,272.85491752043072,276.23295080230628,282.31020970093482,276.20945257031019,269.98814586600133,263.65429325754786,257.22555539600717,251.80642404781176,249.08228207222044,243.63399812103779,238.18571416985515,232.7374302186725,227.28914626748985,227.35473863862154,224.52780550383193,227.38474083500785,227.2741464295643,227.01590684082672,226.6027089311338]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E420)","v":147.49283371521611},146.56136762664511,144.48274237368366,140.85616365040795,137.11959677807184,133.42901169568802,138.53248738490646,144.76746938136938,155.71514909819859,164.88058074343465,171.12472274481078,173.60336561131737,178.49840013504593,184.09888651584512,200.9437516833695,211.67991889559661,211.03092739169372,207.67030443756758,209.58545466823375,207.93581397898097,206.07270034609792,203.98647114783384]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E421)","v":42.628310334970422},41.253875767738371,39.820013946439943,38.325220461128389,36.768244263023234,35.147180674471485,33.845433242083651,32.543685809695816,31.241938377307985,29.940190944920154,28.638443512532323,27.987569796338406,26.685822363950574,25.384074931562743,24.082327499174912,22.780580066787081,22.404620075836377,21.72918667649131,21.61386877904215,20.769577029860812,19.86956202523351,18.911565284731179]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E422)","v":14.902900979179835},14.594470144638386,14.257416921660658,13.710703120207262,13.134983518798432,12.562759768917573,12.113622413720341,12.431587489017561,12.585179794983965,12.210631416780654,12.482135956647268,12.437685317038975,12.023315419957916,11.81840981450158,12.3867627847679,12.355782713642355,12.149229030883852,11.780180290029548,11.71486227494734,11.251183913069699,10.756999844176335,10.231074581892635]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E423)","v":3.0249897766379417},2.9176296254207421,2.784117348051526,2.633500850648415,2.482884349639694,2.332267845113305,2.2095169058968152,2.0865183738546604,1.9632768086995438,1.8539155389399045,3.5937262391324154,5.3758247909544075,5.3416707766437979,5.3492786560263959,5.1154486833859965,4.878197621533535,4.8243753720213007,4.7070914881884285,4.7104169886560898,4.587745451515107,4.4559963268991636,4.3147924051452264]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E424)","v":2.6683467006713468},2.5489345885954093,2.5082907867153956,2.3810935715777193,2.250032263780763,2.1151257125570111,1.9974442206893077,1.8793437697058639,1.8077401883885047,1.8200114988140381,0.75120165535068462,0.86415015051456456,1.9817013775826799,2.6481682501193884,6.7896654402769601,16.845697801310433,16.844781583363265,16.611298674834536,16.798935305889884,16.740268726053234,16.66816948265857,16.582002609140389]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E425)","v":80.979710066156585},90.977598361207768,96.821969212862797,113.24355027836967,127.86843852764186,139.53226751464547,147.06053690163921,157.27112712391218,163.69030265053627,167.40505835127038,171.9111448679372,177.30930850648093,189.45014715617808,198.37585288540711,208.53017978694461,226.74183095684475,223.35395628153105,216.99418861300549,216.21826985151816,208.58620287732865,200.43739613577247,191.75078268034014]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E426)","v":23.105765609423052},19.827649178691015,14.569901615851794,8.6744705453228548,2.6822076135310473,-3.7552783508669818,-3.7552783508669818,-3.7552783508669823,-3.7552783508669823,-3.7552783508669823,1.3324561833105367E-15,3.1887426759894635,2.7537779766566097,2.4338860589404705,2.5273124504114923,3.1300617396727084,2.916955709212556,2.6586656764221686,2.4732995363620955,2.0056374575508542,1.7456223959451289,1.4804253992287284]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E427)","v":0},0,0,0,0,0,0,0,0,0,0,0,0.51289599905562977,1.3088854478980714,4.5959487906916259,8.3732497942327431,7.4147295909401816,6.3256263810037243,5.4218914108407699,3.4611660021426545,1.6834546412294034,0.42212297309124713]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E428)","v":0},4.629901822099785,5.5007915039836615,5.9915680174511827,6.4442060948704505,7.7263587945975081,6.6492930301629594,4.2487202341784966,1.1056191174251131,0.26282053031852159,4.1388731820451774,5.6819372811058972,8.3784067137343925,8.9909190687793021,10.77311364307258,10.804721804095559,9.9640241812613013,8.3652112908477694,7.0154990049657675,4.2424735100453228,1.975786854247674,0.48452204177698599]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E429)","v":0},1.580213405548076E-4,5.9824085417465164E-3,2.3397788689460843,6.4164555879481071,15.516013976939744,12.412811181551795,9.3096083861638466,6.2064055907758977,3.1032027953879489,1.2342768652066944E-15,1.2342540357375668E-15,1.2342540357375668E-15,1.2342540357375668E-15,1.2342540357375668E-15,1.2342540357375668E-15,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E430)","v":6.856669453738613},7.2044251542332969,7.4624137506669816,7.4624137506669816,7.4624137506669816,7.4624137506669816,7.4624137506669816,7.4624137506669816,7.4624137506669816,7.4624137506669816,3.6649057985763664,3.6649057985763664,3.6649057985763664,3.6649057985763664,3.6649057985763664,3.6649057985763664,3.7104343243412403,3.7104343243412403,3.8031951824497714,3.8982750620110149,3.9957319385612902,4.0956252370253221]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E417:E431)","v":821.7698214003517},831.97934973688848,829.32186964715061,834.54077819885867,842.60295055365589,855.76475935075348,{"$f":"SUM(K417:K431)","v":854.49274565905671},857.50405243651232,860.52252355280007,862.73195234126376,878.03727441687488,896.79517437123036,911.66872736059952,921.41789862012081,969.45947817221281,1007.9374423499506,{"$f":"SUM(U417:U431)","v":1003.0950964339859},{"$f":"SUM(V417:V431)","v":984.19543652076925},{"$f":"SUM(W417:W431)","v":990.37315401840226},{"$f":"SUM(X417:X431)","v":976.85372238847151},963.20572569023761,949.77270413361259]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: Capital base at 30 Jun 2014"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E435)","v":1.7720420912163877},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F435)","v":2.4359254768241314},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G435)","v":0},{"$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":0.58349499367323943},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K435)","v":1.7377174631350314},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L435)","v":1.8057728491752587},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M435)","v":3.7173475535410416},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N435)","v":11.642785804642999},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O435)","v":8.353036510497061},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P435)","v":3.0050620247488209},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q435)","v":3.3838378572011942},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R435)","v":14.841744558881322},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S435)","v":1.13383783},{"$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$308","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E436)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F436)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G436)","v":0},{"$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},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K436)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L436)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M436)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N436)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O436)","v":0.50735202708424076},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P436)","v":0.60221260279975908},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q436)","v":-0.46661274059760949},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R436)","v":5.8795510951459153},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S436)","v":3.6142473600000002},{"$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$309","v":"Medium pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E437)","v":7.3066748293232129},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F437)","v":5.0750754999522254},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G437)","v":5.7992080867512739},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H437)","v":9.1176278995161155},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I437)","v":11.84980445097521},{"$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$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E438)","v":2.8032133422484495},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F438)","v":1.6576836334385396},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G438)","v":0.10983383729159829},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H438)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I438)","v":4.6110279277053877E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J438)","v":8.861200029306076},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K438)","v":10.030756854423347},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L438)","v":14.78346306145211},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M438)","v":13.040266535181063},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N438)","v":9.6837825851604755},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O438)","v":5.1642933418456165},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P438)","v":10.367894566991481},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q438)","v":11.289407046424301},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R438)","v":22.760513945019458},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S438)","v":16.87749797},{"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E440)","v":0.23738106512028401},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F440)","v":0.21807875831134707},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G440)","v":1.9464224330156665E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H440)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I440)","v":8.1714418971994239E-3},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J440)","v":0.12607875232896623},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K440)","v":0.89562942682197155},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L440)","v":0.73365981420081039},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M440)","v":0.20777208857404403},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N440)","v":0.8158213379311593},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O440)","v":0.27556266902419768},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P440)","v":0.24441462664652799},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q440)","v":0.46120698860557768},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R440)","v":1.2409006699319067},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S440)","v":0.66340935999999984},{"$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$313","v":"Secondary gate stations"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E441)","v":3.1751607436471117E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F441)","v":1.7104216338144868E-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},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M441)","v":1.4108138850657233E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N441)","v":1.8613857064844199},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O441)","v":1.8669186169102299},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P441)","v":0.1918006995967742},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q441)","v":0.24546544123505976},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R441)","v":4.0275892120622573E-3},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S441)","v":6.0650000000000005E-4},{"$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$314","v":"Buildings"},"$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":8.26703789677002E-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":4.6908113157606637E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M442)","v":0.1311685455245189},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N442)","v":0.16896966932488627},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O442)","v":0.11721184446764092},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P442)","v":1.1756235052945581},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q442)","v":0.78228742449030553},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R442)","v":4.4451562287975666},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S442)","v":10.359691399673466},{"$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$315","v":"Meter and services pipes"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E443)","v":17.686792245583966},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F443)","v":14.016205743635371},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G443)","v":25.052578934765506},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H443)","v":23.700500592601831},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I443)","v":21.165933608156383},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J443)","v":20.875615171797584},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K443)","v":24.582300855515616},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L443)","v":21.777002267746621},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M443)","v":19.842557400081009},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N443)","v":21.366146098101396},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O443)","v":9.5571665564092676},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P443)","v":20.868296319585657},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q443)","v":18.620053795398405},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R443)","v":20.946546519863812},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S443)","v":30.096388690000005},{"$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$316","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E444)","v":1.5958962690092984},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F444)","v":0.34208432676289741},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G444)","v":6.9515086893416648E-3},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H444)","v":0.23440186152069215},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I444)","v":0.10132461524854813},{"$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":0.2217926097033989},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q444)","v":0.4097486453496853},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R444)","v":0.82306695453684664},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S444)","v":1.3323898523270403},{"$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$317","v":"Vehicles"},"$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":0.51289599905562977},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q445)","v":0.7959894488424416},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R445)","v":3.2870633427935543},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S445)","v":3.7773010035411176},{"$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$318","v":"Information technology"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E446)","v":4.629901822099785},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F446)","v":0.87088968188387605},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G446)","v":0.49077651346752149},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H446)","v":0.45263807741926765},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I446)","v":1.2821526997270576},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J446)","v":0.46820599448495315},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K446)","v":1.2941318109563446E-3},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L446)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M446)","v":2.9224397354510865},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N446)","v":2.1146036555078211},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O446)","v":1.8925037507742057},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P446)","v":4.3246415871632768},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q446)","v":3.2696333508071507},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R446)","v":5.2156488638268135},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S446)","v":4.3356692511648482},{"$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$319","v":"Full retail contestability"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E447)","v":1.580213405548076E-4},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F447)","v":5.8243872011917086E-3},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G447)","v":2.3337964604043377},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H447)","v":4.0766767190020223},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I447)","v":9.0995583889916372},{"$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$320","v":"Land"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E448)","v":0.34775570049468357},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F448)","v":0.25798859643368505},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G448)","v":0},{"$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":36.411566993873087},24.979530699749109,33.812609565699738,37.581845150059934,43.553055484273088,30.914594941590821,37.247698731706926,39.146806105732409,39.875659997203421,47.653494857153163,27.734045317012459,41.514634541585885,38.791017257756515,79.444219768009262,72.191039216706471,{"$f":"SUM(T435:T449)","v":0},0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  Capital base at 30 Jun 2014"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E453)","v":2.2148709212211073},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F453)","v":2.2555933788882454},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G453)","v":2.2939133313166868},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H453)","v":2.3268605603242078},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I453)","v":2.3541087362885929},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J453)","v":2.2149108524659846},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K453)","v":2.2220192686177183},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L453)","v":2.2310001828522275},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M453)","v":2.2399810970867371},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N453)","v":2.2480416094673479},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O453)","v":1.1866825789188091},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P453)","v":2.4629914760623564},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q453)","v":2.5019936161741492},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R453)","v":2.5675812837681455},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S453)","v":2.6673676926995862},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T453)","v":-1.2255117526267774},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U453)","v":1.9177362899129435},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V453)","v":-4.344316467546113},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W453)","v":-2.3913578675783516},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X453)","v":-2.3528578294097717},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y453)","v":-2.3109381906655262},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z453)","v":-2.2654520338406883}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q454)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R454)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S454)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T454)","v":-0.50746361148414032},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U454)","v":9.3144800161115926E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V454)","v":-0.17296054873679428},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W454)","v":-7.7153902282014519E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X454)","v":-7.4309078830807701E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y454)","v":-7.127379301811429E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z454)","v":-6.8040299740516952E-2}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E455)","v":5.5108013173981387},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F455)","v":5.6105172654737894},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G455)","v":5.6912094499948243},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H455)","v":5.7395946176405737},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I455)","v":5.7725455523466209},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J455)","v":6.1007571306246033},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K455)","v":6.2213067043088914},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L455)","v":6.3338526084534212},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M455)","v":6.4287378615406983},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N455)","v":6.5361226300278625},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O455)","v":2.7241419755913183},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P455)","v":5.4482839511826366},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q455)","v":5.4482839511826358},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R455)","v":5.4482839511826358},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S455)","v":5.4482839511826358},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T455)","v":-6.5592371131672489E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U455)","v":2.8269331347896087},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V455)","v":-2.8569353311759094},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W455)","v":0.11059440544352184},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X455)","v":0.25823958873757702},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y455)","v":0.41319790969293202},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z455)","v":0.57574274695309358}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E456)","v":3.7346794308194751},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F456)","v":3.7363088863999825},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G456)","v":3.7364125605673326},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H456)","v":3.7365668723361218},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I456)","v":3.7366953616608676},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J456)","v":3.7577243400876652},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K456)","v":3.7957748579604367},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L456)","v":3.8357833446228677},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M456)","v":3.8748348899450202},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N456)","v":3.9194650811289402},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O456)","v":2.6856504753390364},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P456)","v":5.4728600432629166},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q456)","v":5.6889206656251154},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R456)","v":5.9156487774950683},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S456)","v":6.1413307577728808},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T456)","v":0.64899150390289562},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U456)","v":3.3606229541261463},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V456)","v":-1.9151502306661778},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W456)","v":1.649640689252776},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X456)","v":1.8631136328830598},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y456)","v":2.0862291982640739},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z456)","v":2.3193360958935871}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E457)","v":1.3744345672320482},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F457)","v":1.4338618212984293},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G457)","v":1.4947934853115536},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H457)","v":1.556976198105152},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I457)","v":1.6210635885517459},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J457)","v":1.3017474323878326},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K457)","v":1.3017474323878326},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L457)","v":1.3017474323878326},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M457)","v":1.3017474323878326},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N457)","v":1.3017474323878326},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O457)","v":0.65087371619391621},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P457)","v":1.3017474323878324},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q457)","v":1.3017474323878324},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R457)","v":1.3017474323878324},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S457)","v":1.3017474323878324},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T457)","v":0.37595999095070498},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U457)","v":0.67543339934506708},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V457)","v":0.11531789744915966},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W457)","v":0.84429174918133576},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X457)","v":0.90001500462730366},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y457)","v":0.9579967405023313},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z457)","v":1.0183150537932186}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E458)","v":0.54581189966173294},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F458)","v":0.55513198128907559},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G458)","v":0.56617802578355381},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H458)","v":0.57571960140883105},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I458)","v":0.58039519177805843},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J458)","v":0.57521610752619678},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K458)","v":0.57766435152475049},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L458)","v":0.580067508234406},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M458)","v":0.58232046677735438},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N458)","v":0.58509662684450059},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O458)","v":0.32001330863248956},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P458)","v":0.65878452372758822},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q458)","v":0.6661125940619127},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R458)","v":0.67254769966558825},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S458)","v":0.68004038532401601},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T458)","v":0.20655368275850258},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U458)","v":0.36904874085430384},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V458)","v":6.5318015082208553E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W458)","v":0.46367836187764028},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X458)","v":0.4941840688933643},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y458)","v":0.52592526228370096},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z458)","v":0.558944650300496}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E459)","v":0.13911175865367068},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F459)","v":0.15061649370736091},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G459)","v":0.150616497403111},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H459)","v":0.15061650100872087},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I459)","v":0.15061650452638897},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J459)","v":0.12275093921648979},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K459)","v":0.12299853204215462},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L459)","v":0.1232415651551166},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M459)","v":0.12346940861029665},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N459)","v":0.12375016384381447},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O459)","v":8.482006508823782E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P459)","v":0.22595471390738339},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q459)","v":0.23785756185246176},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R459)","v":0.23785756185246176},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S459)","v":0.23785756185246176},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T459)","v":5.3822249512234153E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U459)","v":0.11728388383287107},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V459)","v":-3.3255004676610023E-3},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W459)","v":0.12267153714098382},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X459)","v":0.13174912461594304},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y459)","v":0.14120392175393706},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z459)","v":0.15104911554594588}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E460)","v":0.11941211207593748},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F460)","v":0.12331418084771369},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G460)","v":0.12719721513767637},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H460)","v":0.13106130779695629},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I460)","v":0.13490655122375195},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J460)","v":0.1176814918677031},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K460)","v":0.11810045098344377},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L460)","v":0.11851169447496597},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M460)","v":0.11889723509898532},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N460)","v":0.11937230930219922},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O460)","v":1.86916309699462E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P460)","v":5.8072278226442724E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q460)","v":0.11582055195359697},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R460)","v":0.30365903863999472},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S460)","v":0.30365903863999472},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T460)","v":9.1621794716839795E-4},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U460)","v":0.23348290852872963},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V460)","v":-0.18763663105535047},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W460)","v":5.8666579836650079E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X460)","v":7.2099243394663615E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y460)","v":8.6166873518179948E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z460)","v":0.10089282312075043}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E461)","v":7.688903950532783},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F461)","v":8.1718348919803443},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G461)","v":8.6309978692586267},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H461)","v":9.0756123433296345},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I461)","v":9.5021046211527747},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J461)","v":13.347345784803862},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K461)","v":14.371710633242623},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L461)","v":15.357826741122535},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M461)","v":16.127801699346879},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N461)","v":17.03169170020449},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O461)","v":4.1590029178655277},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P461)","v":8.7274576698885298},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q461)","v":9.6943480661693471},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R461)","v":10.792219618326309},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S461)","v":11.88473752009987},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T461)","v":3.3878746753136419},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U461)","v":6.3597676685255866},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V461)","v":0.77591876148732886},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W461)","v":7.6320669741895157},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X461)","v":8.1488067415561893},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y461)","v":8.6866134554323278},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z461)","v":9.2462175007887968}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E462)","v":4.8740126997413347},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F462)","v":5.5998318896021209},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G462)","v":5.9023825792182798},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H462)","v":6.2266647933125014},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I462)","v":6.5388105796465767},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J462)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K462)","v":4.8685580447781693E-16},{"$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":0.65675730903625273},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q462)","v":0.72964056306582448},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R462)","v":0.72964056306582448},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S462)","v":0.72964056306582448},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T462)","v":0.21310603046015278},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U462)","v":0.25829003279038709},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V462)","v":0.18536614006007343},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W462)","v":0.46766207881124133},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X462)","v":0.2600150616057253},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y462)","v":0.2651969967164004},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z462)","v":0.27954786054968606}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$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":0.95852020329256193},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U463)","v":1.0891032099364577},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V463)","v":0.9037349701629539},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W463)","v":1.9607254086981154},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X463)","v":1.7777113609132509},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y463)","v":1.2613316681381561},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z463)","v":0.42212297309124719}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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":1.5452717589195013},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K464)","v":2.4018669277954197},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L464)","v":3.1431011167533827},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M464)","v":3.765238322557678},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N464)","v":4.6634085314714087},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O464)","v":0.46449405636795188},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P464)","v":1.6281721545347814},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q464)","v":2.6571209957622419},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R464)","v":3.433454289533536},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S464)","v":4.3040610901418681},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T464)","v":0.84069762283425686},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U464)","v":1.5988128904135332},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V464)","v":1.3497122858820016},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W464)","v":2.7730254949204447},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X464)","v":2.2666866557976491},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y464)","v":1.491264812470688},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z464)","v":0.4845220417769881}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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":3.1032027953879489},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K465)","v":3.1032027953879489},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L465)","v":3.1032027953879489},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M465)","v":3.1032027953879489},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N465)","v":3.103202795387948},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O465)","v":2.282946912769385E-20},{"$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":1.2342540357375668E-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$320","v":"Land"},"$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":-4.5528525764873984E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U466)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V466)","v":-9.2760858108530672E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W466)","v":-9.5079879561243932E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X466)","v":-9.7456876550275032E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y466)","v":-9.9893298464031902E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z466)","v":-0.10239063092563269}]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E453:E467)","v":26.202038657336232},27.637010789487064,28.593701013991645,29.5196727952627,30.391246687175379,32.18660863328779,34.236391954251225,36.12833498944471,37.666231208739433,39.631898880066345,12.294370724967234,26.641081552216718,29.041845998235118,31.402640215917398,33.698725993166974,4.8423459159646551,{"$f":"SUM(U453:U467)","v":18.899659913216752},{"$f":"SUM(V453:V467)","v":-6.17771749763281},{"$f":"SUM(W453:W467)","v":13.519431629930615},{"$f":"SUM(X453:X467)","v":13.647996698233873},{"$f":"SUM(Y453:Y467)","v":13.433021556625054},12.720807897306969]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  Capital base at 30 Jun 2014"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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":1.1543183448303449},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O496)","v":0},{"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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":3.7975079520906152},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O502)","v":0},{"$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},0,0,0,0,0,0,0,0,4.9518262969209603,0,0,0,0,0,{"$f":"SUM(T489:T503)","v":0},0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: Capital base at 30 Jun 2014"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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":-0.20810249126475255},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O507)","v":0},{"$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},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S507)","v":0},{"$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$308","v":"High pressure mains - PE"},"$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},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S508)","v":0},{"$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$309","v":"Medium pressure mains"},"$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":-1.1169912818324641},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O509)","v":0},{"$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$310","v":"Medium/low pressure mains"},"$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":-3.086235375790009E-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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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":-4.0779828779955535E-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$313","v":"Secondary gate stations"},"$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":-2.1751575519053448E-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$314","v":"Buildings"},"$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":-3.5911141344304176E-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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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":-3.7552783508669836},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O516)","v":0},{"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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":-6.4248575276902438},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O518)","v":0},{"$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$319","v":"Full retail contestability"},"$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":-6.2339670364689315E-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$320","v":"Land"},"$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,-11.584404402868188,0,0,0,0,0,{"$f":"SUM(T507:T521)","v":0},0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S548)","v":1.4349045801526721E-2},{"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},0,0,0,0,0,0,0,0,0,0,0,0,0,1.4349045801526721E-2,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E561)","v":228.18097879708219},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F561)","v":228.36131089501808},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G561)","v":226.06739756370141},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H561)","v":223.7405370033772},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I561)","v":221.3864282670886},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J561)","v":219.75501240829587},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K561)","v":219.27071060281318},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L561)","v":218.84548326913622},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M561)","v":220.32284972559054},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N561)","v":229.92569641203096},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O561)","v":237.0920503436092},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P561)","v":237.6341208922957},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q561)","v":238.51596513332274},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R561)","v":250.79012840843592},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S561)","v":249.25659854573635},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T561)","v":250.48211029836312},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U561)","v":248.56437400845016},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V561)","v":252.90869047599631},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W561)","v":255.30004834357464},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X561)","v":257.65290617298439},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y561)","v":259.96384436364997},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z561)","v":262.22929639749066}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E562)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F562)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G562)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H562)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I562)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J562)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K562)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L562)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M562)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N562)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O562)","v":0.50735202708424076},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P562)","v":1.1095646298839998},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q562)","v":0.64295188928639035},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R562)","v":6.5225029844323057},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S562)","v":10.136750344432306},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T562)","v":10.644213955916445},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U562)","v":10.55106915575533},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V562)","v":10.724029704492125},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W562)","v":10.801183606774138},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X562)","v":10.875492685604947},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y562)","v":10.946766478623061},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z562)","v":11.014806778363578}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E563)","v":273.28236064919582},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F563)","v":272.74691888367425},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G563)","v":272.85491752043072},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H563)","v":276.23295080230628},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I563)","v":282.31020970093482},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J563)","v":276.20945257031019},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K563)","v":269.98814586600133},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L563)","v":263.65429325754786},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M563)","v":257.22555539600717},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N563)","v":251.80642404781176},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O563)","v":249.08228207222044},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P563)","v":243.63399812103779},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q563)","v":238.18571416985515},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R563)","v":232.7374302186725},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S563)","v":227.28914626748985},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T563)","v":227.35473863862154},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U563)","v":224.52780550383193},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V563)","v":227.38474083500785},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W563)","v":227.2741464295643},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X563)","v":227.01590684082672},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y563)","v":226.6027089311338},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z563)","v":226.02696618418071}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E564)","v":146.56136762664511},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F564)","v":144.48274237368366},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G564)","v":140.85616365040795},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H564)","v":137.11959677807184},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I564)","v":133.42901169568802},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J564)","v":138.53248738490646},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K564)","v":144.76746938136938},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L564)","v":155.71514909819859},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M564)","v":164.88058074343465},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N564)","v":171.12472274481078},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O564)","v":173.60336561131737},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P564)","v":178.49840013504593},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q564)","v":184.09888651584512},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R564)","v":200.9437516833695},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S564)","v":211.67991889559661},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T564)","v":211.03092739169372},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U564)","v":207.67030443756758},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V564)","v":209.58545466823375},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W564)","v":207.93581397898097},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X564)","v":206.07270034609792},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y564)","v":203.98647114783384},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z564)","v":201.66713505194025}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E565)","v":41.253875767738371},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F565)","v":39.820013946439943},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G565)","v":38.325220461128389},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H565)","v":36.768244263023234},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I565)","v":35.147180674471485},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J565)","v":33.845433242083651},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K565)","v":32.543685809695816},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L565)","v":31.241938377307985},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M565)","v":29.940190944920154},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N565)","v":28.638443512532323},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O565)","v":27.987569796338406},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P565)","v":26.685822363950574},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q565)","v":25.384074931562743},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R565)","v":24.082327499174912},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S565)","v":22.780580066787081},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T565)","v":22.404620075836377},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U565)","v":21.72918667649131},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V565)","v":21.61386877904215},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W565)","v":20.769577029860812},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X565)","v":19.86956202523351},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y565)","v":18.911565284731179},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z565)","v":17.893250230937959}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E566)","v":14.594470144638386},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F566)","v":14.257416921660658},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G566)","v":13.710703120207262},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H566)","v":13.134983518798432},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I566)","v":12.562759768917573},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J566)","v":12.113622413720341},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K566)","v":12.431587489017561},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L566)","v":12.585179794983965},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M566)","v":12.210631416780654},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N566)","v":12.482135956647268},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O566)","v":12.437685317038975},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P566)","v":12.023315419957916},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q566)","v":11.81840981450158},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R566)","v":12.3867627847679},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S566)","v":12.355782713642355},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T566)","v":12.149229030883852},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U566)","v":11.780180290029548},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V566)","v":11.71486227494734},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W566)","v":11.251183913069699},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X566)","v":10.756999844176335},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y566)","v":10.231074581892635},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z566)","v":9.6721299315921385}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E567)","v":2.9176296254207421},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F567)","v":2.784117348051526},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G567)","v":2.633500850648415},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H567)","v":2.482884349639694},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I567)","v":2.332267845113305},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J567)","v":2.2095169058968152},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K567)","v":2.0865183738546604},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L567)","v":1.9632768086995438},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M567)","v":1.8539155389399045},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N567)","v":3.5937262391324154},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O567)","v":5.3758247909544075},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P567)","v":5.3416707766437979},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q567)","v":5.3492786560263959},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R567)","v":5.1154486833859965},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S567)","v":4.878197621533535},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T567)","v":4.8243753720213007},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U567)","v":4.7070914881884285},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V567)","v":4.7104169886560898},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W567)","v":4.587745451515107},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X567)","v":4.4559963268991636},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y567)","v":4.3147924051452264},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z567)","v":4.1637432895992799}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E568)","v":2.5489345885954093},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F568)","v":2.5082907867153956},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G568)","v":2.3810935715777193},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H568)","v":2.250032263780763},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I568)","v":2.1151257125570111},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J568)","v":1.9974442206893077},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K568)","v":1.8793437697058639},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L568)","v":1.8077401883885047},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M568)","v":1.8200114988140381},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N568)","v":0.75120165535068462},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O568)","v":0.86415015051456456},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P568)","v":1.9817013775826799},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q568)","v":2.6481682501193884},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R568)","v":6.7896654402769601},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S568)","v":16.845697801310433},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T568)","v":16.844781583363265},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U568)","v":16.611298674834536},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V568)","v":16.798935305889884},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W568)","v":16.740268726053234},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X568)","v":16.66816948265857},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y568)","v":16.582002609140389},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z568)","v":16.481109786019644}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E569)","v":90.977598361207768},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F569)","v":96.821969212862797},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G569)","v":113.24355027836967},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H569)","v":127.86843852764186},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I569)","v":139.53226751464547},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J569)","v":147.06053690163921},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K569)","v":157.27112712391218},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L569)","v":163.69030265053627},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M569)","v":167.40505835127038},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N569)","v":171.9111448679372},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O569)","v":177.30930850648093},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P569)","v":189.45014715617808},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q569)","v":198.37585288540711},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R569)","v":208.53017978694461},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S569)","v":226.74183095684475},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T569)","v":223.35395628153105},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U569)","v":216.99418861300549},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V569)","v":216.21826985151816},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W569)","v":208.58620287732865},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X569)","v":200.43739613577247},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y569)","v":191.75078268034014},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z569)","v":182.50456517955135}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E570)","v":19.827649178691015},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F570)","v":14.569901615851794},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G570)","v":8.6744705453228548},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H570)","v":2.6822076135310473},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I570)","v":-3.7552783508669818},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J570)","v":-3.7552783508669818},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K570)","v":-3.7552783508669823},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L570)","v":-3.7552783508669823},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M570)","v":-3.7552783508669823},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N570)","v":1.3324561833105367E-15},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O570)","v":3.1887426759894635},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P570)","v":2.7537779766566097},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q570)","v":2.4338860589404705},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R570)","v":2.5273124504114923},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S570)","v":3.1300617396727084},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T570)","v":2.916955709212556},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U570)","v":2.6586656764221686},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V570)","v":2.4732995363620955},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W570)","v":2.0056374575508542},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X570)","v":1.7456223959451289},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y570)","v":1.4804253992287284},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z570)","v":1.2008775386790425}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$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":0.51289599905562977},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q571)","v":1.3088854478980714},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R571)","v":4.5959487906916259},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S571)","v":8.3732497942327431},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T571)","v":7.4147295909401816},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U571)","v":6.3256263810037243},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V571)","v":5.4218914108407699},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W571)","v":3.4611660021426545},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X571)","v":1.6834546412294034},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y571)","v":0.42212297309124713},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z571)","v":-4.2589629739575554E-17}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E572)","v":4.629901822099785},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F572)","v":5.5007915039836615},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G572)","v":5.9915680174511827},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H572)","v":6.4442060948704505},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I572)","v":7.7263587945975081},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J572)","v":6.6492930301629594},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K572)","v":4.2487202341784966},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L572)","v":1.1056191174251131},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M572)","v":0.26282053031852159},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N572)","v":4.1388731820451774},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O572)","v":5.6819372811058972},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P572)","v":8.3784067137343925},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q572)","v":8.9909190687793021},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R572)","v":10.77311364307258},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S572)","v":10.804721804095559},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T572)","v":9.9640241812613013},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U572)","v":8.3652112908477694},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V572)","v":7.0154990049657675},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W572)","v":4.2424735100453228},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X572)","v":1.975786854247674},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y572)","v":0.48452204177698599},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z572)","v":-2.0831262062537271E-15}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E573)","v":1.580213405548076E-4},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F573)","v":5.9824085417465164E-3},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G573)","v":2.3397788689460843},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H573)","v":6.4164555879481071},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I573)","v":15.516013976939744},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J573)","v":12.412811181551795},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K573)","v":9.3096083861638466},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L573)","v":6.2064055907758977},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M573)","v":3.1032027953879489},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N573)","v":1.2342768652066944E-15},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O573)","v":1.2342540357375668E-15},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P573)","v":1.2342540357375668E-15},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q573)","v":1.2342540357375668E-15},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R573)","v":1.2342540357375668E-15},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S573)","v":1.2342540357375668E-15},{"$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$320","v":"Land"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E574)","v":7.2044251542332969},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F574)","v":7.4624137506669816},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G574)","v":7.4624137506669816},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H574)","v":7.4624137506669816},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I574)","v":7.4624137506669816},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J574)","v":7.4624137506669816},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K574)","v":7.4624137506669816},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L574)","v":7.4624137506669816},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M574)","v":7.4624137506669816},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N574)","v":3.6649057985763664},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O574)","v":3.6649057985763664},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P574)","v":3.6649057985763664},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q574)","v":3.6649057985763664},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R574)","v":3.6649057985763664},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S574)","v":3.6649057985763664},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T574)","v":3.7104343243412403},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U574)","v":3.7104343243412403},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V574)","v":3.8031951824497714},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W574)","v":3.8982750620110149},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X574)","v":3.9957319385612902},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y574)","v":4.0956252370253221},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z574)","v":4.1980158679509545}]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E561:E575)","v":831.97934973688848},{"$f":"SUM(F561:F575)","v":829.32186964715061},834.54077819885867,842.60295055365589,855.76475935075348,854.49274565905671,857.50405243651232,860.52252355280007,862.73195234126376,878.03727441687488,896.79517437123036,911.66872736059952,921.41789862012081,969.45947817221281,1007.9374423499506,1003.0950964339859,984.19543652076925,990.37315401840226,976.85372238847151,963.20572569023761,949.77270413361259,937.05189623630565]
[]
[null,"check",{"$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E583)","v":228.6238076270869},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F583)","v":228.18097879708219},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G583)","v":228.36131089501808},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H583)","v":226.06739756370141},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I583)","v":223.7405370033772},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J583)","v":221.3864282670886},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K583)","v":219.75501240829587},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L583)","v":219.27071060281318},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M583)","v":218.84548326913622},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N583)","v":220.32284972559054},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O583)","v":229.92569641203096},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P583)","v":237.0920503436092},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q583)","v":237.6341208922957},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R583)","v":238.51596513332274},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S583)","v":250.79012840843592},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T583)","v":249.25659854573635},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U583)","v":250.48211029836312},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V583)","v":248.56437400845016},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W583)","v":252.90869047599631},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X583)","v":255.30004834357464},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y583)","v":257.65290617298439},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z583)","v":259.96384436364997}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E584)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F584)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G584)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H584)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I584)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J584)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K584)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L584)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M584)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N584)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O584)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P584)","v":0.50735202708424076},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q584)","v":1.1095646298839998},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R584)","v":0.64295188928639035},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S584)","v":6.5225029844323057},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T584)","v":10.136750344432306},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U584)","v":10.644213955916445},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V584)","v":10.55106915575533},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W584)","v":10.724029704492125},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X584)","v":10.801183606774138},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y584)","v":10.875492685604947},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z584)","v":10.946766478623061}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E585)","v":271.48648713727079},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F585)","v":273.28236064919582},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G585)","v":272.74691888367425},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H585)","v":272.85491752043072},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I585)","v":276.23295080230628},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J585)","v":282.31020970093482},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K585)","v":276.20945257031019},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L585)","v":269.98814586600133},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M585)","v":263.65429325754786},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N585)","v":257.22555539600717},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O585)","v":251.80642404781176},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P585)","v":249.08228207222044},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q585)","v":243.63399812103779},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R585)","v":238.18571416985515},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S585)","v":232.7374302186725},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T585)","v":227.28914626748985},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U585)","v":227.35473863862154},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V585)","v":224.52780550383193},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W585)","v":227.38474083500785},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X585)","v":227.2741464295643},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y585)","v":227.01590684082672},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z585)","v":226.6027089311338}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E586)","v":147.49283371521611},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F586)","v":146.56136762664511},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G586)","v":144.48274237368366},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H586)","v":140.85616365040795},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I586)","v":137.11959677807184},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J586)","v":133.42901169568802},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K586)","v":138.53248738490646},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L586)","v":144.76746938136938},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M586)","v":155.71514909819859},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N586)","v":164.88058074343465},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O586)","v":171.12472274481078},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P586)","v":173.60336561131737},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q586)","v":178.49840013504593},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R586)","v":184.09888651584512},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S586)","v":200.9437516833695},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T586)","v":211.67991889559661},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U586)","v":211.03092739169372},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V586)","v":207.67030443756758},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W586)","v":209.58545466823375},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X586)","v":207.93581397898097},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y586)","v":206.07270034609792},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z586)","v":203.98647114783384}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E587)","v":42.628310334970422},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F587)","v":41.253875767738371},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G587)","v":39.820013946439943},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H587)","v":38.325220461128389},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I587)","v":36.768244263023234},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J587)","v":35.147180674471485},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K587)","v":33.845433242083651},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L587)","v":32.543685809695816},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M587)","v":31.241938377307985},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N587)","v":29.940190944920154},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O587)","v":28.638443512532323},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P587)","v":27.987569796338406},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q587)","v":26.685822363950574},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R587)","v":25.384074931562743},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S587)","v":24.082327499174912},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T587)","v":22.780580066787081},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U587)","v":22.404620075836377},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V587)","v":21.72918667649131},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W587)","v":21.61386877904215},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X587)","v":20.769577029860812},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y587)","v":19.86956202523351},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z587)","v":18.911565284731179}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E588)","v":14.902900979179835},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F588)","v":14.594470144638386},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G588)","v":14.257416921660658},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H588)","v":13.710703120207262},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I588)","v":13.134983518798432},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J588)","v":12.562759768917573},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K588)","v":12.113622413720341},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L588)","v":12.431587489017561},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M588)","v":12.585179794983965},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N588)","v":12.210631416780654},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O588)","v":12.482135956647268},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P588)","v":12.437685317038975},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q588)","v":12.023315419957916},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R588)","v":11.81840981450158},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S588)","v":12.3867627847679},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T588)","v":12.355782713642355},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U588)","v":12.149229030883852},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V588)","v":11.780180290029548},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W588)","v":11.71486227494734},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X588)","v":11.251183913069699},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y588)","v":10.756999844176335},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z588)","v":10.231074581892635}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E589)","v":3.0249897766379417},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F589)","v":2.9176296254207421},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G589)","v":2.784117348051526},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H589)","v":2.633500850648415},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I589)","v":2.482884349639694},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J589)","v":2.332267845113305},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K589)","v":2.2095169058968152},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L589)","v":2.0865183738546604},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M589)","v":1.9632768086995438},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N589)","v":1.8539155389399045},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O589)","v":3.5937262391324154},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P589)","v":5.3758247909544075},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q589)","v":5.3416707766437979},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R589)","v":5.3492786560263959},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S589)","v":5.1154486833859965},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T589)","v":4.878197621533535},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U589)","v":4.8243753720213007},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V589)","v":4.7070914881884285},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W589)","v":4.7104169886560898},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X589)","v":4.587745451515107},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y589)","v":4.4559963268991636},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z589)","v":4.3147924051452264}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E590)","v":2.6683467006713468},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F590)","v":2.5489345885954093},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G590)","v":2.5082907867153956},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H590)","v":2.3810935715777193},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I590)","v":2.250032263780763},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J590)","v":2.1151257125570111},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K590)","v":1.9974442206893077},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L590)","v":1.8793437697058639},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M590)","v":1.8077401883885047},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N590)","v":1.8200114988140381},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O590)","v":0.75120165535068462},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P590)","v":0.86415015051456456},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q590)","v":1.9817013775826799},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R590)","v":2.6481682501193884},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S590)","v":6.7896654402769601},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T590)","v":16.845697801310433},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U590)","v":16.844781583363265},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V590)","v":16.611298674834536},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W590)","v":16.798935305889884},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X590)","v":16.740268726053234},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y590)","v":16.66816948265857},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z590)","v":16.582002609140389}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E591)","v":80.979710066156585},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F591)","v":90.977598361207768},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G591)","v":96.821969212862797},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H591)","v":113.24355027836967},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I591)","v":127.86843852764186},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J591)","v":139.53226751464547},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K591)","v":147.06053690163921},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L591)","v":157.27112712391218},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M591)","v":163.69030265053627},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N591)","v":167.40505835127038},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O591)","v":171.9111448679372},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P591)","v":177.30930850648093},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q591)","v":189.45014715617808},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R591)","v":198.37585288540711},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S591)","v":208.53017978694461},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T591)","v":226.74183095684475},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U591)","v":223.35395628153105},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V591)","v":216.99418861300549},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W591)","v":216.21826985151816},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X591)","v":208.58620287732865},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y591)","v":200.43739613577247},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z591)","v":191.75078268034014}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E592)","v":23.105765609423052},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F592)","v":19.827649178691015},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G592)","v":14.569901615851794},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H592)","v":8.6744705453228548},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I592)","v":2.6822076135310473},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J592)","v":-3.7552783508669818},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K592)","v":-3.7552783508669818},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L592)","v":-3.7552783508669823},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M592)","v":-3.7552783508669823},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N592)","v":-3.7552783508669823},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O592)","v":1.3324561833105367E-15},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P592)","v":3.1887426759894635},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q592)","v":2.7537779766566097},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R592)","v":2.4338860589404705},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S592)","v":2.5273124504114923},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T592)","v":3.1300617396727084},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U592)","v":2.916955709212556},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V592)","v":2.6586656764221686},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W592)","v":2.4732995363620955},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X592)","v":2.0056374575508542},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y592)","v":1.7456223959451289},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z592)","v":1.4804253992287284}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E593)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F593)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G593)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H593)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I593)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J593)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K593)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L593)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M593)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N593)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O593)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P593)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q593)","v":0.51289599905562977},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R593)","v":1.3088854478980714},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S593)","v":4.5959487906916259},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T593)","v":8.3732497942327431},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U593)","v":7.4147295909401816},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V593)","v":6.3256263810037243},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W593)","v":5.4218914108407699},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X593)","v":3.4611660021426545},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y593)","v":1.6834546412294034},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z593)","v":0.42212297309124713}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E594)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F594)","v":4.629901822099785},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G594)","v":5.5007915039836615},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H594)","v":5.9915680174511827},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I594)","v":6.4442060948704505},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J594)","v":7.7263587945975081},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K594)","v":6.6492930301629594},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L594)","v":4.2487202341784966},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M594)","v":1.1056191174251131},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N594)","v":0.26282053031852159},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O594)","v":4.1388731820451774},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P594)","v":5.6819372811058972},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q594)","v":8.3784067137343925},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R594)","v":8.9909190687793021},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S594)","v":10.77311364307258},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T594)","v":10.804721804095559},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U594)","v":9.9640241812613013},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V594)","v":8.3652112908477694},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W594)","v":7.0154990049657675},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X594)","v":4.2424735100453228},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y594)","v":1.975786854247674},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z594)","v":0.48452204177698599}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E595)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F595)","v":1.580213405548076E-4},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G595)","v":5.9824085417465164E-3},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H595)","v":2.3397788689460843},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I595)","v":6.4164555879481071},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J595)","v":15.516013976939744},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K595)","v":12.412811181551795},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L595)","v":9.3096083861638466},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M595)","v":6.2064055907758977},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N595)","v":3.1032027953879489},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O595)","v":1.2342768652066944E-15},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P595)","v":1.2342540357375668E-15},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q595)","v":1.2342540357375668E-15},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R595)","v":1.2342540357375668E-15},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S595)","v":1.2342540357375668E-15},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T595)","v":1.2342540357375668E-15},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U595)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V595)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W595)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X595)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y595)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z595)","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E596)","v":6.856669453738613},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F596)","v":7.2044251542332969},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G596)","v":7.4624137506669816},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H596)","v":7.4624137506669816},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I596)","v":7.4624137506669816},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J596)","v":7.4624137506669816},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K596)","v":7.4624137506669816},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L596)","v":7.4624137506669816},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M596)","v":7.4624137506669816},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N596)","v":7.4624137506669816},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O596)","v":3.6649057985763664},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P596)","v":3.6649057985763664},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q596)","v":3.6649057985763664},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R596)","v":3.6649057985763664},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S596)","v":3.6649057985763664},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T596)","v":3.6649057985763664},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U596)","v":3.7104343243412403},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V596)","v":3.7104343243412403},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W596)","v":3.8031951824497714},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X596)","v":3.8982750620110149},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y596)","v":3.9957319385612902},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z596)","v":4.0956252370253221}]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E583:E597)","v":821.7698214003517},831.97934973688848,829.32186964715061,834.54077819885867,842.60295055365589,855.76475935075348,{"$f":"SUM(K583:K597)","v":854.49274565905671},857.50405243651232,860.52252355280007,862.73195234126376,878.03727441687488,896.79517437123036,911.66872736059952,921.41789862012081,969.45947817221281,1007.9374423499506,1003.0950964339859,984.19543652076925,990.37315401840226,976.85372238847151,963.20572569023761,949.77270413361259]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: Capital base at 30 Jun 2014"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E601)","v":1.7720420912163877},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F601)","v":2.4359254768241314},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G601)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H601)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I601)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J601)","v":0.58349499367323943},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K601)","v":1.7377174631350314},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L601)","v":1.8057728491752587},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M601)","v":3.7173475535410416},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N601)","v":11.642785804642999},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O601)","v":8.353036510497061},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P601)","v":3.0050620247488209},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q601)","v":3.3838378572011942},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R601)","v":14.841744558881322},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S601)","v":1.13383783},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T601)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U601)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V601)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W601)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X601)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y601)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z601)","v":0}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E602)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F602)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G602)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H602)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I602)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J602)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K602)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L602)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M602)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N602)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O602)","v":0.50735202708424076},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P602)","v":0.60221260279975908},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q602)","v":-0.46661274059760949},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R602)","v":5.8795510951459153},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S602)","v":3.6142473600000002},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T602)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U602)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V602)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W602)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X602)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y602)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z602)","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E603)","v":7.3066748293232129},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F603)","v":5.0750754999522254},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G603)","v":5.7992080867512739},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H603)","v":9.1176278995161155},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I603)","v":11.84980445097521},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J603)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K603)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L603)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M603)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N603)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O603)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P603)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q603)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R603)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S603)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T603)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U603)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V603)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W603)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X603)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y603)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z603)","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E604)","v":2.8032133422484495},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F604)","v":1.6576836334385396},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G604)","v":0.10983383729159829},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H604)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I604)","v":4.6110279277053877E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J604)","v":8.861200029306076},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K604)","v":10.030756854423347},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L604)","v":14.78346306145211},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M604)","v":13.040266535181063},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N604)","v":9.6837825851604755},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O604)","v":5.1642933418456165},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P604)","v":10.367894566991481},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q604)","v":11.289407046424301},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R604)","v":22.760513945019458},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S604)","v":16.87749797},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T604)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U604)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V604)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W604)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X604)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y604)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z604)","v":0}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E605)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F605)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G605)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H605)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I605)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J605)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K605)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L605)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M605)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N605)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O605)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P605)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q605)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R605)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S605)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T605)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U605)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V605)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W605)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X605)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y605)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z605)","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E606)","v":0.23738106512028401},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F606)","v":0.21807875831134707},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G606)","v":1.9464224330156665E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H606)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I606)","v":8.1714418971994239E-3},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J606)","v":0.12607875232896623},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K606)","v":0.89562942682197155},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L606)","v":0.73365981420081039},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M606)","v":0.20777208857404403},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N606)","v":0.8158213379311593},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O606)","v":0.27556266902419768},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P606)","v":0.24441462664652799},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q606)","v":0.46120698860557768},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R606)","v":1.2409006699319067},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S606)","v":0.66340935999999984},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T606)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U606)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V606)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W606)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X606)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y606)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z606)","v":0}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E607)","v":3.1751607436471117E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F607)","v":1.7104216338144868E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G607)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H607)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I607)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J607)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K607)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L607)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M607)","v":1.4108138850657233E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N607)","v":1.8613857064844199},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O607)","v":1.8669186169102299},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P607)","v":0.1918006995967742},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q607)","v":0.24546544123505976},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R607)","v":4.0275892120622573E-3},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S607)","v":6.0650000000000005E-4},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T607)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U607)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V607)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W607)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X607)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y607)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z607)","v":0}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E608)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F608)","v":8.26703789677002E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G608)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H608)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I608)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J608)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K608)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L608)","v":4.6908113157606637E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M608)","v":0.1311685455245189},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N608)","v":0.16896966932488627},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O608)","v":0.11721184446764092},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P608)","v":1.1756235052945581},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q608)","v":0.78228742449030553},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R608)","v":4.4451562287975666},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S608)","v":10.359691399673466},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T608)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U608)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V608)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W608)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X608)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y608)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z608)","v":0}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E609)","v":17.686792245583966},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F609)","v":14.016205743635371},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G609)","v":25.052578934765506},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H609)","v":23.700500592601831},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I609)","v":21.165933608156383},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J609)","v":20.875615171797584},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K609)","v":24.582300855515616},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L609)","v":21.777002267746621},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M609)","v":19.842557400081009},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N609)","v":21.366146098101396},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O609)","v":9.5571665564092676},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P609)","v":20.868296319585657},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q609)","v":18.620053795398405},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R609)","v":20.946546519863812},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S609)","v":30.096388690000005},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T609)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U609)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V609)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W609)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X609)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y609)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z609)","v":0}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E610)","v":1.5958962690092984},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F610)","v":0.34208432676289741},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G610)","v":6.9515086893416648E-3},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H610)","v":0.23440186152069215},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I610)","v":0.10132461524854813},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J610)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K610)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L610)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M610)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N610)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O610)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P610)","v":0.2217926097033989},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q610)","v":0.4097486453496853},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R610)","v":0.82306695453684664},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S610)","v":1.3323898523270403},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T610)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U610)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V610)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W610)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X610)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y610)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z610)","v":0}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E611)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F611)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G611)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H611)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I611)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J611)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K611)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L611)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M611)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N611)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O611)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P611)","v":0.51289599905562977},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q611)","v":0.7959894488424416},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R611)","v":3.2870633427935543},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S611)","v":3.7773010035411176},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T611)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U611)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V611)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W611)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X611)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y611)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z611)","v":0}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E612)","v":4.629901822099785},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F612)","v":0.87088968188387605},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G612)","v":0.49077651346752149},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H612)","v":0.45263807741926765},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I612)","v":1.2821526997270576},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J612)","v":0.46820599448495315},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K612)","v":1.2941318109563446E-3},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L612)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M612)","v":2.9224397354510865},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N612)","v":2.1146036555078211},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O612)","v":1.8925037507742057},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P612)","v":4.3246415871632768},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q612)","v":3.2696333508071507},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R612)","v":5.2156488638268135},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S612)","v":4.3356692511648482},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T612)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U612)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V612)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W612)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X612)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y612)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z612)","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E613)","v":1.580213405548076E-4},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F613)","v":5.8243872011917086E-3},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G613)","v":2.3337964604043377},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H613)","v":4.0766767190020223},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I613)","v":9.0995583889916372},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J613)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K613)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L613)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M613)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N613)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O613)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P613)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q613)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R613)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S613)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T613)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U613)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V613)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W613)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X613)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y613)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z613)","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E614)","v":0.34775570049468357},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F614)","v":0.25798859643368505},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G614)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H614)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I614)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J614)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K614)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L614)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M614)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N614)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O614)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P614)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q614)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R614)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S614)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T614)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U614)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V614)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W614)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X614)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y614)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z614)","v":0}]
[]
[null,"Total CAPEX","$m",null,{"$f":"SUM(E601:E615)","v":36.411566993873087},{"$f":"SUM(F601:F615)","v":24.979530699749109},33.812609565699738,37.581845150059934,43.553055484273088,30.914594941590821,37.247698731706926,39.146806105732409,39.875659997203421,47.653494857153163,27.734045317012459,41.514634541585885,38.791017257756515,79.444219768009262,72.191039216706471,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  Capital base at 30 Jun 2014"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E619)","v":2.2148709212211073},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F619)","v":2.2555933788882454},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G619)","v":2.2939133313166868},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H619)","v":2.3268605603242078},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I619)","v":2.3541087362885929},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J619)","v":2.2149108524659846},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K619)","v":2.2220192686177183},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L619)","v":2.2310001828522275},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M619)","v":2.2399810970867371},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N619)","v":2.2480416094673479},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O619)","v":1.1866825789188091},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P619)","v":2.4629914760623564},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q619)","v":2.5019936161741492},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R619)","v":2.5675812837681455},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S619)","v":2.6673676926995862},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T619)","v":-1.2255117526267774},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U619)","v":1.9177362899129435},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V619)","v":-4.344316467546113},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W619)","v":-2.3913578675783516},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X619)","v":-2.3528578294097717},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y619)","v":-2.3109381906655262},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z619)","v":-2.2654520338406883}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E620)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F620)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G620)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H620)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I620)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J620)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K620)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L620)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M620)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N620)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O620)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P620)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q620)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R620)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S620)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T620)","v":-0.50746361148414032},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U620)","v":9.3144800161115926E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V620)","v":-0.17296054873679428},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W620)","v":-7.7153902282014519E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X620)","v":-7.4309078830807701E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y620)","v":-7.127379301811429E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z620)","v":-6.8040299740516952E-2}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E621)","v":5.5108013173981387},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F621)","v":5.6105172654737894},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G621)","v":5.6912094499948243},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H621)","v":5.7395946176405737},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I621)","v":5.7725455523466209},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J621)","v":6.1007571306246033},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K621)","v":6.2213067043088914},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L621)","v":6.3338526084534212},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M621)","v":6.4287378615406983},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N621)","v":6.5361226300278625},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O621)","v":2.7241419755913183},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P621)","v":5.4482839511826366},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q621)","v":5.4482839511826358},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R621)","v":5.4482839511826358},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S621)","v":5.4482839511826358},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T621)","v":-6.5592371131672489E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U621)","v":2.8269331347896087},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V621)","v":-2.8569353311759094},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W621)","v":0.11059440544352184},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X621)","v":0.25823958873757702},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y621)","v":0.41319790969293202},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z621)","v":0.57574274695309358}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E622)","v":3.7346794308194751},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F622)","v":3.7363088863999825},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G622)","v":3.7364125605673326},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H622)","v":3.7365668723361218},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I622)","v":3.7366953616608676},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J622)","v":3.7577243400876652},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K622)","v":3.7957748579604367},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L622)","v":3.8357833446228677},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M622)","v":3.8748348899450202},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N622)","v":3.9194650811289402},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O622)","v":2.6856504753390364},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P622)","v":5.4728600432629166},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q622)","v":5.6889206656251154},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R622)","v":5.9156487774950683},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S622)","v":6.1413307577728808},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T622)","v":0.64899150390289562},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U622)","v":3.3606229541261463},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V622)","v":-1.9151502306661778},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W622)","v":1.649640689252776},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X622)","v":1.8631136328830598},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y622)","v":2.0862291982640739},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z622)","v":2.3193360958935871}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E623)","v":1.3744345672320482},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F623)","v":1.4338618212984293},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G623)","v":1.4947934853115536},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H623)","v":1.556976198105152},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I623)","v":1.6210635885517459},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J623)","v":1.3017474323878326},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K623)","v":1.3017474323878326},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L623)","v":1.3017474323878326},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M623)","v":1.3017474323878326},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N623)","v":1.3017474323878326},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O623)","v":0.65087371619391621},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P623)","v":1.3017474323878324},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q623)","v":1.3017474323878324},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R623)","v":1.3017474323878324},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S623)","v":1.3017474323878324},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T623)","v":0.37595999095070498},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U623)","v":0.67543339934506708},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V623)","v":0.11531789744915966},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W623)","v":0.84429174918133576},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X623)","v":0.90001500462730366},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y623)","v":0.9579967405023313},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z623)","v":1.0183150537932186}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E624)","v":0.54581189966173294},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F624)","v":0.55513198128907559},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G624)","v":0.56617802578355381},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H624)","v":0.57571960140883105},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I624)","v":0.58039519177805843},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J624)","v":0.57521610752619678},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K624)","v":0.57766435152475049},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L624)","v":0.580067508234406},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M624)","v":0.58232046677735438},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N624)","v":0.58509662684450059},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O624)","v":0.32001330863248956},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P624)","v":0.65878452372758822},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q624)","v":0.6661125940619127},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R624)","v":0.67254769966558825},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S624)","v":0.68004038532401601},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T624)","v":0.20655368275850258},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U624)","v":0.36904874085430384},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V624)","v":6.5318015082208553E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W624)","v":0.46367836187764028},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X624)","v":0.4941840688933643},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y624)","v":0.52592526228370096},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z624)","v":0.558944650300496}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E625)","v":0.13911175865367068},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F625)","v":0.15061649370736091},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G625)","v":0.150616497403111},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H625)","v":0.15061650100872087},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I625)","v":0.15061650452638897},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J625)","v":0.12275093921648979},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K625)","v":0.12299853204215462},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L625)","v":0.1232415651551166},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M625)","v":0.12346940861029665},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N625)","v":0.12375016384381447},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O625)","v":8.482006508823782E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P625)","v":0.22595471390738339},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q625)","v":0.23785756185246176},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R625)","v":0.23785756185246176},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S625)","v":0.23785756185246176},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T625)","v":5.3822249512234153E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U625)","v":0.11728388383287107},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V625)","v":-3.3255004676610023E-3},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W625)","v":0.12267153714098382},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X625)","v":0.13174912461594304},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y625)","v":0.14120392175393706},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z625)","v":0.15104911554594588}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E626)","v":0.11941211207593748},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F626)","v":0.12331418084771369},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G626)","v":0.12719721513767637},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H626)","v":0.13106130779695629},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I626)","v":0.13490655122375195},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J626)","v":0.1176814918677031},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K626)","v":0.11810045098344377},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L626)","v":0.11851169447496597},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M626)","v":0.11889723509898532},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N626)","v":0.11937230930219922},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O626)","v":1.86916309699462E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P626)","v":5.8072278226442724E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q626)","v":0.11582055195359697},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R626)","v":0.30365903863999472},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S626)","v":0.30365903863999472},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T626)","v":9.1621794716839795E-4},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U626)","v":0.23348290852872963},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V626)","v":-0.18763663105535047},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W626)","v":5.8666579836650079E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X626)","v":7.2099243394663615E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y626)","v":8.6166873518179948E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z626)","v":0.10089282312075043}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E627)","v":7.688903950532783},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F627)","v":8.1718348919803443},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G627)","v":8.6309978692586267},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H627)","v":9.0756123433296345},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I627)","v":9.5021046211527747},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J627)","v":13.347345784803862},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K627)","v":14.371710633242623},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L627)","v":15.357826741122535},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M627)","v":16.127801699346879},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N627)","v":17.03169170020449},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O627)","v":4.1590029178655277},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P627)","v":8.7274576698885298},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q627)","v":9.6943480661693471},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R627)","v":10.792219618326309},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S627)","v":11.88473752009987},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T627)","v":3.3878746753136419},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U627)","v":6.3597676685255866},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V627)","v":0.77591876148732886},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W627)","v":7.6320669741895157},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X627)","v":8.1488067415561893},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y627)","v":8.6866134554323278},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z627)","v":9.2462175007887968}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E628)","v":4.8740126997413347},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F628)","v":5.5998318896021209},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G628)","v":5.9023825792182798},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H628)","v":6.2266647933125014},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I628)","v":6.5388105796465767},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J628)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K628)","v":4.8685580447781693E-16},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L628)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M628)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N628)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O628)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P628)","v":0.65675730903625273},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q628)","v":0.72964056306582448},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R628)","v":0.72964056306582448},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S628)","v":0.72964056306582448},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T628)","v":0.21310603046015278},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U628)","v":0.25829003279038709},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V628)","v":0.18536614006007343},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W628)","v":0.46766207881124133},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X628)","v":0.2600150616057253},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y628)","v":0.2651969967164004},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z628)","v":0.27954786054968606}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E629)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F629)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G629)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H629)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I629)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J629)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K629)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L629)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M629)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N629)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O629)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P629)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q629)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R629)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S629)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T629)","v":0.95852020329256193},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U629)","v":1.0891032099364577},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V629)","v":0.9037349701629539},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W629)","v":1.9607254086981154},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X629)","v":1.7777113609132509},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y629)","v":1.2613316681381561},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z629)","v":0.42212297309124719}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E630)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F630)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G630)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H630)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I630)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J630)","v":1.5452717589195013},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K630)","v":2.4018669277954197},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L630)","v":3.1431011167533827},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M630)","v":3.765238322557678},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N630)","v":4.6634085314714087},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O630)","v":0.46449405636795188},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P630)","v":1.6281721545347814},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q630)","v":2.6571209957622419},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R630)","v":3.433454289533536},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S630)","v":4.3040610901418681},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T630)","v":0.84069762283425686},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U630)","v":1.5988128904135332},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V630)","v":1.3497122858820016},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W630)","v":2.7730254949204447},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X630)","v":2.2666866557976491},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y630)","v":1.491264812470688},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z630)","v":0.4845220417769881}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E631)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F631)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G631)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H631)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I631)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J631)","v":3.1032027953879489},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K631)","v":3.1032027953879489},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L631)","v":3.1032027953879489},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M631)","v":3.1032027953879489},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N631)","v":3.103202795387948},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O631)","v":2.282946912769385E-20},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P631)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q631)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R631)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S631)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T631)","v":1.2342540357375668E-15},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U631)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V631)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W631)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X631)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y631)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z631)","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E632)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F632)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G632)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H632)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I632)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J632)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K632)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L632)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M632)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N632)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O632)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P632)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q632)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R632)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S632)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T632)","v":-4.5528525764873984E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U632)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V632)","v":-9.2760858108530672E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W632)","v":-9.5079879561243932E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X632)","v":-9.7456876550275032E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y632)","v":-9.9893298464031902E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z632)","v":-0.10239063092563269}]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E619:E633)","v":26.202038657336232},27.637010789487064,28.593701013991645,29.5196727952627,30.391246687175379,32.18660863328779,34.236391954251225,36.12833498944471,37.666231208739433,39.631898880066345,12.294370724967234,26.641081552216718,29.041845998235118,31.402640215917398,33.698725993166974,4.8423459159646551,{"$f":"SUM(U619:U633)","v":18.899659913216752},-6.17771749763281,13.519431629930615,13.647996698233873,13.433021556625054,12.720807897306969]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  Capital base at 30 Jun 2014"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E637)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F637)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G637)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H637)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I637)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J637)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K637)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L637)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M637)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N637)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O637)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P637)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q637)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R637)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S637)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T637)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U637)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V637)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W637)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X637)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y637)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z637)","v":0}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E638)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F638)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G638)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H638)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I638)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J638)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K638)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L638)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M638)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N638)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O638)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P638)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q638)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R638)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S638)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T638)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U638)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V638)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W638)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X638)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y638)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z638)","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E639)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F639)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G639)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H639)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I639)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J639)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K639)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L639)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M639)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N639)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O639)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P639)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q639)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R639)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S639)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T639)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U639)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V639)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W639)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X639)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y639)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z639)","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E640)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F640)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G640)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H640)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I640)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J640)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K640)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L640)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M640)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N640)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O640)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P640)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q640)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R640)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S640)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T640)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U640)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V640)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W640)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X640)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y640)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z640)","v":0}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E641)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F641)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G641)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H641)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I641)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J641)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K641)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L641)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M641)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N641)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O641)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P641)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q641)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R641)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S641)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T641)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U641)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V641)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W641)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X641)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y641)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z641)","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E642)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F642)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G642)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H642)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I642)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J642)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K642)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L642)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M642)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N642)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O642)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P642)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q642)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R642)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S642)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T642)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U642)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V642)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W642)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X642)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y642)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z642)","v":0}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E643)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F643)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G643)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H643)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I643)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J643)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K643)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L643)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M643)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N643)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O643)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P643)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q643)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R643)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S643)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T643)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U643)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V643)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W643)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X643)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y643)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z643)","v":0}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E644)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F644)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G644)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H644)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I644)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J644)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K644)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L644)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M644)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N644)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O644)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P644)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q644)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R644)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S644)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T644)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U644)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V644)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W644)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X644)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y644)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z644)","v":0}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E645)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F645)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G645)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H645)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I645)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J645)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K645)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L645)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M645)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N645)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O645)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P645)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q645)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R645)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S645)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T645)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U645)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V645)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W645)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X645)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y645)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z645)","v":0}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E646)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F646)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G646)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H646)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I646)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J646)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K646)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L646)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M646)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N646)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O646)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P646)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q646)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R646)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S646)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T646)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U646)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V646)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W646)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X646)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y646)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z646)","v":0}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E647)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F647)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G647)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H647)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I647)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J647)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K647)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L647)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M647)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N647)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O647)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P647)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q647)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R647)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S647)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T647)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U647)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V647)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W647)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X647)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y647)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z647)","v":0}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E648)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F648)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G648)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H648)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I648)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J648)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K648)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L648)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M648)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N648)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O648)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P648)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q648)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R648)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S648)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T648)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U648)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V648)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W648)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X648)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y648)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z648)","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E649)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F649)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G649)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H649)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I649)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J649)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K649)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L649)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M649)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N649)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O649)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P649)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q649)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R649)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S649)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T649)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U649)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V649)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W649)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X649)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y649)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z649)","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E650)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F650)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G650)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H650)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I650)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J650)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K650)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L650)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M650)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N650)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O650)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P650)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q650)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R650)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S650)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T650)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U650)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V650)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W650)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X650)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y650)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_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$4","v":"Value of asset disposals:  Capital base at 30 Jun 2014"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E655)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F655)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G655)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H655)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I655)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J655)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K655)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L655)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M655)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N655)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O655)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P655)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q655)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R655)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S655)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T655)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U655)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V655)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W655)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X655)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y655)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z655)","v":0}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E656)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F656)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G656)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H656)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I656)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J656)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K656)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L656)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M656)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N656)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O656)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P656)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q656)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R656)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S656)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T656)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U656)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V656)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W656)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X656)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y656)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z656)","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E657)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F657)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G657)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H657)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I657)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J657)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K657)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L657)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M657)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N657)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O657)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P657)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q657)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R657)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S657)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T657)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U657)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V657)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W657)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X657)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y657)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z657)","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E658)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F658)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G658)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H658)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I658)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J658)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K658)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L658)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M658)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N658)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O658)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P658)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q658)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R658)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S658)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T658)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U658)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V658)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W658)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X658)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y658)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z658)","v":0}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E659)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F659)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G659)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H659)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I659)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J659)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K659)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L659)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M659)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N659)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O659)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P659)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q659)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R659)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S659)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T659)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U659)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V659)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W659)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X659)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y659)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z659)","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E660)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F660)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G660)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H660)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I660)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J660)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K660)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L660)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M660)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N660)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O660)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P660)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q660)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R660)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S660)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T660)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U660)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V660)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W660)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X660)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y660)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z660)","v":0}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E661)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F661)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G661)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H661)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I661)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J661)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K661)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L661)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M661)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N661)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O661)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P661)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q661)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R661)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S661)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T661)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U661)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V661)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W661)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X661)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y661)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z661)","v":0}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E662)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F662)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G662)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H662)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I662)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J662)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K662)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L662)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M662)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N662)","v":1.1543183448303449},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O662)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P662)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q662)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R662)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S662)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T662)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U662)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V662)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W662)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X662)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y662)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z662)","v":0}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E663)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F663)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G663)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H663)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I663)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J663)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K663)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L663)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M663)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N663)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O663)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P663)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q663)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R663)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S663)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T663)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U663)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V663)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W663)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X663)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y663)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z663)","v":0}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E664)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F664)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G664)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H664)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I664)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J664)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K664)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L664)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M664)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N664)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O664)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P664)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q664)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R664)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S664)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T664)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U664)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V664)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W664)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X664)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y664)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z664)","v":0}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E665)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F665)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G665)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H665)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I665)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J665)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K665)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L665)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M665)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N665)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O665)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P665)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q665)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R665)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S665)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T665)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U665)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V665)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W665)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X665)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y665)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z665)","v":0}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E666)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F666)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G666)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H666)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I666)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J666)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K666)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L666)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M666)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N666)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O666)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P666)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q666)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R666)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S666)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T666)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U666)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V666)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W666)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X666)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y666)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z666)","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E667)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F667)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G667)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H667)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I667)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J667)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K667)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L667)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M667)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N667)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O667)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P667)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q667)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R667)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S667)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T667)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U667)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V667)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W667)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X667)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y667)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z667)","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E668)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F668)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G668)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H668)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I668)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J668)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K668)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L668)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M668)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N668)","v":3.7975079520906152},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O668)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P668)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q668)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R668)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S668)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T668)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U668)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V668)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W668)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X668)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y668)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z668)","v":0}]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E655:E669)","v":0},{"$f":"SUM(F655:F669)","v":0},0,0,0,0,0,0,0,4.9518262969209603,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: Capital base at 30 Jun 2014"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E673)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F673)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G673)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H673)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I673)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J673)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K673)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L673)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M673)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N673)","v":-0.20810249126475255},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O673)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P673)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q673)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R673)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S673)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T673)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U673)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V673)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W673)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X673)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y673)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z673)","v":0}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E674)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F674)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G674)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H674)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I674)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J674)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K674)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L674)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M674)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N674)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O674)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P674)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q674)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R674)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S674)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T674)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U674)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V674)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W674)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X674)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y674)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z674)","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E675)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F675)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G675)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H675)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I675)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J675)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K675)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L675)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M675)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N675)","v":-1.1169912818324641},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O675)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P675)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q675)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R675)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S675)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T675)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U675)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V675)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W675)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X675)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y675)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z675)","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E676)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F676)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G676)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H676)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I676)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J676)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K676)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L676)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M676)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N676)","v":-3.086235375790009E-4},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O676)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P676)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q676)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R676)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S676)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T676)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U676)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V676)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W676)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X676)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y676)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z676)","v":0}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E677)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F677)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G677)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H677)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I677)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J677)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K677)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L677)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M677)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N677)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O677)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P677)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q677)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R677)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S677)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T677)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U677)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V677)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W677)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X677)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y677)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z677)","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E678)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F678)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G678)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H678)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I678)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J678)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K678)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L678)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M678)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N678)","v":-4.0779828779955535E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O678)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P678)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q678)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R678)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S678)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T678)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U678)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V678)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W678)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X678)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y678)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z678)","v":0}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E679)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F679)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G679)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H679)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I679)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J679)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K679)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L679)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M679)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N679)","v":-2.1751575519053448E-3},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O679)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P679)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q679)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R679)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S679)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T679)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U679)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V679)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W679)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X679)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y679)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z679)","v":0}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E680)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F680)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G680)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H680)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I680)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J680)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K680)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L680)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M680)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N680)","v":-3.5911141344304176E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O680)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P680)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q680)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R680)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S680)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T680)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U680)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V680)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W680)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X680)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y680)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z680)","v":0}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E681)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F681)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G681)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H681)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I681)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J681)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K681)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L681)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M681)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N681)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O681)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P681)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q681)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R681)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S681)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T681)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U681)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V681)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W681)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X681)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y681)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z681)","v":0}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E682)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F682)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G682)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H682)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I682)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J682)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K682)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L682)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M682)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N682)","v":-3.7552783508669836},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O682)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P682)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q682)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R682)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S682)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T682)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U682)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V682)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W682)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X682)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y682)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z682)","v":0}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E683)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F683)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G683)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H683)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I683)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J683)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K683)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L683)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M683)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N683)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O683)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P683)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q683)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R683)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S683)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T683)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U683)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V683)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W683)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X683)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y683)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z683)","v":0}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E684)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F684)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G684)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H684)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I684)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J684)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K684)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L684)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M684)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N684)","v":-6.4248575276902438},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O684)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P684)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q684)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R684)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S684)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T684)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U684)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V684)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W684)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X684)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y684)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z684)","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E685)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F685)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G685)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H685)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I685)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J685)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K685)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L685)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M685)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N685)","v":-6.2339670364689315E-16},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O685)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P685)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q685)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R685)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S685)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T685)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U685)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V685)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W685)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X685)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y685)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z685)","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E686)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F686)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G686)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H686)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I686)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J686)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K686)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L686)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M686)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N686)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O686)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P686)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q686)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R686)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S686)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T686)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U686)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V686)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W686)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X686)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y686)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z686)","v":0}]
[]
[0,"Total over depreciation","$m",null,{"$f":"SUM(E673:E687)","v":0},{"$f":"SUM(F673:F687)","v":0},0,0,0,0,0,0,0,-11.584404402868188,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E691)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F691)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G691)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H691)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I691)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J691)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K691)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L691)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M691)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N691)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O691)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P691)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q691)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R691)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S691)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T691)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U691)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V691)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W691)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X691)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y691)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z691)","v":0}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E692)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F692)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G692)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H692)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I692)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J692)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K692)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L692)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M692)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N692)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O692)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P692)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q692)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R692)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S692)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T692)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U692)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V692)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W692)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X692)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y692)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z692)","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E693)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F693)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G693)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H693)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I693)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J693)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K693)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L693)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M693)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N693)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O693)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P693)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q693)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R693)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S693)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T693)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U693)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V693)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W693)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X693)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y693)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z693)","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E694)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F694)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G694)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H694)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I694)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J694)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K694)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L694)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M694)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N694)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O694)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P694)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q694)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R694)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S694)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T694)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U694)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V694)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W694)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X694)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y694)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z694)","v":0}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E695)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F695)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G695)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H695)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I695)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J695)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K695)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L695)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M695)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N695)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O695)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P695)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q695)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R695)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S695)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T695)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U695)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V695)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W695)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X695)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y695)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z695)","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E696)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F696)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G696)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H696)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I696)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J696)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K696)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L696)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M696)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N696)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O696)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P696)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q696)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R696)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S696)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T696)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U696)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V696)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W696)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X696)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y696)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z696)","v":0}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E697)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F697)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G697)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H697)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I697)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J697)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K697)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L697)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M697)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N697)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O697)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P697)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q697)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R697)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S697)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T697)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U697)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V697)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W697)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X697)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y697)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z697)","v":0}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E698)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F698)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G698)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H698)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I698)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J698)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K698)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L698)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M698)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N698)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O698)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P698)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q698)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R698)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S698)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T698)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U698)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V698)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W698)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X698)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y698)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z698)","v":0}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E699)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F699)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G699)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H699)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I699)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J699)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K699)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L699)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M699)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N699)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O699)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P699)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q699)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R699)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S699)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T699)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U699)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V699)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W699)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X699)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y699)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z699)","v":0}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E700)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F700)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G700)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H700)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I700)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J700)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K700)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L700)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M700)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N700)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O700)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P700)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q700)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R700)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S700)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T700)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U700)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V700)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W700)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X700)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y700)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z700)","v":0}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E701)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F701)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G701)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H701)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I701)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J701)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K701)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L701)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M701)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N701)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O701)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P701)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q701)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R701)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S701)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T701)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U701)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V701)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W701)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X701)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y701)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z701)","v":0}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E702)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F702)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G702)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H702)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I702)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J702)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K702)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L702)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M702)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N702)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O702)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P702)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q702)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R702)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S702)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T702)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U702)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V702)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W702)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X702)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y702)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z702)","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E703)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F703)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G703)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H703)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I703)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J703)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K703)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L703)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M703)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N703)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O703)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P703)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q703)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R703)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S703)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T703)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U703)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V703)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W703)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X703)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y703)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z703)","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E704)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F704)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G704)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H704)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I704)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J704)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K704)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L704)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M704)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N704)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O704)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P704)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q704)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R704)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S704)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T704)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U704)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V704)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W704)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X704)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y704)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E709)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F709)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G709)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H709)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I709)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J709)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K709)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L709)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M709)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N709)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O709)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P709)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q709)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R709)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S709)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T709)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U709)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V709)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W709)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X709)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y709)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z709)","v":0}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E710)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F710)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G710)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H710)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I710)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J710)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K710)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L710)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M710)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N710)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O710)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P710)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q710)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R710)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S710)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T710)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U710)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V710)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W710)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X710)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y710)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z710)","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E711)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F711)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G711)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H711)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I711)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J711)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K711)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L711)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M711)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N711)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O711)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P711)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q711)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R711)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S711)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T711)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U711)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V711)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W711)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X711)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y711)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z711)","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E712)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F712)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G712)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H712)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I712)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J712)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K712)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L712)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M712)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N712)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O712)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P712)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q712)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R712)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S712)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T712)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U712)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V712)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W712)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X712)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y712)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z712)","v":0}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E713)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F713)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G713)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H713)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I713)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J713)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K713)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L713)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M713)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N713)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O713)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P713)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q713)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R713)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S713)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T713)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U713)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V713)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W713)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X713)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y713)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z713)","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E714)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F714)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G714)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H714)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I714)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J714)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K714)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L714)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M714)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N714)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O714)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P714)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q714)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R714)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S714)","v":1.4349045801526721E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T714)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U714)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V714)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W714)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X714)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y714)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z714)","v":0}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E715)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F715)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G715)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H715)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I715)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J715)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K715)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L715)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M715)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N715)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O715)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P715)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q715)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R715)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S715)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T715)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U715)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V715)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W715)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X715)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y715)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z715)","v":0}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E716)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F716)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G716)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H716)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I716)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J716)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K716)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L716)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M716)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N716)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O716)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P716)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q716)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R716)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S716)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T716)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U716)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V716)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W716)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X716)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y716)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z716)","v":0}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E717)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F717)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G717)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H717)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I717)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J717)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K717)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L717)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M717)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N717)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O717)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P717)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q717)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R717)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S717)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T717)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U717)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V717)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W717)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X717)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y717)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z717)","v":0}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E718)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F718)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G718)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H718)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I718)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J718)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K718)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L718)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M718)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N718)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O718)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P718)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q718)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R718)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S718)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T718)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U718)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V718)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W718)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X718)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y718)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z718)","v":0}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E719)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F719)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G719)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H719)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I719)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J719)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K719)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L719)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M719)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N719)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O719)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P719)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q719)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R719)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S719)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T719)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U719)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V719)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W719)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X719)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y719)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z719)","v":0}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E720)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F720)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G720)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H720)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I720)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J720)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K720)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L720)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M720)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N720)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O720)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P720)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q720)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R720)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S720)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T720)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U720)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V720)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W720)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X720)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y720)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z720)","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E721)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F721)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G721)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H721)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I721)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J721)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K721)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L721)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M721)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N721)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O721)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P721)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q721)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R721)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S721)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T721)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U721)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V721)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W721)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X721)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y721)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z721)","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E722)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F722)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G722)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H722)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I722)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J722)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K722)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L722)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M722)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N722)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O722)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P722)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q722)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R722)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S722)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T722)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U722)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V722)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W722)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X722)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y722)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z722)","v":0}]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E709:E723)","v":0},{"$f":"SUM(F709:F723)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1.4349045801526721E-2,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E727)","v":228.18097879708219},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F727)","v":228.36131089501808},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G727)","v":226.06739756370141},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H727)","v":223.7405370033772},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I727)","v":221.3864282670886},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J727)","v":219.75501240829587},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K727)","v":219.27071060281318},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L727)","v":218.84548326913622},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M727)","v":220.32284972559054},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N727)","v":229.92569641203096},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O727)","v":237.0920503436092},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P727)","v":237.6341208922957},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q727)","v":238.51596513332274},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R727)","v":250.79012840843592},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S727)","v":249.25659854573635},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T727)","v":250.48211029836312},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U727)","v":248.56437400845016},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V727)","v":252.90869047599631},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W727)","v":255.30004834357464},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X727)","v":257.65290617298439},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y727)","v":259.96384436364997},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z727)","v":262.22929639749066}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E728)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F728)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G728)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H728)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I728)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J728)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K728)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L728)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M728)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N728)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O728)","v":0.50735202708424076},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P728)","v":1.1095646298839998},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q728)","v":0.64295188928639035},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R728)","v":6.5225029844323057},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S728)","v":10.136750344432306},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T728)","v":10.644213955916445},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U728)","v":10.55106915575533},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V728)","v":10.724029704492125},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W728)","v":10.801183606774138},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X728)","v":10.875492685604947},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y728)","v":10.946766478623061},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z728)","v":11.014806778363578}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E729)","v":273.28236064919582},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F729)","v":272.74691888367425},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G729)","v":272.85491752043072},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H729)","v":276.23295080230628},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I729)","v":282.31020970093482},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J729)","v":276.20945257031019},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K729)","v":269.98814586600133},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L729)","v":263.65429325754786},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M729)","v":257.22555539600717},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N729)","v":251.80642404781176},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O729)","v":249.08228207222044},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P729)","v":243.63399812103779},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q729)","v":238.18571416985515},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R729)","v":232.7374302186725},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S729)","v":227.28914626748985},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T729)","v":227.35473863862154},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U729)","v":224.52780550383193},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V729)","v":227.38474083500785},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W729)","v":227.2741464295643},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X729)","v":227.01590684082672},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y729)","v":226.6027089311338},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z729)","v":226.02696618418071}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E730)","v":146.56136762664511},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F730)","v":144.48274237368366},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G730)","v":140.85616365040795},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H730)","v":137.11959677807184},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I730)","v":133.42901169568802},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J730)","v":138.53248738490646},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K730)","v":144.76746938136938},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L730)","v":155.71514909819859},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M730)","v":164.88058074343465},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N730)","v":171.12472274481078},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O730)","v":173.60336561131737},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P730)","v":178.49840013504593},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q730)","v":184.09888651584512},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R730)","v":200.9437516833695},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S730)","v":211.67991889559661},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T730)","v":211.03092739169372},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U730)","v":207.67030443756758},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V730)","v":209.58545466823375},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W730)","v":207.93581397898097},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X730)","v":206.07270034609792},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y730)","v":203.98647114783384},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z730)","v":201.66713505194025}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E731)","v":41.253875767738371},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F731)","v":39.820013946439943},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G731)","v":38.325220461128389},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H731)","v":36.768244263023234},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I731)","v":35.147180674471485},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J731)","v":33.845433242083651},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K731)","v":32.543685809695816},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L731)","v":31.241938377307985},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M731)","v":29.940190944920154},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N731)","v":28.638443512532323},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O731)","v":27.987569796338406},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P731)","v":26.685822363950574},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q731)","v":25.384074931562743},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R731)","v":24.082327499174912},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S731)","v":22.780580066787081},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T731)","v":22.404620075836377},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U731)","v":21.72918667649131},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V731)","v":21.61386877904215},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W731)","v":20.769577029860812},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X731)","v":19.86956202523351},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y731)","v":18.911565284731179},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z731)","v":17.893250230937959}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E732)","v":14.594470144638386},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F732)","v":14.257416921660658},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G732)","v":13.710703120207262},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H732)","v":13.134983518798432},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I732)","v":12.562759768917573},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J732)","v":12.113622413720341},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K732)","v":12.431587489017561},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L732)","v":12.585179794983965},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M732)","v":12.210631416780654},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N732)","v":12.482135956647268},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O732)","v":12.437685317038975},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P732)","v":12.023315419957916},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q732)","v":11.81840981450158},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R732)","v":12.3867627847679},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S732)","v":12.355782713642355},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T732)","v":12.149229030883852},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U732)","v":11.780180290029548},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V732)","v":11.71486227494734},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W732)","v":11.251183913069699},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X732)","v":10.756999844176335},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y732)","v":10.231074581892635},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z732)","v":9.6721299315921385}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E733)","v":2.9176296254207421},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F733)","v":2.784117348051526},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G733)","v":2.633500850648415},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H733)","v":2.482884349639694},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I733)","v":2.332267845113305},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J733)","v":2.2095169058968152},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K733)","v":2.0865183738546604},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L733)","v":1.9632768086995438},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M733)","v":1.8539155389399045},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N733)","v":3.5937262391324154},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O733)","v":5.3758247909544075},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P733)","v":5.3416707766437979},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q733)","v":5.3492786560263959},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R733)","v":5.1154486833859965},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S733)","v":4.878197621533535},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T733)","v":4.8243753720213007},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U733)","v":4.7070914881884285},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V733)","v":4.7104169886560898},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W733)","v":4.587745451515107},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X733)","v":4.4559963268991636},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y733)","v":4.3147924051452264},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z733)","v":4.1637432895992799}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E734)","v":2.5489345885954093},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F734)","v":2.5082907867153956},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G734)","v":2.3810935715777193},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H734)","v":2.250032263780763},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I734)","v":2.1151257125570111},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J734)","v":1.9974442206893077},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K734)","v":1.8793437697058639},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L734)","v":1.8077401883885047},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M734)","v":1.8200114988140381},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N734)","v":0.75120165535068462},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O734)","v":0.86415015051456456},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P734)","v":1.9817013775826799},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q734)","v":2.6481682501193884},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R734)","v":6.7896654402769601},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S734)","v":16.845697801310433},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T734)","v":16.844781583363265},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U734)","v":16.611298674834536},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V734)","v":16.798935305889884},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W734)","v":16.740268726053234},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X734)","v":16.66816948265857},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y734)","v":16.582002609140389},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z734)","v":16.481109786019644}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E735)","v":90.977598361207768},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F735)","v":96.821969212862797},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G735)","v":113.24355027836967},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H735)","v":127.86843852764186},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I735)","v":139.53226751464547},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J735)","v":147.06053690163921},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K735)","v":157.27112712391218},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L735)","v":163.69030265053627},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M735)","v":167.40505835127038},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N735)","v":171.9111448679372},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O735)","v":177.30930850648093},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P735)","v":189.45014715617808},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q735)","v":198.37585288540711},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R735)","v":208.53017978694461},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S735)","v":226.74183095684475},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T735)","v":223.35395628153105},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U735)","v":216.99418861300549},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V735)","v":216.21826985151816},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W735)","v":208.58620287732865},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X735)","v":200.43739613577247},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y735)","v":191.75078268034014},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z735)","v":182.50456517955135}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E736)","v":19.827649178691015},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F736)","v":14.569901615851794},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G736)","v":8.6744705453228548},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H736)","v":2.6822076135310473},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I736)","v":-3.7552783508669818},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J736)","v":-3.7552783508669818},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K736)","v":-3.7552783508669823},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L736)","v":-3.7552783508669823},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M736)","v":-3.7552783508669823},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N736)","v":1.3324561833105367E-15},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O736)","v":3.1887426759894635},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P736)","v":2.7537779766566097},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q736)","v":2.4338860589404705},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R736)","v":2.5273124504114923},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S736)","v":3.1300617396727084},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T736)","v":2.916955709212556},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U736)","v":2.6586656764221686},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V736)","v":2.4732995363620955},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W736)","v":2.0056374575508542},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X736)","v":1.7456223959451289},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y736)","v":1.4804253992287284},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z736)","v":1.2008775386790425}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E737)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F737)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G737)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H737)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I737)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J737)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K737)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L737)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M737)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N737)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O737)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P737)","v":0.51289599905562977},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q737)","v":1.3088854478980714},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R737)","v":4.5959487906916259},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S737)","v":8.3732497942327431},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T737)","v":7.4147295909401816},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U737)","v":6.3256263810037243},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V737)","v":5.4218914108407699},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W737)","v":3.4611660021426545},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X737)","v":1.6834546412294034},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y737)","v":0.42212297309124713},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z737)","v":-4.2589629739575554E-17}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E738)","v":4.629901822099785},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F738)","v":5.5007915039836615},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G738)","v":5.9915680174511827},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H738)","v":6.4442060948704505},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I738)","v":7.7263587945975081},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J738)","v":6.6492930301629594},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K738)","v":4.2487202341784966},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L738)","v":1.1056191174251131},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M738)","v":0.26282053031852159},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N738)","v":4.1388731820451774},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O738)","v":5.6819372811058972},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P738)","v":8.3784067137343925},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q738)","v":8.9909190687793021},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R738)","v":10.77311364307258},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S738)","v":10.804721804095559},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T738)","v":9.9640241812613013},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U738)","v":8.3652112908477694},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V738)","v":7.0154990049657675},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W738)","v":4.2424735100453228},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X738)","v":1.975786854247674},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y738)","v":0.48452204177698599},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z738)","v":-2.0831262062537271E-15}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E739)","v":1.580213405548076E-4},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F739)","v":5.9824085417465164E-3},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G739)","v":2.3397788689460843},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H739)","v":6.4164555879481071},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I739)","v":15.516013976939744},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J739)","v":12.412811181551795},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K739)","v":9.3096083861638466},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L739)","v":6.2064055907758977},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M739)","v":3.1032027953879489},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N739)","v":1.2342768652066944E-15},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O739)","v":1.2342540357375668E-15},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P739)","v":1.2342540357375668E-15},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q739)","v":1.2342540357375668E-15},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R739)","v":1.2342540357375668E-15},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S739)","v":1.2342540357375668E-15},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T739)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U739)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V739)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W739)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X739)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y739)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z739)","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E740)","v":7.2044251542332969},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F740)","v":7.4624137506669816},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G740)","v":7.4624137506669816},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H740)","v":7.4624137506669816},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I740)","v":7.4624137506669816},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J740)","v":7.4624137506669816},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K740)","v":7.4624137506669816},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L740)","v":7.4624137506669816},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M740)","v":7.4624137506669816},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N740)","v":3.6649057985763664},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O740)","v":3.6649057985763664},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P740)","v":3.6649057985763664},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q740)","v":3.6649057985763664},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R740)","v":3.6649057985763664},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S740)","v":3.6649057985763664},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T740)","v":3.7104343243412403},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U740)","v":3.7104343243412403},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V740)","v":3.8031951824497714},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W740)","v":3.8982750620110149},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X740)","v":3.9957319385612902},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y740)","v":4.0956252370253221},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z740)","v":4.1980158679509545}]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E727:E741)","v":831.97934973688848},{"$f":"SUM(F727:F741)","v":829.32186964715061},834.54077819885867,842.60295055365589,855.76475935075348,854.49274565905671,857.50405243651232,860.52252355280007,862.73195234126376,878.03727441687488,896.79517437123036,911.66872736059952,921.41789862012081,969.45947817221281,1007.9374423499506,1003.0950964339859,984.19543652076925,990.37315401840226,976.85372238847151,963.20572569023761,949.77270413361259,937.05189623630565]
[]
[null,"check",{"$f":"SUM(E744:Z744)","v":0},null,{"$f":"F598-E742","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Opening RAB"]
[null,{"$f":"B25","v":"Nominal"},null,null,{"$f":"E42","v":821.7698214003517},831.97934973688848,829.32186964715061,834.54077819885867,842.60295055365589,855.76475935075348,854.49274565905671,857.50405243651232,860.52252355280007,862.73195234126376,878.03727441687488,896.79517437123036,911.66872736059963,921.41789862012081,969.45947817221281,1007.9374423499506,990.78671500192229,972.57427259909684,954.36183019627163,918.37461815625488,883.45722475445814,849.88915959434269]
[null,{"$f":"B190","v":"Real"},null,null,{"$f":"E208","v":821.7698214003517},831.97934973688848,829.32186964715061,834.54077819885867,842.60295055365589,855.76475935075348,854.49274565905671,857.50405243651232,860.52252355280007,862.73195234126376,878.03727441687488,896.79517437123036,911.66872736059952,921.41789862012081,969.45947817221281,1007.9374423499506,990.7867150019224,972.57427259909684,954.36183019627163,918.37461815625488,883.45722475445814,849.88915959434269]
[null,{"$f":"B356","v":"CCA"},null,null,{"$f":"E432","v":821.7698214003517},831.97934973688848,829.32186964715061,834.54077819885867,842.60295055365589,855.76475935075348,854.49274565905671,857.50405243651232,860.52252355280007,862.73195234126376,878.03727441687488,896.79517437123036,911.66872736059952,921.41789862012081,969.45947817221281,1007.9374423499506,1003.0950964339859,984.19543652076925,990.37315401840226,976.85372238847151,963.20572569023761,949.77270413361259]
[null,{"$f":"B580","v":"Transition method"},null,null,{"$f":"E598","v":821.7698214003517},831.97934973688848,829.32186964715061,834.54077819885867,842.60295055365589,855.76475935075348,854.49274565905671,857.50405243651232,860.52252355280007,862.73195234126376,878.03727441687488,896.79517437123036,911.66872736059952,921.41789862012081,969.45947817221281,1007.9374423499506,1003.0950964339859,984.19543652076925,990.37315401840226,976.85372238847151,963.20572569023761,949.77270413361259]

{"sheet":"ICB_at_2000","index":10,"n_rows":752,"n_cols":26,"rows_kept":752,"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":"Actual"},{"$f":"Inputs!T3","v":"Forecast"},{"$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$307","v":"High pressure mains - steel"},null,null,{"$f":"Inputs!G505","v":80},{"$f":"(E9>=1)*(E9-E$6)","v":79},78,77,76,75,74,73,{"$f":"(L9>=1)*(L9-L$6)","v":72},71,70,69.5,68.5,67.5,66.5,65.5,65,64.5,64,{"$f":"(W9>=1)*(W9-W$6)","v":63},62,61]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},null,null,{"$f":"Inputs!G506","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$309","v":"Medium pressure mains"},null,null,{"$f":"Inputs!G507","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$310","v":"Medium/low pressure mains"},null,null,{"$f":"Inputs!G508","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$311","v":"Low pressure mains"},null,null,{"$f":"Inputs!G509","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$312","v":"Regulators"},null,null,{"$f":"Inputs!G510","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$313","v":"Secondary gate stations"},null,null,{"$f":"Inputs!G511","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$314","v":"Buildings"},null,null,{"$f":"Inputs!G512","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$315","v":"Meter and services pipes"},null,null,{"$f":"Inputs!G513","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$316","v":"Equipment and vehicles"},null,null,{"$f":"Inputs!G514","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$317","v":"Vehicles"},null,null,{"$f":"Inputs!G515","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$318","v":"Information technology"},null,null,{"$f":"Inputs!G516","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$319","v":"Full retail contestability"},null,null,{"$f":"Inputs!G517","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$320","v":"Land"},null,null,{"$f":"Inputs!G518","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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"Inputs!S307","v":228.6238076270869},{"$f":"E171","v":226.4959352229825},{"$f":"F171","v":224.36806281887809},222.24019041477368,220.11231801066927,217.98444560656486,215.80460115049922,213.62475669443359,211.44491223836795,209.26506778230231,207.08522332623667,205.99530109820384,203.8154566421382,201.63561218607256,199.45576773000693,197.27592327394129,195.77000019551426,194.26407711708723,192.75815403866019,189.74630788180613,186.73446172495207,183.72261556809801]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"Inputs!S308","v":0},{"$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$309","v":"Medium pressure mains"},"$m",null,{"$f":"Inputs!S309","v":271.48648713727079},266.22374527046037,260.96100340364995,255.69826153683954,250.43551967002912,245.17277780321871,239.72449385203606,234.27620990085342,228.82792594967077,223.37964199848813,217.93135804730548,215.20721607171416,209.75893212053151,204.31064816934887,198.86236421816622,193.41408026698358,190.68993829139225,187.96579631580093,185.24165434020961,179.79337038902696,174.34508643784432,168.89680248666167]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"Inputs!S310","v":147.49283371521611},143.75970589202339,140.02657806883067,136.29345024563796,132.56032242244524,128.82719459925252,125.14641761070246,121.46564062215239,117.78486363360233,114.10408664505226,110.4233096565022,108.58292116222717,104.9021441736771,101.22136718512704,97.540590196576957,93.859813208026878,92.019424713751846,90.179036219476814,88.338647725201781,84.657870736651702,80.977093748101623,77.296316759551544]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,{"$f":"Inputs!S311","v":42.628310334970422},41.285696358871157,39.943082382771891,38.600468406672626,37.25785443057336,35.147180674471485,33.845433242083651,32.543685809695816,31.241938377307985,29.940190944920154,28.638443512532323,27.987569796338406,26.685822363950574,25.384074931562743,24.082327499174912,22.780580066787081,22.129706350593164,21.478832634399247,20.827958918205329,19.526211485817495,18.22446405342966,16.922716621041829]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,{"$f":"Inputs!S312","v":14.902900979179835},14.400131152596646,13.897361326013458,13.39459149943027,12.891821672847081,12.389051846263893,11.82591312597917,11.262774405694447,10.699635685409724,10.136496965125001,9.5733582448402785,9.2917888846979171,8.728650164413196,8.1655114441284731,7.6023727238437511,7.0392340035590291,6.7576646434166676,6.4760952832743062,6.1945259231319447,5.6313872028472227,5.0682484825625007,4.5051097622777787]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,{"$f":"Inputs!S313","v":3.0249897766379417},2.8973827589667245,2.7697757412955073,2.6421687236242901,2.5145617059530729,2.332267845113305,2.2095169058968152,2.0867659666803253,1.9640150274638355,1.8412640882473457,1.7185131490308558,1.6571376794226109,1.5343867402061211,1.4116358009896313,1.2888848617731414,1.1661339225566516,1.1047584529484067,1.0433829833401618,0.98200751373191697,0.85925657451542736,0.73650563529893776,0.61375469608244815]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"Inputs!S314","v":2.6683467006713468},2.5508903971537156,2.4334340936360843,2.3159777901184531,2.1985214866008218,2.0810651830831906,1.9654504506896799,1.8498357182961693,1.7342209859026587,1.6186062535091481,0.3486731762852926,0.33526266950508904,0.30844165594468187,0.2816206423842747,0.25479962882386753,0.22797861526346039,0.21456810848325683,0.20115760170305327,0.18774709492284972,0.1609260813624426,0.13410506780203552,0.10728405424162842]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,{"$f":"Inputs!S315","v":80.979710066156585},74.066233392739406,67.152756719322227,60.239280045905048,53.325803372487869,46.41232669907069,37.129861359256552,27.847396019442414,18.564930679628276,9.2824653398141361,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,{"$f":"Inputs!S316","v":23.105765609423052},19.132769990772889,15.159774372122726,11.186778753472563,7.2137831348224015,-3.7552783508669818,-3.7552783508669818,-3.7552783508669818,-3.7552783508669818,-3.7552783508669818,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,{"$f":"R180","v":1.7763568394002505E-15},1.7763568394002505E-15,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,{"$f":"Inputs!S317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,{"$f":"Inputs!S318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,{"$f":"Inputs!S319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,{"$f":"Inputs!S320","v":6.856669453738613},6.856669453738613,6.856669453738613,6.856669453738613,6.856669453738613,6.856669453738613,6.856669453738613,6.856669453738613,6.856669453738613,6.856669453738613,3.0591615016479978,3.0591615016479978,3.0591615016479978,3.0591615016479978,3.0591615016479978,3.0591615016479978,3.0591615016479978,3.0591615016479978,3.0591615016479978,3.0591615016479978,3.0591615016479978,3.0591615016479978]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E27:E41)","v":821.7698214003517},797.66915989030531,773.56849838025903,749.46783687021309,725.36717536016681,{"$f":"SUM(J27:J41)","v":693.44770135991018},670.75307880001526,648.05845624012022,625.36383368022496,602.66921112033015,578.7780406143811,572.11635886375723,558.79299536250949,545.46963186126152,532.14626836001366,518.82290485876604,{"$f":"SUM(U27:U41)","v":511.74522225774786},{"$f":"SUM(V27:V41)","v":504.66753965672979},{"$f":"SUM(W27:W41)","v":497.58985705571166},483.43449185367541,469.27912665163922,455.12376144960285]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: Initial capital base"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"Inputs!E544","v":2.1278724041044135},{"$f":"Inputs!F544","v":2.1278724041044139},{"$f":"Inputs!G544","v":2.1278724041044135},{"$f":"Inputs!H544","v":2.1278724041044135},{"$f":"Inputs!I544","v":2.1278724041044135},{"$f":"Inputs!J544","v":2.1798444560656471},{"$f":"Inputs!K544","v":2.1798444560656476},{"$f":"Inputs!L544","v":2.1798444560656476},{"$f":"Inputs!M544","v":2.179844456065648},{"$f":"Inputs!N544","v":2.179844456065648},{"$f":"Inputs!O544","v":1.0899222280328236},{"$f":"Inputs!P544","v":2.1798444560656471},{"$f":"Inputs!Q544","v":2.1798444560656471},{"$f":"Inputs!R544","v":2.1798444560656471},{"$f":"Inputs!S544","v":2.1798444560656471},{"$f":"IF(T27>0,(IF(T9>0.5,T27/T9*T$6,T27)),T27)","v":1.5059230784270328},{"$f":"IF(U27>0,(IF(U9>0.5,U27/U9*U$6,U27)),U27)","v":1.5059230784270328},1.5059230784270328,3.0118461568540655,3.0118461568540655,3.0118461568540655,3.0118461568540655]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"Inputs!E545","v":0},{"$f":"Inputs!F545","v":0},{"$f":"Inputs!G545","v":0},{"$f":"Inputs!H545","v":0},{"$f":"Inputs!I545","v":0},{"$f":"Inputs!J545","v":0},{"$f":"Inputs!K545","v":0},{"$f":"Inputs!L545","v":0},{"$f":"Inputs!M545","v":0},{"$f":"Inputs!N545","v":0},{"$f":"Inputs!O545","v":0},{"$f":"Inputs!P545","v":0},{"$f":"Inputs!Q545","v":0},{"$f":"Inputs!R545","v":0},{"$f":"Inputs!S545","v":0},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,{"$f":"Inputs!E546","v":5.2627418668104067},{"$f":"Inputs!F546","v":5.2627418668104067},{"$f":"Inputs!G546","v":5.2627418668104067},{"$f":"Inputs!H546","v":5.2627418668104058},{"$f":"Inputs!I546","v":5.2627418668104067},{"$f":"Inputs!J546","v":5.4482839511826358},{"$f":"Inputs!K546","v":5.4482839511826349},{"$f":"Inputs!L546","v":5.4482839511826349},{"$f":"Inputs!M546","v":5.4482839511826349},{"$f":"Inputs!N546","v":5.4482839511826349},{"$f":"Inputs!O546","v":2.7241419755913183},{"$f":"Inputs!P546","v":5.4482839511826366},{"$f":"Inputs!Q546","v":5.4482839511826358},{"$f":"Inputs!R546","v":5.4482839511826358},{"$f":"Inputs!S546","v":5.4482839511826358},2.7241419755913179,2.7241419755913179,2.7241419755913179,5.4482839511826358,5.4482839511826349,5.4482839511826349,5.4482839511826349]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"Inputs!E547","v":3.7331278231927301},{"$f":"Inputs!F547","v":3.7331278231927301},{"$f":"Inputs!G547","v":3.7331278231927296},{"$f":"Inputs!H547","v":3.7331278231927296},{"$f":"Inputs!I547","v":3.7331278231927296},{"$f":"Inputs!J547","v":3.680776988550071},{"$f":"Inputs!K547","v":3.680776988550071},{"$f":"Inputs!L547","v":3.680776988550071},{"$f":"Inputs!M547","v":3.680776988550071},{"$f":"Inputs!N547","v":3.680776988550071},{"$f":"Inputs!O547","v":1.8403884942750359},{"$f":"Inputs!P547","v":3.6807769885500718},{"$f":"Inputs!Q547","v":3.6807769885500718},{"$f":"Inputs!R547","v":3.6807769885500723},{"$f":"Inputs!S547","v":3.6807769885500723},1.8403884942750368,1.8403884942750368,1.840388494275037,3.6807769885500741,3.6807769885500741,3.6807769885500736,3.6807769885500736]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,{"$f":"Inputs!E548","v":1.3426139760992637},{"$f":"Inputs!F548","v":1.3426139760992639},{"$f":"Inputs!G548","v":1.3426139760992637},{"$f":"Inputs!H548","v":1.3426139760992637},{"$f":"Inputs!I548","v":1.3426139760992637},{"$f":"Inputs!J548","v":1.3017474323878326},{"$f":"Inputs!K548","v":1.3017474323878326},{"$f":"Inputs!L548","v":1.3017474323878326},{"$f":"Inputs!M548","v":1.3017474323878326},{"$f":"Inputs!N548","v":1.3017474323878326},{"$f":"Inputs!O548","v":0.65087371619391621},{"$f":"Inputs!P548","v":1.3017474323878324},{"$f":"Inputs!Q548","v":1.3017474323878324},{"$f":"Inputs!R548","v":1.3017474323878324},{"$f":"Inputs!S548","v":1.3017474323878324},0.65087371619391665,0.65087371619391654,0.65087371619391654,1.3017474323878331,1.3017474323878331,1.3017474323878329,1.3017474323878331]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,{"$f":"Inputs!E549","v":0.50276982658318892},{"$f":"Inputs!F549","v":0.50276982658318892},{"$f":"Inputs!G549","v":0.50276982658318892},{"$f":"Inputs!H549","v":0.50276982658318881},{"$f":"Inputs!I549","v":0.50276982658318881},{"$f":"Inputs!J549","v":0.56313872028472212},{"$f":"Inputs!K549","v":0.56313872028472212},{"$f":"Inputs!L549","v":0.56313872028472212},{"$f":"Inputs!M549","v":0.56313872028472212},{"$f":"Inputs!N549","v":0.56313872028472212},{"$f":"Inputs!O549","v":0.281569360142361},{"$f":"Inputs!P549","v":0.56313872028472201},{"$f":"Inputs!Q549","v":0.56313872028472201},{"$f":"Inputs!R549","v":0.56313872028472201},{"$f":"Inputs!S549","v":0.56313872028472201},0.28156936014236117,0.28156936014236117,0.28156936014236111,0.56313872028472223,0.56313872028472223,0.56313872028472234,0.56313872028472234]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,{"$f":"Inputs!E550","v":0.12760701767121713},{"$f":"Inputs!F550","v":0.1276070176712171},{"$f":"Inputs!G550","v":0.1276070176712171},{"$f":"Inputs!H550","v":0.1276070176712171},{"$f":"Inputs!I550","v":0.12760701767121707},{"$f":"Inputs!J550","v":0.12275093921648979},{"$f":"Inputs!K550","v":0.12275093921648979},{"$f":"Inputs!L550","v":0.12275093921648979},{"$f":"Inputs!M550","v":0.12275093921648979},{"$f":"Inputs!N550","v":0.12275093921648979},{"$f":"Inputs!O550","v":6.1375469608244887E-2},{"$f":"Inputs!P550","v":0.12275093921648977},{"$f":"Inputs!Q550","v":0.12275093921648977},{"$f":"Inputs!R550","v":0.12275093921648977},{"$f":"Inputs!S550","v":0.12275093921648977},6.1375469608244825E-2,6.1375469608244818E-2,6.1375469608244811E-2,0.12275093921648962,0.12275093921648962,0.12275093921648962,0.12275093921648964]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"Inputs!E551","v":0.1174563035176312},{"$f":"Inputs!F551","v":0.11745630351763119},{"$f":"Inputs!G551","v":0.11745630351763119},{"$f":"Inputs!H551","v":0.11745630351763119},{"$f":"Inputs!I551","v":0.11745630351763119},{"$f":"Inputs!J551","v":0.1156147323935106},{"$f":"Inputs!K551","v":0.1156147323935106},{"$f":"Inputs!L551","v":0.1156147323935106},{"$f":"Inputs!M551","v":0.1156147323935106},{"$f":"Inputs!N551","v":0.1156147323935106},{"$f":"Inputs!O551","v":1.3410506780203574E-2},{"$f":"Inputs!P551","v":2.6821013560407145E-2},{"$f":"Inputs!Q551","v":2.6821013560407145E-2},{"$f":"Inputs!R551","v":2.6821013560407145E-2},{"$f":"Inputs!S551","v":2.6821013560407145E-2},1.3410506780203552E-2,1.3410506780203552E-2,1.3410506780203552E-2,2.6821013560407104E-2,2.68210135604071E-2,2.6821013560407104E-2,2.6821013560407104E-2]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,{"$f":"Inputs!E552","v":6.9134766734171773},{"$f":"Inputs!F552","v":6.9134766734171773},{"$f":"Inputs!G552","v":6.9134766734171755},{"$f":"Inputs!H552","v":6.9134766734171755},{"$f":"Inputs!I552","v":6.9134766734171755},{"$f":"Inputs!J552","v":9.2824653398141397},{"$f":"Inputs!K552","v":9.2824653398141397},{"$f":"Inputs!L552","v":9.2824653398141397},{"$f":"Inputs!M552","v":9.2824653398141397},{"$f":"Inputs!N552","v":9.2824653398141397},{"$f":"Inputs!O552","v":0},{"$f":"Inputs!P552","v":0},{"$f":"Inputs!Q552","v":0},{"$f":"Inputs!R552","v":0},{"$f":"Inputs!S552","v":0},-3.5527136788005009E-15,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,{"$f":"Inputs!E553","v":3.9729956186501636},{"$f":"Inputs!F553","v":3.972995618650164},{"$f":"Inputs!G553","v":3.9729956186501636},{"$f":"Inputs!H553","v":3.9729956186501618},{"$f":"Inputs!I553","v":3.9729956186501618},{"$f":"Inputs!J553","v":0},{"$f":"Inputs!K553","v":0},{"$f":"Inputs!L553","v":0},{"$f":"Inputs!M553","v":0},{"$f":"Inputs!N553","v":0},{"$f":"Inputs!O553","v":0},{"$f":"Inputs!P553","v":0},{"$f":"Inputs!Q553","v":0},{"$f":"Inputs!R553","v":0},{"$f":"Inputs!S553","v":0},1.7763568394002505E-15,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,{"$f":"Inputs!E554","v":0},{"$f":"Inputs!F554","v":0},{"$f":"Inputs!G554","v":0},{"$f":"Inputs!H554","v":0},{"$f":"Inputs!I554","v":0},{"$f":"Inputs!J554","v":0},{"$f":"Inputs!K554","v":0},{"$f":"Inputs!L554","v":0},{"$f":"Inputs!M554","v":0},{"$f":"Inputs!N554","v":0},{"$f":"Inputs!O554","v":0},{"$f":"Inputs!P554","v":0},{"$f":"Inputs!Q554","v":0},{"$f":"Inputs!R554","v":0},{"$f":"Inputs!S554","v":0},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,{"$f":"Inputs!E555","v":0},{"$f":"Inputs!F555","v":0},{"$f":"Inputs!G555","v":0},{"$f":"Inputs!H555","v":0},{"$f":"Inputs!I555","v":0},{"$f":"Inputs!J555","v":0},{"$f":"Inputs!K555","v":0},{"$f":"Inputs!L555","v":0},{"$f":"Inputs!M555","v":0},{"$f":"Inputs!N555","v":0},{"$f":"Inputs!O555","v":0},{"$f":"Inputs!P555","v":0},{"$f":"Inputs!Q555","v":0},{"$f":"Inputs!R555","v":0},{"$f":"Inputs!S555","v":0},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,{"$f":"Inputs!E556","v":0},{"$f":"Inputs!F556","v":0},{"$f":"Inputs!G556","v":0},{"$f":"Inputs!H556","v":0},{"$f":"Inputs!I556","v":0},{"$f":"Inputs!J556","v":0},{"$f":"Inputs!K556","v":0},{"$f":"Inputs!L556","v":0},{"$f":"Inputs!M556","v":0},{"$f":"Inputs!N556","v":0},{"$f":"Inputs!O556","v":0},{"$f":"Inputs!P556","v":0},{"$f":"Inputs!Q556","v":0},{"$f":"Inputs!R556","v":0},{"$f":"Inputs!S556","v":0},{"$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$320","v":"Land"},"$m"]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E63:E77)","v":24.100661510046191},24.100661510046191,24.100661510046191,24.100661510046187,24.100661510046191,22.694622559895052,22.694622559895048,22.694622559895048,22.694622559895052,22.694622559895052,6.6616817506239032,13.323363501247806,13.323363501247806,13.323363501247806,13.323363501247806,7.077682601018112,{"$f":"SUM(U63:U77)","v":7.0776826010181138},{"$f":"SUM(V63:V77)","v":7.0776826010181138},{"$f":"SUM(W63:W77)","v":14.155365202036228},{"$f":"SUM(X63:X77)","v":14.155365202036228},14.155365202036228,14.155365202036228]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  Initial capital base"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"Inputs!E1380","v":0},{"$f":"Inputs!F1380","v":0},{"$f":"Inputs!G1380","v":0},{"$f":"Inputs!H1380","v":0},{"$f":"Inputs!I1380","v":0},{"$f":"Inputs!J1380","v":0},{"$f":"Inputs!K1380","v":0},{"$f":"Inputs!L1380","v":0},{"$f":"Inputs!M1380","v":0},{"$f":"Inputs!N1380","v":0},{"$f":"Inputs!O1380","v":0},{"$f":"Inputs!P1380","v":0},{"$f":"Inputs!Q1380","v":0},{"$f":"Inputs!R1380","v":0},{"$f":"Inputs!S1380","v":0},{"$f":"Inputs!T1380","v":0},{"$f":"Inputs!U1380","v":0},{"$f":"Inputs!V1380","v":0},{"$f":"Inputs!W1380","v":0},{"$f":"Inputs!X1380","v":0},{"$f":"Inputs!Y1380","v":0},{"$f":"Inputs!Z1380","v":0}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"Inputs!E1381","v":0},{"$f":"Inputs!F1381","v":0},{"$f":"Inputs!G1381","v":0},{"$f":"Inputs!H1381","v":0},{"$f":"Inputs!I1381","v":0},{"$f":"Inputs!J1381","v":0},{"$f":"Inputs!K1381","v":0},{"$f":"Inputs!L1381","v":0},{"$f":"Inputs!M1381","v":0},{"$f":"Inputs!N1381","v":0},{"$f":"Inputs!O1381","v":0},{"$f":"Inputs!P1381","v":0},{"$f":"Inputs!Q1381","v":0},{"$f":"Inputs!R1381","v":0},{"$f":"Inputs!S1381","v":0},{"$f":"Inputs!T1381","v":0},{"$f":"Inputs!U1381","v":0},{"$f":"Inputs!V1381","v":0},{"$f":"Inputs!W1381","v":0},{"$f":"Inputs!X1381","v":0},{"$f":"Inputs!Y1381","v":0},{"$f":"Inputs!Z1381","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,{"$f":"Inputs!E1382","v":0},{"$f":"Inputs!F1382","v":0},{"$f":"Inputs!G1382","v":0},{"$f":"Inputs!H1382","v":0},{"$f":"Inputs!I1382","v":0},{"$f":"Inputs!J1382","v":0},{"$f":"Inputs!K1382","v":0},{"$f":"Inputs!L1382","v":0},{"$f":"Inputs!M1382","v":0},{"$f":"Inputs!N1382","v":0},{"$f":"Inputs!O1382","v":0},{"$f":"Inputs!P1382","v":0},{"$f":"Inputs!Q1382","v":0},{"$f":"Inputs!R1382","v":0},{"$f":"Inputs!S1382","v":0},{"$f":"Inputs!T1382","v":0},{"$f":"Inputs!U1382","v":0},{"$f":"Inputs!V1382","v":0},{"$f":"Inputs!W1382","v":0},{"$f":"Inputs!X1382","v":0},{"$f":"Inputs!Y1382","v":0},{"$f":"Inputs!Z1382","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"Inputs!E1383","v":0},{"$f":"Inputs!F1383","v":0},{"$f":"Inputs!G1383","v":0},{"$f":"Inputs!H1383","v":0},{"$f":"Inputs!I1383","v":0},{"$f":"Inputs!J1383","v":0},{"$f":"Inputs!K1383","v":0},{"$f":"Inputs!L1383","v":0},{"$f":"Inputs!M1383","v":0},{"$f":"Inputs!N1383","v":0},{"$f":"Inputs!O1383","v":0},{"$f":"Inputs!P1383","v":0},{"$f":"Inputs!Q1383","v":0},{"$f":"Inputs!R1383","v":0},{"$f":"Inputs!S1383","v":0},{"$f":"Inputs!T1383","v":0},{"$f":"Inputs!U1383","v":0},{"$f":"Inputs!V1383","v":0},{"$f":"Inputs!W1383","v":0},{"$f":"Inputs!X1383","v":0},{"$f":"Inputs!Y1383","v":0},{"$f":"Inputs!Z1383","v":0}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,{"$f":"Inputs!E1384","v":0},{"$f":"Inputs!F1384","v":0},{"$f":"Inputs!G1384","v":0},{"$f":"Inputs!H1384","v":0},{"$f":"Inputs!I1384","v":0},{"$f":"Inputs!J1384","v":0},{"$f":"Inputs!K1384","v":0},{"$f":"Inputs!L1384","v":0},{"$f":"Inputs!M1384","v":0},{"$f":"Inputs!N1384","v":0},{"$f":"Inputs!O1384","v":0},{"$f":"Inputs!P1384","v":0},{"$f":"Inputs!Q1384","v":0},{"$f":"Inputs!R1384","v":0},{"$f":"Inputs!S1384","v":0},{"$f":"Inputs!T1384","v":0},{"$f":"Inputs!U1384","v":0},{"$f":"Inputs!V1384","v":0},{"$f":"Inputs!W1384","v":0},{"$f":"Inputs!X1384","v":0},{"$f":"Inputs!Y1384","v":0},{"$f":"Inputs!Z1384","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,{"$f":"Inputs!E1385","v":0},{"$f":"Inputs!F1385","v":0},{"$f":"Inputs!G1385","v":0},{"$f":"Inputs!H1385","v":0},{"$f":"Inputs!I1385","v":0},{"$f":"Inputs!J1385","v":0},{"$f":"Inputs!K1385","v":0},{"$f":"Inputs!L1385","v":0},{"$f":"Inputs!M1385","v":0},{"$f":"Inputs!N1385","v":0},{"$f":"Inputs!O1385","v":0},{"$f":"Inputs!P1385","v":0},{"$f":"Inputs!Q1385","v":0},{"$f":"Inputs!R1385","v":0},{"$f":"Inputs!S1385","v":0},{"$f":"Inputs!T1385","v":0},{"$f":"Inputs!U1385","v":0},{"$f":"Inputs!V1385","v":0},{"$f":"Inputs!W1385","v":0},{"$f":"Inputs!X1385","v":0},{"$f":"Inputs!Y1385","v":0},{"$f":"Inputs!Z1385","v":0}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,{"$f":"Inputs!E1386","v":0},{"$f":"Inputs!F1386","v":0},{"$f":"Inputs!G1386","v":0},{"$f":"Inputs!H1386","v":0},{"$f":"Inputs!I1386","v":0},{"$f":"Inputs!J1386","v":0},{"$f":"Inputs!K1386","v":0},{"$f":"Inputs!L1386","v":0},{"$f":"Inputs!M1386","v":0},{"$f":"Inputs!N1386","v":0},{"$f":"Inputs!O1386","v":0},{"$f":"Inputs!P1386","v":0},{"$f":"Inputs!Q1386","v":0},{"$f":"Inputs!R1386","v":0},{"$f":"Inputs!S1386","v":0},{"$f":"Inputs!T1386","v":0},{"$f":"Inputs!U1386","v":0},{"$f":"Inputs!V1386","v":0},{"$f":"Inputs!W1386","v":0},{"$f":"Inputs!X1386","v":0},{"$f":"Inputs!Y1386","v":0},{"$f":"Inputs!Z1386","v":0}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"Inputs!E1387","v":0},{"$f":"Inputs!F1387","v":0},{"$f":"Inputs!G1387","v":0},{"$f":"Inputs!H1387","v":0},{"$f":"Inputs!I1387","v":0},{"$f":"Inputs!J1387","v":0},{"$f":"Inputs!K1387","v":0},{"$f":"Inputs!L1387","v":0},{"$f":"Inputs!M1387","v":0},{"$f":"Inputs!N1387","v":0},{"$f":"Inputs!O1387","v":0},{"$f":"Inputs!P1387","v":0},{"$f":"Inputs!Q1387","v":0},{"$f":"Inputs!R1387","v":0},{"$f":"Inputs!S1387","v":0},{"$f":"Inputs!T1387","v":0},{"$f":"Inputs!U1387","v":0},{"$f":"Inputs!V1387","v":0},{"$f":"Inputs!W1387","v":0},{"$f":"Inputs!X1387","v":0},{"$f":"Inputs!Y1387","v":0},{"$f":"Inputs!Z1387","v":0}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,{"$f":"Inputs!E1388","v":0},{"$f":"Inputs!F1388","v":0},{"$f":"Inputs!G1388","v":0},{"$f":"Inputs!H1388","v":0},{"$f":"Inputs!I1388","v":0},{"$f":"Inputs!J1388","v":0},{"$f":"Inputs!K1388","v":0},{"$f":"Inputs!L1388","v":0},{"$f":"Inputs!M1388","v":0},{"$f":"Inputs!N1388","v":0},{"$f":"Inputs!O1388","v":0},{"$f":"Inputs!P1388","v":0},{"$f":"Inputs!Q1388","v":0},{"$f":"Inputs!R1388","v":0},{"$f":"Inputs!S1388","v":0},{"$f":"Inputs!T1388","v":0},{"$f":"Inputs!U1388","v":0},{"$f":"Inputs!V1388","v":0},{"$f":"Inputs!W1388","v":0},{"$f":"Inputs!X1388","v":0},{"$f":"Inputs!Y1388","v":0},{"$f":"Inputs!Z1388","v":0}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,{"$f":"Inputs!E1389","v":0},{"$f":"Inputs!F1389","v":0},{"$f":"Inputs!G1389","v":0},{"$f":"Inputs!H1389","v":0},{"$f":"Inputs!I1389","v":0},{"$f":"Inputs!J1389","v":0},{"$f":"Inputs!K1389","v":0},{"$f":"Inputs!L1389","v":0},{"$f":"Inputs!M1389","v":0},{"$f":"Inputs!N1389","v":0},{"$f":"Inputs!O1389","v":0},{"$f":"Inputs!P1389","v":0},{"$f":"Inputs!Q1389","v":0},{"$f":"Inputs!R1389","v":0},{"$f":"Inputs!S1389","v":0},{"$f":"Inputs!T1389","v":0},{"$f":"Inputs!U1389","v":0},{"$f":"Inputs!V1389","v":0},{"$f":"Inputs!W1389","v":0},{"$f":"Inputs!X1389","v":0},{"$f":"Inputs!Y1389","v":0},{"$f":"Inputs!Z1389","v":0}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,{"$f":"Inputs!E1390","v":0},{"$f":"Inputs!F1390","v":0},{"$f":"Inputs!G1390","v":0},{"$f":"Inputs!H1390","v":0},{"$f":"Inputs!I1390","v":0},{"$f":"Inputs!J1390","v":0},{"$f":"Inputs!K1390","v":0},{"$f":"Inputs!L1390","v":0},{"$f":"Inputs!M1390","v":0},{"$f":"Inputs!N1390","v":0},{"$f":"Inputs!O1390","v":0},{"$f":"Inputs!P1390","v":0},{"$f":"Inputs!Q1390","v":0},{"$f":"Inputs!R1390","v":0},{"$f":"Inputs!S1390","v":0},{"$f":"Inputs!T1390","v":0},{"$f":"Inputs!U1390","v":0},{"$f":"Inputs!V1390","v":0},{"$f":"Inputs!W1390","v":0},{"$f":"Inputs!X1390","v":0},{"$f":"Inputs!Y1390","v":0},{"$f":"Inputs!Z1390","v":0}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,{"$f":"Inputs!E1391","v":0},{"$f":"Inputs!F1391","v":0},{"$f":"Inputs!G1391","v":0},{"$f":"Inputs!H1391","v":0},{"$f":"Inputs!I1391","v":0},{"$f":"Inputs!J1391","v":0},{"$f":"Inputs!K1391","v":0},{"$f":"Inputs!L1391","v":0},{"$f":"Inputs!M1391","v":0},{"$f":"Inputs!N1391","v":0},{"$f":"Inputs!O1391","v":0},{"$f":"Inputs!P1391","v":0},{"$f":"Inputs!Q1391","v":0},{"$f":"Inputs!R1391","v":0},{"$f":"Inputs!S1391","v":0},{"$f":"Inputs!T1391","v":0},{"$f":"Inputs!U1391","v":0},{"$f":"Inputs!V1391","v":0},{"$f":"Inputs!W1391","v":0},{"$f":"Inputs!X1391","v":0},{"$f":"Inputs!Y1391","v":0},{"$f":"Inputs!Z1391","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,{"$f":"Inputs!E1392","v":0},{"$f":"Inputs!F1392","v":0},{"$f":"Inputs!G1392","v":0},{"$f":"Inputs!H1392","v":0},{"$f":"Inputs!I1392","v":0},{"$f":"Inputs!J1392","v":0},{"$f":"Inputs!K1392","v":0},{"$f":"Inputs!L1392","v":0},{"$f":"Inputs!M1392","v":0},{"$f":"Inputs!N1392","v":0},{"$f":"Inputs!O1392","v":0},{"$f":"Inputs!P1392","v":0},{"$f":"Inputs!Q1392","v":0},{"$f":"Inputs!R1392","v":0},{"$f":"Inputs!S1392","v":0},{"$f":"Inputs!T1392","v":0},{"$f":"Inputs!U1392","v":0},{"$f":"Inputs!V1392","v":0},{"$f":"Inputs!W1392","v":0},{"$f":"Inputs!X1392","v":0},{"$f":"Inputs!Y1392","v":0},{"$f":"Inputs!Z1392","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,{"$f":"Inputs!E1393","v":0},{"$f":"Inputs!F1393","v":0},{"$f":"Inputs!G1393","v":0},{"$f":"Inputs!H1393","v":0},{"$f":"Inputs!I1393","v":0},{"$f":"Inputs!J1393","v":0},{"$f":"Inputs!K1393","v":0},{"$f":"Inputs!L1393","v":0},{"$f":"Inputs!M1393","v":0},{"$f":"Inputs!N1393","v":0},{"$f":"Inputs!O1393","v":0},{"$f":"Inputs!P1393","v":0},{"$f":"Inputs!Q1393","v":0},{"$f":"Inputs!R1393","v":0},{"$f":"Inputs!S1393","v":0},{"$f":"Inputs!T1393","v":0},{"$f":"Inputs!U1393","v":0},{"$f":"Inputs!V1393","v":0},{"$f":"Inputs!W1393","v":0},{"$f":"Inputs!X1393","v":0},{"$f":"Inputs!Y1393","v":0},{"$f":"Inputs!Z1393","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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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":1.1543183448303449},{"$f":"Inputs!O1426","v":0},{"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,{"$f":"Inputs!E1431","v":0},{"$f":"Inputs!F1431","v":0},{"$f":"Inputs!G1431","v":0},{"$f":"Inputs!H1431","v":0},{"$f":"Inputs!I1431","v":0},{"$f":"Inputs!J1431","v":0},{"$f":"Inputs!K1431","v":0},{"$f":"Inputs!L1431","v":0},{"$f":"Inputs!M1431","v":0},{"$f":"Inputs!N1431","v":0},{"$f":"Inputs!O1431","v":0},{"$f":"Inputs!P1431","v":0},{"$f":"Inputs!Q1431","v":0},{"$f":"Inputs!R1431","v":0},{"$f":"Inputs!S1431","v":0},{"$f":"Inputs!T1431","v":0},{"$f":"Inputs!U1431","v":0},{"$f":"Inputs!V1431","v":0},{"$f":"Inputs!W1431","v":0},{"$f":"Inputs!X1431","v":0},{"$f":"Inputs!Y1431","v":0},{"$f":"Inputs!Z1431","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,{"$f":"Inputs!E1432","v":0},{"$f":"Inputs!F1432","v":0},{"$f":"Inputs!G1432","v":0},{"$f":"Inputs!H1432","v":0},{"$f":"Inputs!I1432","v":0},{"$f":"Inputs!J1432","v":0},{"$f":"Inputs!K1432","v":0},{"$f":"Inputs!L1432","v":0},{"$f":"Inputs!M1432","v":0},{"$f":"Inputs!N1432","v":3.7975079520906152},{"$f":"Inputs!O1432","v":0},{"$f":"Inputs!P1432","v":0},{"$f":"Inputs!Q1432","v":0},{"$f":"Inputs!R1432","v":0},{"$f":"Inputs!S1432","v":0},{"$f":"Inputs!T1432","v":0},{"$f":"Inputs!U1432","v":0},{"$f":"Inputs!V1432","v":0},{"$f":"Inputs!W1432","v":0},{"$f":"Inputs!X1432","v":0},{"$f":"Inputs!Y1432","v":0},{"$f":"Inputs!Z1432","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},{"$f":"SUM(J99:J113)","v":0},0,0,0,4.9518262969209603,0,0,0,0,0,0,{"$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$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,{"$f":"-Inputs!S327","v":0},null,null,null,null,{"$f":"Inputs!S348","v":0}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,{"$f":"-Inputs!S328","v":0},null,null,null,null,{"$f":"Inputs!S349","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,{"$f":"-Inputs!S329","v":0},null,null,null,null,{"$f":"Inputs!S350","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,{"$f":"-Inputs!S330","v":0},null,null,null,null,{"$f":"Inputs!S351","v":0}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,{"$f":"-Inputs!S331","v":0.76805978000261022},null,null,null,null,{"$f":"Inputs!S352","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,null,null,null,{"$f":"-Inputs!S332","v":0},null,null,null,null,{"$f":"Inputs!S353","v":0}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,{"$f":"-Inputs!S333","v":5.4686843168550964E-2},null,null,null,null,{"$f":"Inputs!S354","v":0}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,{"$f":"-Inputs!S334","v":0},null,null,null,null,{"$f":"Inputs!S355","v":0}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,{"$f":"-Inputs!S335","v":0},null,null,null,null,{"$f":"Inputs!S356","v":0}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,{"$f":"-Inputs!S336","v":6.9960658670392215},null,null,null,null,{"$f":"Inputs!S357","v":-3.7552783508669836}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,{"$f":"-Inputs!S337","v":0},null,null,null,null,{"$f":"Inputs!S358","v":0}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,{"$f":"-Inputs!S338","v":0},null,null,null,null,{"$f":"Inputs!S359","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,{"$f":"-Inputs!S339","v":0},null,null,null,null,{"$f":"Inputs!S360","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,null,null,null,null,{"$f":"-Inputs!S340","v":0},null,null,null,null,{"$f":"Inputs!S361","v":0}]
[]
[0,"Total over depreciation","$m",null,{"$f":"SUM(E117:E131)","v":0},0,0,0,7.8188124902103828,0,0,0,0,{"$f":"Inputs!S363","v":-3.7552783508669836},{"$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$307","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E27+E45-E63-E81-E99-E117+E135-E153","v":226.4959352229825},224.36806281887809,222.24019041477368,220.11231801066927,217.98444560656486,215.80460115049922,213.62475669443359,211.44491223836795,209.26506778230231,207.08522332623667,205.99530109820384,203.8154566421382,201.63561218607256,199.45576773000693,197.27592327394129,195.77000019551426,194.26407711708723,192.75815403866019,189.74630788180613,186.73446172495207,183.72261556809801,180.71076941124394]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,266.22374527046037,260.96100340364995,255.69826153683954,250.43551967002912,245.17277780321871,239.72449385203606,234.27620990085342,228.82792594967077,223.37964199848813,217.93135804730548,215.20721607171416,209.75893212053151,204.31064816934887,198.86236421816622,193.41408026698358,190.68993829139225,187.96579631580093,185.24165434020961,179.79337038902696,174.34508643784432,168.89680248666167,163.44851853547902]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,143.75970589202339,140.02657806883067,136.29345024563796,132.56032242244524,128.82719459925252,125.14641761070246,121.46564062215239,117.78486363360233,114.10408664505226,110.4233096565022,108.58292116222717,104.9021441736771,101.22136718512704,97.540590196576957,93.859813208026878,92.019424713751846,90.179036219476814,88.338647725201781,84.657870736651702,80.977093748101623,77.296316759551544,73.615539771001465]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,41.285696358871157,39.943082382771891,38.600468406672626,37.25785443057336,35.147180674471485,33.845433242083651,32.543685809695816,31.241938377307985,29.940190944920154,28.638443512532323,27.987569796338406,26.685822363950574,25.384074931562743,24.082327499174912,22.780580066787081,22.129706350593164,21.478832634399247,20.827958918205329,19.526211485817495,18.22446405342966,16.922716621041829,15.620969188653996]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,14.400131152596646,13.897361326013458,13.39459149943027,12.891821672847081,12.389051846263893,11.82591312597917,11.262774405694447,10.699635685409724,10.136496965125001,9.5733582448402785,9.2917888846979171,8.728650164413196,8.1655114441284731,7.6023727238437511,7.0392340035590291,6.7576646434166676,6.4760952832743062,6.1945259231319447,5.6313872028472227,5.0682484825625007,4.5051097622777787,3.9419710419930563]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,2.8973827589667245,2.7697757412955073,2.6421687236242901,2.5145617059530729,2.332267845113305,2.2095169058968152,2.0867659666803253,1.9640150274638355,1.8412640882473457,1.7185131490308558,1.6571376794226109,1.5343867402061211,1.4116358009896313,1.2888848617731414,1.1661339225566516,1.1047584529484067,1.0433829833401618,0.98200751373191697,0.85925657451542736,0.73650563529893776,0.61375469608244815,0.49100375686595854]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"E34+E52-E70-E88-E106-E124+E142-E160","v":2.5508903971537156},2.4334340936360843,2.3159777901184531,2.1985214866008218,2.0810651830831906,1.9654504506896799,1.8498357182961693,1.7342209859026587,1.6186062535091481,0.3486731762852926,0.33526266950508904,0.30844165594468187,0.2816206423842747,0.25479962882386753,0.22797861526346039,0.21456810848325683,0.20115760170305327,0.18774709492284972,0.1609260813624426,0.13410506780203552,0.10728405424162842,8.0463040681221315E-2]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,74.066233392739406,67.152756719322227,60.239280045905048,53.325803372487869,46.41232669907069,37.129861359256552,27.847396019442414,18.564930679628276,9.2824653398141361,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,19.132769990772889,15.159774372122726,11.186778753472563,7.2137831348224015,-3.7552783508669818,-3.7552783508669818,-3.7552783508669818,-3.7552783508669818,-3.7552783508669818,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$m",null,6.856669453738613,6.856669453738613,6.856669453738613,6.856669453738613,6.856669453738613,6.856669453738613,6.856669453738613,6.856669453738613,6.856669453738613,3.0591615016479978,3.0591615016479978,3.0591615016479978,3.0591615016479978,3.0591615016479978,3.0591615016479978,3.0591615016479978,3.0591615016479978,3.0591615016479978,3.0591615016479978,3.0591615016479978,3.0591615016479978,3.0591615016479978]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E171:E185)","v":797.66915989030531},{"$f":"SUM(F171:F185)","v":773.56849838025903},749.46783687021309,725.36717536016681,693.44770135991018,670.75307880001526,648.05845624012022,625.36383368022496,602.66921112033015,578.7780406143811,572.11635886375723,558.79299536250949,545.46963186126152,532.14626836001366,518.82290485876604,511.74522225774786,{"$f":"SUM(U171:U185)","v":504.66753965672979},{"$f":"SUM(V171:V185)","v":497.58985705571166},{"$f":"SUM(W171:W185)","v":483.43449185367541},{"$f":"SUM(X171:X185)","v":469.27912665163922},455.12376144960285,440.96839624756666]
[]
[null,"check",{"$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$77","v":1},{"$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E27","v":228.6238076270869},{"$f":"E337","v":226.4959352229825},{"$f":"F337","v":224.36806281887809},222.24019041477368,220.11231801066927,217.98444560656486,215.80460115049922,213.62475669443359,211.44491223836795,209.26506778230231,207.08522332623667,205.99530109820384,203.8154566421382,201.63561218607256,199.45576773000693,197.27592327394129,195.77000019551426,194.26407711708723,{"$f":"V337","v":192.75815403866019},189.74630788180613,186.73446172495207,183.72261556809801]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,271.48648713727079,266.22374527046037,260.96100340364995,255.69826153683954,250.43551967002912,245.17277780321871,239.72449385203606,234.27620990085342,228.82792594967077,223.37964199848813,217.93135804730548,215.20721607171416,209.75893212053151,204.31064816934887,198.86236421816622,193.41408026698358,190.68993829139225,187.96579631580093,185.24165434020961,179.79337038902696,174.34508643784432,168.89680248666167]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,147.49283371521611,143.75970589202339,140.02657806883067,136.29345024563796,132.56032242244524,128.82719459925252,125.14641761070246,121.46564062215239,117.78486363360233,114.10408664505226,110.4233096565022,108.58292116222717,104.9021441736771,101.22136718512704,97.540590196576957,93.859813208026878,92.019424713751846,90.179036219476814,88.338647725201781,84.657870736651702,80.977093748101623,77.296316759551544]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,42.628310334970422,41.285696358871157,39.943082382771891,38.600468406672626,37.25785443057336,35.147180674471485,33.845433242083651,32.543685809695816,31.241938377307985,29.940190944920154,28.638443512532323,27.987569796338406,26.685822363950574,25.384074931562743,24.082327499174912,22.780580066787081,22.129706350593164,21.478832634399247,20.827958918205329,19.526211485817495,18.22446405342966,16.922716621041829]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,14.902900979179835,14.400131152596646,13.897361326013458,13.39459149943027,12.891821672847081,12.389051846263893,11.82591312597917,11.262774405694447,10.699635685409724,10.136496965125001,9.5733582448402785,9.2917888846979171,8.728650164413196,8.1655114441284731,7.6023727238437511,7.0392340035590291,6.7576646434166676,6.4760952832743062,6.1945259231319447,5.6313872028472227,5.0682484825625007,4.5051097622777787]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,3.0249897766379417,2.8973827589667245,2.7697757412955073,2.6421687236242901,2.5145617059530729,2.332267845113305,2.2095169058968152,2.0867659666803253,1.9640150274638355,1.8412640882473457,1.7185131490308558,1.6571376794226109,1.5343867402061211,1.4116358009896313,1.2888848617731414,1.1661339225566516,1.1047584529484067,1.0433829833401618,0.98200751373191697,0.85925657451542736,0.73650563529893776,0.61375469608244815]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,2.6683467006713468,2.5508903971537156,2.4334340936360843,2.3159777901184531,2.1985214866008218,2.0810651830831906,1.9654504506896799,1.8498357182961693,1.7342209859026587,1.6186062535091481,0.3486731762852926,0.33526266950508904,0.30844165594468187,0.2816206423842747,0.25479962882386753,0.22797861526346039,0.21456810848325683,0.20115760170305327,0.18774709492284972,0.1609260813624426,0.13410506780203552,0.10728405424162842]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,80.979710066156585,74.066233392739406,67.152756719322227,60.239280045905048,53.325803372487869,46.41232669907069,37.129861359256552,27.847396019442414,18.564930679628276,9.2824653398141361,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,23.105765609423052,19.132769990772889,15.159774372122726,11.186778753472563,7.2137831348224015,-3.7552783508669818,-3.7552783508669818,-3.7552783508669818,-3.7552783508669818,-3.7552783508669818,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$m",null,6.856669453738613,6.856669453738613,6.856669453738613,6.856669453738613,6.856669453738613,6.856669453738613,6.856669453738613,6.856669453738613,6.856669453738613,6.856669453738613,3.0591615016479978,3.0591615016479978,3.0591615016479978,3.0591615016479978,3.0591615016479978,3.0591615016479978,3.0591615016479978,3.0591615016479978,3.0591615016479978,3.0591615016479978,3.0591615016479978,3.0591615016479978]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E193:E207)","v":821.7698214003517},797.66915989030531,773.56849838025903,749.46783687021309,725.36717536016681,693.44770135991018,{"$f":"SUM(K193:K207)","v":670.75307880001526},648.05845624012022,625.36383368022496,602.66921112033015,578.7780406143811,572.11635886375723,558.79299536250949,545.46963186126152,532.14626836001366,518.82290485876604,{"$f":"SUM(U193:U207)","v":511.74522225774786},{"$f":"SUM(V193:V207)","v":504.66753965672979},{"$f":"SUM(W193:W207)","v":497.58985705571166},{"$f":"SUM(X193:X207)","v":483.43449185367541},469.27912665163922,455.12376144960285]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: Initial capital base"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T47*T$191","v":0},0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V58*V$191","v":0},0,0,0,0]
[]
[null,"Total CAPEX","$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E63*D$191","v":2.1278724041044135},2.1278724041044139,2.1278724041044135,2.1278724041044135,2.1278724041044135,2.1798444560656471,2.1798444560656476,2.1798444560656476,2.179844456065648,2.179844456065648,1.0899222280328236,2.1798444560656471,2.1798444560656471,2.1798444560656471,2.1798444560656471,1.5059230784270328,1.5059230784270328,1.5059230784270328,3.0118461568540655,3.0118461568540655,3.0118461568540655,3.0118461568540655]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,5.2627418668104067,5.2627418668104067,5.2627418668104067,5.2627418668104058,5.2627418668104067,5.4482839511826358,5.4482839511826349,5.4482839511826349,5.4482839511826349,5.4482839511826349,2.7241419755913183,5.4482839511826366,5.4482839511826358,5.4482839511826358,5.4482839511826358,2.7241419755913179,2.7241419755913179,2.7241419755913179,5.4482839511826358,5.4482839511826349,5.4482839511826349,5.4482839511826349]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,3.7331278231927301,3.7331278231927301,3.7331278231927296,3.7331278231927296,3.7331278231927296,3.680776988550071,3.680776988550071,3.680776988550071,3.680776988550071,3.680776988550071,1.8403884942750359,3.6807769885500718,3.6807769885500718,3.6807769885500723,3.6807769885500723,1.8403884942750368,1.8403884942750368,1.840388494275037,3.6807769885500741,3.6807769885500741,3.6807769885500736,3.6807769885500736]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,1.3426139760992637,1.3426139760992639,1.3426139760992637,1.3426139760992637,1.3426139760992637,1.3017474323878326,1.3017474323878326,1.3017474323878326,1.3017474323878326,1.3017474323878326,0.65087371619391621,1.3017474323878324,1.3017474323878324,1.3017474323878324,1.3017474323878324,0.65087371619391665,0.65087371619391654,0.65087371619391654,1.3017474323878331,1.3017474323878331,1.3017474323878329,1.3017474323878331]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0.50276982658318892,0.50276982658318892,0.50276982658318892,0.50276982658318881,0.50276982658318881,0.56313872028472212,0.56313872028472212,0.56313872028472212,0.56313872028472212,0.56313872028472212,0.281569360142361,0.56313872028472201,0.56313872028472201,0.56313872028472201,0.56313872028472201,0.28156936014236117,0.28156936014236117,0.28156936014236111,0.56313872028472223,0.56313872028472223,0.56313872028472234,0.56313872028472234]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0.12760701767121713,0.1276070176712171,0.1276070176712171,0.1276070176712171,0.12760701767121707,0.12275093921648979,0.12275093921648979,0.12275093921648979,0.12275093921648979,0.12275093921648979,6.1375469608244887E-2,0.12275093921648977,0.12275093921648977,0.12275093921648977,0.12275093921648977,6.1375469608244825E-2,6.1375469608244818E-2,6.1375469608244811E-2,0.12275093921648962,0.12275093921648962,0.12275093921648962,0.12275093921648964]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"E70*D$191","v":0.1174563035176312},0.11745630351763119,0.11745630351763119,0.11745630351763119,0.11745630351763119,0.1156147323935106,0.1156147323935106,0.1156147323935106,0.1156147323935106,0.1156147323935106,1.3410506780203574E-2,2.6821013560407145E-2,2.6821013560407145E-2,2.6821013560407145E-2,2.6821013560407145E-2,{"$f":"T70*S$191","v":1.3410506780203552E-2},1.3410506780203552E-2,1.3410506780203552E-2,2.6821013560407104E-2,2.68210135604071E-2,2.6821013560407104E-2,2.6821013560407104E-2]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,6.9134766734171773,6.9134766734171773,6.9134766734171755,6.9134766734171755,6.9134766734171755,9.2824653398141397,9.2824653398141397,9.2824653398141397,9.2824653398141397,9.2824653398141397,0,0,0,0,0,-3.5527136788005009E-15,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,3.9729956186501636,3.972995618650164,3.9729956186501636,3.9729956186501618,3.9729956186501618,0,0,0,0,0,0,0,0,0,0,1.7763568394002505E-15,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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":24.100661510046191},{"$f":"SUM(F229:F243)","v":24.100661510046191},24.100661510046191,24.100661510046187,24.100661510046191,22.694622559895052,22.694622559895048,22.694622559895048,22.694622559895052,22.694622559895052,6.6616817506239032,13.323363501247806,13.323363501247806,13.323363501247806,13.323363501247806,{"$f":"SUM(T229:T243)","v":7.077682601018112},{"$f":"SUM(U229:U243)","v":7.0776826010181138},{"$f":"SUM(V229:V243)","v":7.0776826010181138},{"$f":"SUM(W229:W243)","v":14.155365202036228},{"$f":"SUM(X229:X243)","v":14.155365202036228},{"$f":"SUM(Y229:Y243)","v":14.155365202036228},14.155365202036228]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  Initial capital base"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,1.1543183448303449,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,3.7975079520906152,0,0,0,0,0,0,0,0,0,{"$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},0,0,0,0,0,0,0,4.9518262969209603,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: Initial capital base"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0.76805978000261022,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,5.4686843168550964E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$m",null,0,0,0,0,6.9960658670392215,0,0,0,0,-3.7552783508669836,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},0,0,7.8188124902103828,0,0,0,0,-3.7552783508669836,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E193+E211-E229-E247-E265-E283+E301-E319","v":226.4959352229825},224.36806281887809,222.24019041477368,220.11231801066927,217.98444560656486,215.80460115049922,213.62475669443359,211.44491223836795,209.26506778230231,207.08522332623667,205.99530109820384,203.8154566421382,201.63561218607256,199.45576773000693,{"$f":"S193+S211-S229-S247-S265-S283+S301-S319","v":197.27592327394129},{"$f":"T193+T211-T229-T247-T265-T283+T301-T319","v":195.77000019551426},194.26407711708723,192.75815403866019,189.74630788180613,186.73446172495207,183.72261556809801,180.71076941124394]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,266.22374527046037,260.96100340364995,255.69826153683954,250.43551967002912,245.17277780321871,239.72449385203606,234.27620990085342,228.82792594967077,223.37964199848813,217.93135804730548,215.20721607171416,209.75893212053151,204.31064816934887,198.86236421816622,193.41408026698358,190.68993829139225,187.96579631580093,185.24165434020961,179.79337038902696,174.34508643784432,168.89680248666167,163.44851853547902]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,143.75970589202339,140.02657806883067,136.29345024563796,132.56032242244524,128.82719459925252,125.14641761070246,121.46564062215239,117.78486363360233,114.10408664505226,110.4233096565022,108.58292116222717,104.9021441736771,101.22136718512704,97.540590196576957,93.859813208026878,92.019424713751846,90.179036219476814,88.338647725201781,84.657870736651702,80.977093748101623,77.296316759551544,73.615539771001465]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,41.285696358871157,39.943082382771891,38.600468406672626,37.25785443057336,35.147180674471485,33.845433242083651,32.543685809695816,31.241938377307985,29.940190944920154,28.638443512532323,27.987569796338406,26.685822363950574,25.384074931562743,24.082327499174912,22.780580066787081,22.129706350593164,21.478832634399247,20.827958918205329,19.526211485817495,18.22446405342966,16.922716621041829,15.620969188653996]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,14.400131152596646,13.897361326013458,13.39459149943027,12.891821672847081,12.389051846263893,11.82591312597917,11.262774405694447,10.699635685409724,10.136496965125001,9.5733582448402785,9.2917888846979171,8.728650164413196,8.1655114441284731,7.6023727238437511,7.0392340035590291,6.7576646434166676,6.4760952832743062,6.1945259231319447,5.6313872028472227,5.0682484825625007,4.5051097622777787,3.9419710419930563]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,2.8973827589667245,2.7697757412955073,2.6421687236242901,2.5145617059530729,2.332267845113305,2.2095169058968152,2.0867659666803253,1.9640150274638355,1.8412640882473457,1.7185131490308558,1.6571376794226109,1.5343867402061211,1.4116358009896313,1.2888848617731414,1.1661339225566516,1.1047584529484067,1.0433829833401618,0.98200751373191697,0.85925657451542736,0.73650563529893776,0.61375469608244815,0.49100375686595854]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,2.5508903971537156,2.4334340936360843,2.3159777901184531,2.1985214866008218,2.0810651830831906,1.9654504506896799,1.8498357182961693,1.7342209859026587,1.6186062535091481,0.3486731762852926,0.33526266950508904,0.30844165594468187,0.2816206423842747,0.25479962882386753,0.22797861526346039,0.21456810848325683,0.20115760170305327,0.18774709492284972,0.1609260813624426,0.13410506780203552,0.10728405424162842,8.0463040681221315E-2]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,74.066233392739406,67.152756719322227,60.239280045905048,53.325803372487869,46.41232669907069,37.129861359256552,27.847396019442414,18.564930679628276,9.2824653398141361,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,19.132769990772889,15.159774372122726,11.186778753472563,7.2137831348224015,-3.7552783508669818,-3.7552783508669818,-3.7552783508669818,-3.7552783508669818,-3.7552783508669818,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$m",null,6.856669453738613,6.856669453738613,6.856669453738613,6.856669453738613,6.856669453738613,6.856669453738613,6.856669453738613,6.856669453738613,6.856669453738613,3.0591615016479978,3.0591615016479978,3.0591615016479978,3.0591615016479978,3.0591615016479978,3.0591615016479978,3.0591615016479978,3.0591615016479978,3.0591615016479978,3.0591615016479978,3.0591615016479978,3.0591615016479978,3.0591615016479978]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E337:E351)","v":797.66915989030531},{"$f":"SUM(F337:F351)","v":773.56849838025903},749.46783687021309,725.36717536016681,693.44770135991018,670.75307880001526,648.05845624012022,625.36383368022496,602.66921112033015,578.7780406143811,572.11635886375723,558.79299536250949,545.46963186126152,532.14626836001366,518.82290485876604,511.74522225774786,504.66753965672979,497.58985705571166,483.43449185367541,469.27912665163922,455.12376144960285,440.96839624756666]
[]
[null,"check",{"$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$73)^(T$6)-1","v":1.2422836565829209E-2},null,{"$f":"(1+Inputs!V$73)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!W$73)^(W$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!X$73)^(X$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!Y$73)^(Y$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!Z$73)^(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},null,{"$f":"T360*(1+V359)","v":1.0377334074799749},{"$f":"V360*(1+W359)","v":1.0636767426669742},1.0902686612336485,1.1175253777644896,1.1454635122086017]
[]
[null,"Inflation on Asset Base"]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T417*T$359)","v":2.4507265532052354},0,{"$f":"(U417*V$359)","v":4.9550504728108695},{"$f":"(W417*W$359)","v":5.0007894002522004},5.0457183675200907,5.0897682897762175,5.1328671341654513]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"(U418*V$359)","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4027515086869093,0,4.8264712057383399,4.8057863291423182,4.7810506642129083,4.7520745995813147,4.7186615750530088]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1660051195825758,0,2.3290641746963017,2.2917991479011603,2.2512152046570773,2.2071696897833517,2.1595148896630292]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.28299942304448256,0,0.56011550189590742,0.54034671947605184,0.51923942574651849,0.49673905063083595,0.47278913211827778]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.7447253574841441E-2,0,0.17104035017121227,0.1607066623483682,0.14974938991552489,0.1381438121970717,0.12586436222399866]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4486691133790619E-2,0,2.7962067166352477E-2,2.5476550084898922E-2,2.2849280857393718E-2,2.0074725324710194E-2,1.7147161214856623E-2]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.832141077922025E-3,0,5.4308413256795671E-3,4.8707858139688609E-3,4.2793332508440701E-3,3.6552638184293093E-3,2.9973163311120331E-3]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-4.4134781396924472E-17,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.2067390698462236E-17,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.8003463363449744E-2,0,7.7429124125285909E-2,7.9364852228418048E-2,8.1348973534128496E-2,8.3382697872481704E-2,8.5467265319293745E-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":6.4452521536692071},{"$f":"SUM(U363:U376)","v":0},12.95256373792995,12.909140447247385,12.855450639694485,12.791008128984414,12.715308836089026]
[]
[null,"Nominal  Depreciation"]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T229*T$360","v":1.5246309147110422},{"$f":"U229*V$360","v":1.5627466875788181},{"$f":"V229*V$360","v":1.5627466875788181},3.203630709536577,3.2837214772749914,3.3658145142068658,3.449959877062037]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"U230*V$360","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.7579835461362041,2.8269331347896087,2.8269331347896087,5.7952129263186976,5.9400932494766643,6.0885955807135801,6.2408104702314189]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.863251339757048,1.9098326232509741,1.9098326232509744,3.9151568776644976,4.0130357996061097,4.1133616945962617,4.2161957369611676]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.65895941399518754,0.67543339934506708,0.67543339934506708,1.3846384686573876,1.4192544303738222,1.4547357911331673,1.4911041859114964]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.28506725028535485,0.29219393154248868,0.29219393154248863,0.59899755966210166,0.61397249865365422,0.62932181111999552,0.64505485639799531]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.2137927036339066E-2,6.3691375212247534E-2,6.3691375212247534E-2,0.13056731918510742,0.13383150216473511,0.13717728971885346,0.1406067219618248]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3577103314198966E-2,1.3916530897053938E-2,1.3916530897053938E-2,2.8528888338960574E-2,2.9242110547434582E-2,2.9973163311120446E-2,3.0722492393898453E-2]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-3.5968484601974254E-15,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.7984242300987127E-15,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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,{"$f":"SUM(T381:T394)","v":7.1656074952353732},{"$f":"SUM(U381:U394)","v":7.3447476826162585},7.3447476826162585,15.056732749363331,15.433151068097411,15.818979844799845,16.214454340919836]
[]
[null,"Nominal  Depreciation per tariff variaton"]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E27","v":228.6238076270869},{"$f":"E561","v":226.4959352229825},{"$f":"F561","v":224.36806281887809},222.24019041477368,220.11231801066927,217.98444560656486,215.80460115049922,213.62475669443359,211.44491223836795,209.26506778230231,207.08522332623667,205.99530109820384,203.8154566421382,201.63561218607256,199.45576773000693,197.27592327394129,198.20201891243548,196.63927222485665,{"$f":"V561","v":200.03157601008871},201.82873470080435,203.59073159104943,205.31468536661879]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,271.48648713727079,266.22374527046037,260.96100340364995,255.69826153683954,250.43551967002912,245.17277780321871,239.72449385203606,234.27620990085342,228.82792594967077,223.37964199848813,217.93135804730548,215.20721607171416,209.75893212053151,204.31064816934887,198.86236421816622,193.41408026698358,193.05884822953428,190.23191509474466,192.23145316569341,191.24202656851702,190.08298398325326,188.746463002121]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,147.49283371521611,143.75970589202339,140.02657806883067,136.29345024563796,132.56032242244524,128.82719459925252,125.14641761070246,121.46564062215239,117.78486363360233,114.10408664505226,110.4233096565022,108.58292116222717,104.9021441736771,101.22136718512704,97.540590196576957,93.859813208026878,93.162566987852401,91.252734364601423,91.671965916046744,90.048608186283403,88.286787591334374,86.380595586521466]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,42.628310334970422,41.285696358871157,39.943082382771891,38.600468406672626,37.25785443057336,35.147180674471485,33.845433242083651,32.543685809695816,31.241938377307985,29.940190944920154,28.638443512532323,27.987569796338406,26.685822363950574,25.384074931562743,24.082327499174912,22.780580066787081,22.404620075836377,21.72918667649131,21.61386877904215,20.769577029860812,19.86956202523351,18.911565284731179]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,14.902900979179835,14.400131152596646,13.897361326013458,13.39459149943027,12.891821672847081,12.389051846263893,11.82591312597917,11.262774405694447,10.699635685409724,10.136496965125001,9.5733582448402785,9.2917888846979171,8.728650164413196,8.1655114441284731,7.6023727238437511,7.0392340035590291,6.8416140068485154,6.5494200753060268,6.4282664939347507,5.9899755966210169,5.5257524878828876,5.0345744889599642]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,3.0249897766379417,2.8973827589667245,2.7697757412955073,2.6421687236242901,2.5145617059530729,2.332267845113305,2.2095169058968152,2.0867659666803253,1.9640150274638355,1.8412640882473457,1.7185131490308558,1.6571376794226109,1.5343867402061211,1.4116358009896313,1.2888848617731414,1.1661339225566516,1.1184826866541031,1.0547913114418557,1.0190620033959605,0.913971234295752,0.80298901298841063,0.68588644859426739]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,2.6683467006713468,2.5508903971537156,2.4334340936360843,2.3159777901184531,2.1985214866008218,2.0810651830831906,1.9654504506896799,1.8498357182961693,1.7342209859026587,1.6186062535091481,0.3486731762852926,0.33526266950508904,0.30844165594468187,0.2816206423842747,0.25479962882386753,0.22797861526346039,0.21723365302718345,0.20331712213012951,0.19483143255875512,0.17117333003376342,0.1462105527371729,0.11989265324448176]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,80.979710066156585,74.066233392739406,67.152756719322227,60.239280045905048,53.325803372487869,46.41232669907069,37.129861359256552,27.847396019442414,18.564930679628276,9.2824653398141361,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,23.105765609423052,19.132769990772889,15.159774372122726,11.186778753472563,7.2137831348224015,-3.7552783508669818,-3.7552783508669818,-3.7552783508669818,-3.7552783508669818,-3.7552783508669818,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$m",null,6.856669453738613,6.856669453738613,6.856669453738613,6.856669453738613,6.856669453738613,6.856669453738613,6.856669453738613,6.856669453738613,6.856669453738613,6.856669453738613,3.0591615016479978,3.0591615016479978,3.0591615016479978,3.0591615016479978,3.0591615016479978,3.0591615016479978,3.0971649650114474,3.0971649650114474,3.1745940891367335,3.2539589413651515,3.3353079148992801,3.418690612771762]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E417:E431)","v":821.7698214003517},797.66915989030531,773.56849838025903,749.46783687021309,725.36717536016681,693.44770135991018,{"$f":"SUM(K417:K431)","v":670.75307880001526},648.05845624012022,625.36383368022496,602.66921112033015,578.7780406143811,572.11635886375723,558.79299536250949,545.46963186126152,532.14626836001366,518.82290485876604,{"$f":"SUM(U417:U431)","v":518.1025495171998},{"$f":"SUM(V417:V431)","v":510.75780183458352},{"$f":"SUM(W417:W431)","v":516.36561788989718},{"$f":"SUM(X417:X431)","v":514.2180255877812},511.64032515937828,508.61235344356288]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: Initial capital base"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E229,E381+E399-E363)","v":2.1278724041044135},2.1278724041044139,2.1278724041044135,2.1278724041044135,2.1278724041044135,2.1798444560656471,2.1798444560656476,2.1798444560656476,2.179844456065648,2.179844456065648,1.0899222280328236,2.1798444560656471,2.1798444560656471,2.1798444560656471,2.1798444560656471,-0.92609563849419319,1.5627466875788181,-3.3923037852320514,-1.7971586907156234,-1.7619968902450993,-1.7239537755693517,-1.6829072571034143]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E231,E383+E401-E365)","v":5.2627418668104067},5.2627418668104067,5.2627418668104067,5.2627418668104058,5.2627418668104067,5.4482839511826358,5.4482839511826349,5.4482839511826349,5.4482839511826349,5.4482839511826349,2.7241419755913183,5.4482839511826366,5.4482839511826358,5.4482839511826358,5.4482839511826358,0.35523203744929477,2.8269331347896087,-1.9995380709487311,0.98942659717637937,1.159042585263756,1.3365209811322654,1.5221488951784101]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E232,E384+E402-E366)","v":3.7331278231927301},3.7331278231927301,3.7331278231927296,3.7331278231927296,3.7331278231927296,3.680776988550071,3.680776988550071,3.680776988550071,3.680776988550071,3.680776988550071,1.8403884942750359,3.6807769885500718,3.6807769885500718,3.6807769885500723,3.6807769885500723,0.69724622017447224,1.9098326232509741,-0.41923155144532731,1.6233577297633373,1.7618205949490324,1.90619200481291,2.0566808472981384]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E233,E385+E403-E367)","v":1.3426139760992637},1.3426139760992639,1.3426139760992637,1.3426139760992637,1.3426139760992637,1.3017474323878326,1.3017474323878326,1.3017474323878326,1.3017474323878326,1.3017474323878326,0.65087371619391621,1.3017474323878324,1.3017474323878324,1.3017474323878324,1.3017474323878324,0.37595999095070498,0.67543339934506708,0.11531789744915966,0.84429174918133576,0.90001500462730366,0.9579967405023313,1.0183150537932186]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E234,E386+E404-E368)","v":0.50276982658318892},0.50276982658318892,0.50276982658318892,0.50276982658318881,0.50276982658318881,0.56313872028472212,0.56313872028472212,0.56313872028472212,0.56313872028472212,0.56313872028472212,0.281569360142361,0.56313872028472201,0.56313872028472201,0.56313872028472201,0.56313872028472201,0.19761999671051339,0.29219393154248868,0.12115358137127635,0.4382908973137335,0.46422310873812933,0.4911779989229238,0.51919049417399665]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E235,E387+E405-E369)","v":0.12760701767121713},0.1276070176712171,0.1276070176712171,0.1276070176712171,0.12760701767121707,0.12275093921648979,0.12275093921648979,0.12275093921648979,0.12275093921648979,0.12275093921648979,6.1375469608244887E-2,0.12275093921648977,0.12275093921648977,0.12275093921648977,0.12275093921648977,4.7651235902548446E-2,6.3691375212247534E-2,3.5729308045895053E-2,0.10509076910020849,0.11098222130734139,0.11710256439414327,0.12345956074696818]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E236,E388+E406-E370)","v":0.1174563035176312},0.11745630351763119,0.11745630351763119,0.11745630351763119,0.11745630351763119,0.1156147323935106,0.1156147323935106,0.1156147323935106,0.1156147323935106,0.1156147323935106,1.3410506780203574E-2,2.6821013560407145E-2,2.6821013560407145E-2,2.6821013560407145E-2,2.6821013560407145E-2,1.0744962236276941E-2,1.3916530897053938E-2,8.4856895713743708E-3,2.3658102524991714E-2,2.4962777296590511E-2,2.6317899492691137E-2,2.7725176062786419E-2]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E237,E389+E407-E371)","v":6.9134766734171773},6.9134766734171773,6.9134766734171755,6.9134766734171755,6.9134766734171755,9.2824653398141397,9.2824653398141397,9.2824653398141397,9.2824653398141397,9.2824653398141397,0,0,0,0,0,-3.5527136788005009E-15,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E238,E390+E408-E372)","v":3.9729956186501636},3.972995618650164,3.9729956186501636,3.9729956186501618,3.9729956186501618,0,0,0,0,0,0,0,0,0,0,1.7763568394002505E-15,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$m",null,{"$f":"IF(E$356=Jun_2014,E242,E394+E412-E376)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3.8003463363449744E-2,0,-7.7429124125285909E-2,-7.9364852228418048E-2,-8.1348973534128496E-2,-8.3382697872481704E-2,-8.5467265319293745E-2]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E453:E467)","v":24.100661510046191},24.100661510046191,24.100661510046191,24.100661510046187,24.100661510046191,22.694622559895052,22.694622559895048,22.694622559895048,22.694622559895052,22.694622559895052,6.6616817506239032,13.323363501247806,13.323363501247806,13.323363501247806,13.323363501247806,0.72035534156616621,{"$f":"SUM(U453:U467)","v":7.3447476826162585},{"$f":"SUM(V453:V467)","v":-5.6078160553136902},{"$f":"SUM(W453:W467)","v":2.1475923021159447},{"$f":"SUM(X453:X467)","v":2.5777004284029252},{"$f":"SUM(Y453:Y467)","v":3.0279717158154313},3.4991455048308104]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  Initial capital base"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E106,E272)","v":0},0,0,0,0,0,0,0,0,1.1543183448303449,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$m",null,{"$f":"IF(E$356=Jun_2014,E112,E278)","v":0},0,0,0,0,0,0,0,0,3.7975079520906152,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E489:E503)","v":0},0,0,0,0,0,0,0,0,4.9518262969209603,0,0,0,0,0,{"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E121,E287)","v":0},0,0,0,0.76805978000261022,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E123,E289)","v":0},0,0,0,5.4686843168550964E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E126,E292)","v":0},0,0,0,6.9960658670392215,0,0,0,0,-3.7552783508669836,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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,{"$f":"SUM(E507:E521)","v":0},0,0,0,7.8188124902103828,0,0,0,0,-3.7552783508669836,0,0,0,0,0,{"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E417+E435-E453-E471-E489-E507+E525-E543","v":226.4959352229825},224.36806281887809,222.24019041477368,220.11231801066927,217.98444560656486,215.80460115049922,213.62475669443359,211.44491223836795,209.26506778230231,207.08522332623667,205.99530109820384,203.8154566421382,201.63561218607256,199.45576773000693,197.27592327394129,198.20201891243548,196.63927222485665,200.03157601008871,201.82873470080435,203.59073159104943,205.31468536661879,206.9975926237222]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,266.22374527046037,260.96100340364995,255.69826153683954,250.43551967002912,245.17277780321871,239.72449385203606,234.27620990085342,228.82792594967077,223.37964199848813,217.93135804730548,215.20721607171416,209.75893212053151,204.31064816934887,198.86236421816622,193.41408026698358,193.05884822953428,190.23191509474466,192.23145316569341,191.24202656851702,190.08298398325326,188.746463002121,187.22431410694259]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,143.75970589202339,140.02657806883067,136.29345024563796,132.56032242244524,128.82719459925252,125.14641761070246,121.46564062215239,117.78486363360233,114.10408664505226,110.4233096565022,108.58292116222717,104.9021441736771,101.22136718512704,97.540590196576957,93.859813208026878,93.162566987852401,91.252734364601423,91.671965916046744,90.048608186283403,88.286787591334374,86.380595586521466,84.323914739223326]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,41.285696358871157,39.943082382771891,38.600468406672626,37.25785443057336,35.147180674471485,33.845433242083651,32.543685809695816,31.241938377307985,29.940190944920154,28.638443512532323,27.987569796338406,26.685822363950574,25.384074931562743,24.082327499174912,22.780580066787081,22.404620075836377,21.72918667649131,21.61386877904215,20.769577029860812,19.86956202523351,18.911565284731179,17.893250230937959]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,14.400131152596646,13.897361326013458,13.39459149943027,12.891821672847081,12.389051846263893,11.82591312597917,11.262774405694447,10.699635685409724,10.136496965125001,9.5733582448402785,9.2917888846979171,8.728650164413196,8.1655114441284731,7.6023727238437511,7.0392340035590291,6.8416140068485154,6.5494200753060268,6.4282664939347507,5.9899755966210169,5.5257524878828876,5.0345744889599642,4.5153839947859673]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,2.8973827589667245,2.7697757412955073,2.6421687236242901,2.5145617059530729,2.332267845113305,2.2095169058968152,2.0867659666803253,1.9640150274638355,1.8412640882473457,1.7185131490308558,1.6571376794226109,1.5343867402061211,1.4116358009896313,1.2888848617731414,1.1661339225566516,1.1184826866541031,1.0547913114418557,1.0190620033959605,0.913971234295752,0.80298901298841063,0.68588644859426739,0.56242688784729922]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"E424+E442-E460-E478-E496-E514+E532-E550","v":2.5508903971537156},2.4334340936360843,2.3159777901184531,2.1985214866008218,2.0810651830831906,1.9654504506896799,1.8498357182961693,1.7342209859026587,1.6186062535091481,0.3486731762852926,0.33526266950508904,0.30844165594468187,0.2816206423842747,0.25479962882386753,0.22797861526346039,0.21723365302718345,0.20331712213012951,0.19483143255875512,0.17117333003376342,0.1462105527371729,0.11989265324448176,9.2167477181695337E-2]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,74.066233392739406,67.152756719322227,60.239280045905048,53.325803372487869,46.41232669907069,37.129861359256552,27.847396019442414,18.564930679628276,9.2824653398141361,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,19.132769990772889,15.159774372122726,11.186778753472563,7.2137831348224015,-3.7552783508669818,-3.7552783508669818,-3.7552783508669818,-3.7552783508669818,-3.7552783508669818,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$m",null,6.856669453738613,6.856669453738613,6.856669453738613,6.856669453738613,6.856669453738613,6.856669453738613,6.856669453738613,6.856669453738613,6.856669453738613,3.0591615016479978,3.0591615016479978,3.0591615016479978,3.0591615016479978,3.0591615016479978,3.0591615016479978,3.0971649650114474,3.0971649650114474,3.1745940891367335,3.2539589413651515,3.3353079148992801,3.418690612771762,3.5041578780910556]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E561:E575)","v":797.66915989030531},{"$f":"SUM(F561:F575)","v":773.56849838025903},749.46783687021309,725.36717536016681,693.44770135991018,670.75307880001526,648.05845624012022,625.36383368022496,602.66921112033015,578.7780406143811,572.11635886375723,558.79299536250949,545.46963186126152,532.14626836001366,518.82290485876604,518.1025495171998,510.75780183458352,516.36561788989718,514.2180255877812,511.64032515937828,508.61235344356288,505.1132079387321]
[]
[null,"check",{"$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E27","v":228.6238076270869},{"$f":"E727","v":226.4959352229825},{"$f":"F727","v":224.36806281887809},222.24019041477368,220.11231801066927,217.98444560656486,215.80460115049922,213.62475669443359,211.44491223836795,209.26506778230231,207.08522332623667,205.99530109820384,203.8154566421382,201.63561218607256,199.45576773000693,197.27592327394129,198.20201891243548,196.63927222485665,{"$f":"V727","v":200.03157601008871},201.82873470080435,203.59073159104943,205.31468536661879]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,271.48648713727079,266.22374527046037,260.96100340364995,255.69826153683954,250.43551967002912,245.17277780321871,239.72449385203606,234.27620990085342,228.82792594967077,223.37964199848813,217.93135804730548,215.20721607171416,209.75893212053151,204.31064816934887,198.86236421816622,193.41408026698358,193.05884822953428,190.23191509474466,192.23145316569341,191.24202656851702,190.08298398325326,188.746463002121]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,147.49283371521611,143.75970589202339,140.02657806883067,136.29345024563796,132.56032242244524,128.82719459925252,125.14641761070246,121.46564062215239,117.78486363360233,114.10408664505226,110.4233096565022,108.58292116222717,104.9021441736771,101.22136718512704,97.540590196576957,93.859813208026878,93.162566987852401,91.252734364601423,91.671965916046744,90.048608186283403,88.286787591334374,86.380595586521466]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,42.628310334970422,41.285696358871157,39.943082382771891,38.600468406672626,37.25785443057336,35.147180674471485,33.845433242083651,32.543685809695816,31.241938377307985,29.940190944920154,28.638443512532323,27.987569796338406,26.685822363950574,25.384074931562743,24.082327499174912,22.780580066787081,22.404620075836377,21.72918667649131,21.61386877904215,20.769577029860812,19.86956202523351,18.911565284731179]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,14.902900979179835,14.400131152596646,13.897361326013458,13.39459149943027,12.891821672847081,12.389051846263893,11.82591312597917,11.262774405694447,10.699635685409724,10.136496965125001,9.5733582448402785,9.2917888846979171,8.728650164413196,8.1655114441284731,7.6023727238437511,7.0392340035590291,6.8416140068485154,6.5494200753060268,6.4282664939347507,5.9899755966210169,5.5257524878828876,5.0345744889599642]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,3.0249897766379417,2.8973827589667245,2.7697757412955073,2.6421687236242901,2.5145617059530729,2.332267845113305,2.2095169058968152,2.0867659666803253,1.9640150274638355,1.8412640882473457,1.7185131490308558,1.6571376794226109,1.5343867402061211,1.4116358009896313,1.2888848617731414,1.1661339225566516,1.1184826866541031,1.0547913114418557,1.0190620033959605,0.913971234295752,0.80298901298841063,0.68588644859426739]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,2.6683467006713468,2.5508903971537156,2.4334340936360843,2.3159777901184531,2.1985214866008218,2.0810651830831906,1.9654504506896799,1.8498357182961693,1.7342209859026587,1.6186062535091481,0.3486731762852926,0.33526266950508904,0.30844165594468187,0.2816206423842747,0.25479962882386753,0.22797861526346039,0.21723365302718345,0.20331712213012951,0.19483143255875512,0.17117333003376342,0.1462105527371729,0.11989265324448176]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,80.979710066156585,74.066233392739406,67.152756719322227,60.239280045905048,53.325803372487869,46.41232669907069,37.129861359256552,27.847396019442414,18.564930679628276,9.2824653398141361,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,23.105765609423052,19.132769990772889,15.159774372122726,11.186778753472563,7.2137831348224015,-3.7552783508669818,-3.7552783508669818,-3.7552783508669818,-3.7552783508669818,-3.7552783508669818,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$m",null,6.856669453738613,6.856669453738613,6.856669453738613,6.856669453738613,6.856669453738613,6.856669453738613,6.856669453738613,6.856669453738613,6.856669453738613,6.856669453738613,3.0591615016479978,3.0591615016479978,3.0591615016479978,3.0591615016479978,3.0591615016479978,3.0591615016479978,3.0971649650114474,3.0971649650114474,3.1745940891367335,3.2539589413651515,3.3353079148992801,3.418690612771762]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E583:E597)","v":821.7698214003517},797.66915989030531,773.56849838025903,749.46783687021309,725.36717536016681,693.44770135991018,{"$f":"SUM(K583:K597)","v":670.75307880001526},648.05845624012022,625.36383368022496,602.66921112033015,578.7780406143811,572.11635886375723,558.79299536250949,545.46963186126152,532.14626836001366,518.82290485876604,518.1025495171998,510.75780183458352,516.36561788989718,514.2180255877812,511.64032515937828,508.61235344356288]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: Initial capital base"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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":2.1278724041044135},2.1278724041044139,2.1278724041044135,2.1278724041044135,2.1278724041044135,2.1798444560656471,2.1798444560656476,2.1798444560656476,2.179844456065648,2.179844456065648,1.0899222280328236,2.1798444560656471,2.1798444560656471,2.1798444560656471,2.1798444560656471,-0.92609563849419319,1.5627466875788181,-3.3923037852320514,-1.7971586907156234,-1.7619968902450993,-1.7239537755693517,-1.6829072571034143]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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":5.2627418668104067},5.2627418668104067,5.2627418668104067,5.2627418668104058,5.2627418668104067,5.4482839511826358,5.4482839511826349,5.4482839511826349,5.4482839511826349,5.4482839511826349,2.7241419755913183,5.4482839511826366,5.4482839511826358,5.4482839511826358,5.4482839511826358,0.35523203744929477,2.8269331347896087,-1.9995380709487311,0.98942659717637937,1.159042585263756,1.3365209811322654,1.5221488951784101]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$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":3.7331278231927301},3.7331278231927301,3.7331278231927296,3.7331278231927296,3.7331278231927296,3.680776988550071,3.680776988550071,3.680776988550071,3.680776988550071,3.680776988550071,1.8403884942750359,3.6807769885500718,3.6807769885500718,3.6807769885500723,3.6807769885500723,0.69724622017447224,1.9098326232509741,-0.41923155144532731,1.6233577297633373,1.7618205949490324,1.90619200481291,2.0566808472981384]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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":1.3426139760992637},1.3426139760992639,1.3426139760992637,1.3426139760992637,1.3426139760992637,1.3017474323878326,1.3017474323878326,1.3017474323878326,1.3017474323878326,1.3017474323878326,0.65087371619391621,1.3017474323878324,1.3017474323878324,1.3017474323878324,1.3017474323878324,0.37595999095070498,0.67543339934506708,0.11531789744915966,0.84429174918133576,0.90001500462730366,0.9579967405023313,1.0183150537932186]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$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":0.50276982658318892},0.50276982658318892,0.50276982658318892,0.50276982658318881,0.50276982658318881,0.56313872028472212,0.56313872028472212,0.56313872028472212,0.56313872028472212,0.56313872028472212,0.281569360142361,0.56313872028472201,0.56313872028472201,0.56313872028472201,0.56313872028472201,0.19761999671051339,0.29219393154248868,0.12115358137127635,0.4382908973137335,0.46422310873812933,0.4911779989229238,0.51919049417399665]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$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":0.12760701767121713},0.1276070176712171,0.1276070176712171,0.1276070176712171,0.12760701767121707,0.12275093921648979,0.12275093921648979,0.12275093921648979,0.12275093921648979,0.12275093921648979,6.1375469608244887E-2,0.12275093921648977,0.12275093921648977,0.12275093921648977,0.12275093921648977,4.7651235902548446E-2,6.3691375212247534E-2,3.5729308045895053E-2,0.10509076910020849,0.11098222130734139,0.11710256439414327,0.12345956074696818]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$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":0.1174563035176312},0.11745630351763119,0.11745630351763119,0.11745630351763119,0.11745630351763119,0.1156147323935106,0.1156147323935106,0.1156147323935106,0.1156147323935106,0.1156147323935106,1.3410506780203574E-2,2.6821013560407145E-2,2.6821013560407145E-2,2.6821013560407145E-2,2.6821013560407145E-2,1.0744962236276941E-2,1.3916530897053938E-2,8.4856895713743708E-3,2.3658102524991714E-2,2.4962777296590511E-2,2.6317899492691137E-2,2.7725176062786419E-2]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$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":6.9134766734171773},6.9134766734171773,6.9134766734171755,6.9134766734171755,6.9134766734171755,9.2824653398141397,9.2824653398141397,9.2824653398141397,9.2824653398141397,9.2824653398141397,0,0,0,0,0,-3.5527136788005009E-15,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$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":3.9729956186501636},3.972995618650164,3.9729956186501636,3.9729956186501618,3.9729956186501618,0,0,0,0,0,0,0,0,0,0,1.7763568394002505E-15,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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,-3.8003463363449744E-2,0,-7.7429124125285909E-2,-7.9364852228418048E-2,-8.1348973534128496E-2,-8.3382697872481704E-2,-8.5467265319293745E-2]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E619:E633)","v":24.100661510046191},24.100661510046191,24.100661510046191,24.100661510046187,24.100661510046191,22.694622559895052,22.694622559895048,22.694622559895048,22.694622559895052,22.694622559895052,6.6616817506239032,13.323363501247806,13.323363501247806,13.323363501247806,13.323363501247806,0.72035534156616621,{"$f":"SUM(U619:U633)","v":7.3447476826162585},-5.6078160553136902,2.1475923021159447,2.5777004284029252,3.0279717158154313,3.4991455048308104]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  Initial capital base"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E106,E272)","v":0},0,0,0,0,0,0,0,0,1.1543183448303449,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E112,E278)","v":0},0,0,0,0,0,0,0,0,3.7975079520906152,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E655:E669)","v":0},{"$f":"SUM(F655:F669)","v":0},0,0,0,0,0,0,0,4.9518262969209603,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: Initial capital base"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E121,E287)","v":0},0,0,0,0.76805978000261022,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E123,E289)","v":0},0,0,0,5.4686843168550964E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E126,E292)","v":0},0,0,0,6.9960658670392215,0,0,0,0,-3.7552783508669836,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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,{"$f":"SUM(E673:E687)","v":0},0,0,0,7.8188124902103828,0,0,0,0,-3.7552783508669836,0,0,0,0,0,{"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E583+E601-E619-E637-E655-E673+E691-E709","v":226.4959352229825},224.36806281887809,222.24019041477368,220.11231801066927,217.98444560656486,215.80460115049922,213.62475669443359,211.44491223836795,209.26506778230231,207.08522332623667,205.99530109820384,203.8154566421382,201.63561218607256,199.45576773000693,197.27592327394129,{"$f":"T583+T601-T619-T637-T655-T673+T691-T709","v":198.20201891243548},{"$f":"U583+U601-U619-U637-U655-U673+U691-U709","v":196.63927222485665},200.03157601008871,201.82873470080435,203.59073159104943,205.31468536661879,206.9975926237222]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,266.22374527046037,260.96100340364995,255.69826153683954,250.43551967002912,245.17277780321871,239.72449385203606,234.27620990085342,228.82792594967077,223.37964199848813,217.93135804730548,215.20721607171416,209.75893212053151,204.31064816934887,198.86236421816622,193.41408026698358,193.05884822953428,190.23191509474466,192.23145316569341,191.24202656851702,190.08298398325326,188.746463002121,187.22431410694259]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,143.75970589202339,140.02657806883067,136.29345024563796,132.56032242244524,128.82719459925252,125.14641761070246,121.46564062215239,117.78486363360233,114.10408664505226,110.4233096565022,108.58292116222717,104.9021441736771,101.22136718512704,97.540590196576957,93.859813208026878,93.162566987852401,91.252734364601423,91.671965916046744,90.048608186283403,88.286787591334374,86.380595586521466,84.323914739223326]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,41.285696358871157,39.943082382771891,38.600468406672626,37.25785443057336,35.147180674471485,33.845433242083651,32.543685809695816,31.241938377307985,29.940190944920154,28.638443512532323,27.987569796338406,26.685822363950574,25.384074931562743,24.082327499174912,22.780580066787081,22.404620075836377,21.72918667649131,21.61386877904215,20.769577029860812,19.86956202523351,18.911565284731179,17.893250230937959]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,14.400131152596646,13.897361326013458,13.39459149943027,12.891821672847081,12.389051846263893,11.82591312597917,11.262774405694447,10.699635685409724,10.136496965125001,9.5733582448402785,9.2917888846979171,8.728650164413196,8.1655114441284731,7.6023727238437511,7.0392340035590291,6.8416140068485154,6.5494200753060268,6.4282664939347507,5.9899755966210169,5.5257524878828876,5.0345744889599642,4.5153839947859673]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,2.8973827589667245,2.7697757412955073,2.6421687236242901,2.5145617059530729,2.332267845113305,2.2095169058968152,2.0867659666803253,1.9640150274638355,1.8412640882473457,1.7185131490308558,1.6571376794226109,1.5343867402061211,1.4116358009896313,1.2888848617731414,1.1661339225566516,1.1184826866541031,1.0547913114418557,1.0190620033959605,0.913971234295752,0.80298901298841063,0.68588644859426739,0.56242688784729922]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,2.5508903971537156,2.4334340936360843,2.3159777901184531,2.1985214866008218,2.0810651830831906,1.9654504506896799,1.8498357182961693,1.7342209859026587,1.6186062535091481,0.3486731762852926,0.33526266950508904,0.30844165594468187,0.2816206423842747,0.25479962882386753,0.22797861526346039,0.21723365302718345,0.20331712213012951,0.19483143255875512,0.17117333003376342,0.1462105527371729,0.11989265324448176,9.2167477181695337E-2]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,74.066233392739406,67.152756719322227,60.239280045905048,53.325803372487869,46.41232669907069,37.129861359256552,27.847396019442414,18.564930679628276,9.2824653398141361,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,19.132769990772889,15.159774372122726,11.186778753472563,7.2137831348224015,-3.7552783508669818,-3.7552783508669818,-3.7552783508669818,-3.7552783508669818,-3.7552783508669818,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$m",null,6.856669453738613,6.856669453738613,6.856669453738613,6.856669453738613,6.856669453738613,6.856669453738613,6.856669453738613,6.856669453738613,6.856669453738613,3.0591615016479978,3.0591615016479978,3.0591615016479978,3.0591615016479978,3.0591615016479978,3.0591615016479978,3.0971649650114474,3.0971649650114474,3.1745940891367335,3.2539589413651515,3.3353079148992801,3.418690612771762,3.5041578780910556]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E727:E741)","v":797.66915989030531},{"$f":"SUM(F727:F741)","v":773.56849838025903},749.46783687021309,725.36717536016681,693.44770135991018,670.75307880001526,648.05845624012022,625.36383368022496,602.66921112033015,578.7780406143811,572.11635886375723,558.79299536250949,545.46963186126152,532.14626836001366,518.82290485876604,518.1025495171998,510.75780183458352,516.36561788989718,514.2180255877812,511.64032515937828,508.61235344356288,505.1132079387321]
[]
[null,"check",{"$f":"SUM(E744:Z744)","v":0},null,{"$f":"F598-E742","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"sum of closing balance checks",{"$f":"SUM(E746:Z746)","v":0},null,{"$f":"SUM(E188,E354,E578,E744)","v":0},{"$f":"SUM(F188,F354,F578,F744)","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":821.7698214003517},797.66915989030531,773.56849838025903,749.46783687021309,725.36717536016681,693.44770135991018,670.75307880001526,648.05845624012022,625.36383368022496,602.66921112033015,578.7780406143811,572.11635886375723,558.79299536250949,545.46963186126152,532.14626836001366,518.82290485876604,511.74522225774786,504.66753965672979,497.58985705571166,483.43449185367541,469.27912665163922,455.12376144960285]
[null,{"$f":"B190","v":"Real"},null,null,{"$f":"E208","v":821.7698214003517},797.66915989030531,773.56849838025903,749.46783687021309,725.36717536016681,693.44770135991018,670.75307880001526,648.05845624012022,625.36383368022496,602.66921112033015,578.7780406143811,572.11635886375723,558.79299536250949,545.46963186126152,532.14626836001366,518.82290485876604,511.74522225774786,504.66753965672979,497.58985705571166,483.43449185367541,469.27912665163922,455.12376144960285]
[null,{"$f":"B356","v":"CCA"},null,null,{"$f":"E432","v":821.7698214003517},797.66915989030531,773.56849838025903,749.46783687021309,725.36717536016681,693.44770135991018,670.75307880001526,648.05845624012022,625.36383368022496,602.66921112033015,578.7780406143811,572.11635886375723,558.79299536250949,545.46963186126152,532.14626836001366,518.82290485876604,518.1025495171998,510.75780183458352,516.36561788989718,514.2180255877812,511.64032515937828,508.61235344356288]
[null,{"$f":"B580","v":"Transition method"},null,null,{"$f":"E598","v":821.7698214003517},797.66915989030531,773.56849838025903,749.46783687021309,725.36717536016681,693.44770135991018,670.75307880001526,648.05845624012022,625.36383368022496,602.66921112033015,578.7780406143811,572.11635886375723,558.79299536250949,545.46963186126152,532.14626836001366,518.82290485876604,518.1025495171998,510.75780183458352,516.36561788989718,514.2180255877812,511.64032515937828,508.61235344356288]

{"sheet":"Vines","index":11,"n_rows":752,"n_cols":26,"rows_kept":752,"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":"Actual"},{"$f":"Inputs!T3","v":"Forecast"},{"$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$307","v":"High pressure mains - steel"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!I505","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$308","v":"High pressure mains - PE"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!I506","v":0},0,{"$f":"(P10>=1)*(P10-P$6)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!I507","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!I508","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$311","v":"Low pressure mains"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!I509","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!I510","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!I511","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!I512","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!I513","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$316","v":"Equipment and vehicles"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!I514","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!I515","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!I516","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!I517","v":0},0,0,0,0,0,0,0,{"$f":"(V21>=1)*(V21-V$6)","v":0},0,0,0]
[null,{"$f":"Inputs!$B$320","v":"Land"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!I518","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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,0.479515873806999,0.47475310191777575,0.4652275581393292,0.45570201436088265,0.44617647058243609,0.43665092680398954,0.43188815491476629,0.42712538302554304,0.42236261113631979,0.41283706735787323,0.40331152357942668,0.39378597980098012]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,0.17163211876988338,0.16603785153488065,0.15484931706487523,0.14366078259486981,0.13247224812486438,0.12128371365485895,0.11568944641985623,0.11009517918485351,0.10450091194985078,9.3312377479845346E-2,8.2123843009839909E-2,7.0935308539834471E-2]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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,{"$f":"SUM(J27:J41)","v":0},0,0,0,0,0.65114799257688238,0.64079095345265635,0.6200768752042044,0.59936279695575245,0.5786487187073005,0.55793464045884844,{"$f":"SUM(U27:U41)","v":0.54757760133462252},{"$f":"SUM(V27:V41)","v":0.53722056221039649},{"$f":"SUM(W27:W41)","v":0.52686352308617057},0.50614944483771862,0.48543536658926656,0.46472128834081461]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: Vines"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O585","v":0},{"$f":"Inputs!P585","v":0},{"$f":"Inputs!Q585","v":0},{"$f":"Inputs!R585","v":0},{"$f":"Inputs!S585","v":0},{"$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$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O586","v":0},{"$f":"Inputs!P586","v":0},{"$f":"Inputs!Q586","v":0},{"$f":"Inputs!R586","v":0},{"$f":"Inputs!S586","v":0},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O587","v":0},{"$f":"Inputs!P587","v":0},{"$f":"Inputs!Q587","v":0},{"$f":"Inputs!R587","v":0},{"$f":"Inputs!S587","v":0},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O588","v":4.7627718892232713E-3},{"$f":"Inputs!P588","v":9.5255437784465425E-3},{"$f":"Inputs!Q588","v":9.5255437784465425E-3},{"$f":"Inputs!R588","v":9.5255437784465408E-3},{"$f":"Inputs!S588","v":9.5255437784465408E-3},{"$f":"IF(T30>0,(IF(T12>0.5,T30/T12*T$6,T30)),T30)","v":4.7627718892232713E-3},4.7627718892232713E-3,4.7627718892232721E-3,9.5255437784465442E-3,9.5255437784465442E-3,9.5255437784465425E-3,9.5255437784465425E-3]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O589","v":0},{"$f":"Inputs!P589","v":0},{"$f":"Inputs!Q589","v":0},{"$f":"Inputs!R589","v":0},{"$f":"Inputs!S589","v":0},0,{"$f":"IF(U31>0,(IF(U13>0.5,U31/U13*U$6,U31)),U31)","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O590","v":0},{"$f":"Inputs!P590","v":0},{"$f":"Inputs!Q590","v":0},{"$f":"Inputs!R590","v":0},{"$f":"Inputs!S590","v":0},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O591","v":0},{"$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$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O592","v":0},{"$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$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O593","v":5.5942672350027169E-3},{"$f":"Inputs!P593","v":1.1188534470005434E-2},{"$f":"Inputs!Q593","v":1.1188534470005434E-2},{"$f":"Inputs!R593","v":1.1188534470005434E-2},{"$f":"Inputs!S593","v":1.1188534470005434E-2},5.5942672350027187E-3,5.5942672350027195E-3,5.5942672350027187E-3,1.1188534470005437E-2,1.1188534470005437E-2,1.1188534470005437E-2,1.1188534470005437E-2]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O594","v":0},{"$f":"Inputs!P594","v":0},{"$f":"Inputs!Q594","v":0},{"$f":"Inputs!R594","v":0},{"$f":"Inputs!S594","v":0},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O595","v":0},{"$f":"Inputs!P595","v":0},{"$f":"Inputs!Q595","v":0},{"$f":"Inputs!R595","v":0},{"$f":"Inputs!S595","v":0},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O596","v":0},{"$f":"Inputs!P596","v":0},{"$f":"Inputs!Q596","v":0},{"$f":"Inputs!R596","v":0},{"$f":"Inputs!S596","v":0},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O597","v":0},{"$f":"Inputs!P597","v":0},{"$f":"Inputs!Q597","v":0},{"$f":"Inputs!R597","v":0},{"$f":"Inputs!S597","v":0},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m"]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E63:E77)","v":0},0,0,0,0,0,0,0,0,0,1.0357039124225989E-2,2.0714078248451978E-2,2.0714078248451978E-2,2.0714078248451975E-2,2.0714078248451975E-2,1.0357039124225989E-2,{"$f":"SUM(U63:U77)","v":1.0357039124225991E-2},{"$f":"SUM(V63:V77)","v":1.0357039124225991E-2},{"$f":"SUM(W63:W77)","v":2.0714078248451982E-2},{"$f":"SUM(X63:X77)","v":2.0714078248451982E-2},2.0714078248451978E-2,2.0714078248451978E-2]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  Vines"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O1380","v":0},{"$f":"Inputs!P1380","v":0},{"$f":"Inputs!Q1380","v":0},{"$f":"Inputs!R1380","v":0},{"$f":"Inputs!S1380","v":0},{"$f":"Inputs!T1380","v":0},{"$f":"Inputs!U1380","v":0},{"$f":"Inputs!V1380","v":0},{"$f":"Inputs!W1380","v":0},{"$f":"Inputs!X1380","v":0},{"$f":"Inputs!Y1380","v":0},{"$f":"Inputs!Z1380","v":0}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O1381","v":0},{"$f":"Inputs!P1381","v":0},{"$f":"Inputs!Q1381","v":0},{"$f":"Inputs!R1381","v":0},{"$f":"Inputs!S1381","v":0},{"$f":"Inputs!T1381","v":0},{"$f":"Inputs!U1381","v":0},{"$f":"Inputs!V1381","v":0},{"$f":"Inputs!W1381","v":0},{"$f":"Inputs!X1381","v":0},{"$f":"Inputs!Y1381","v":0},{"$f":"Inputs!Z1381","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O1382","v":0},{"$f":"Inputs!P1382","v":0},{"$f":"Inputs!Q1382","v":0},{"$f":"Inputs!R1382","v":0},{"$f":"Inputs!S1382","v":0},{"$f":"Inputs!T1382","v":0},{"$f":"Inputs!U1382","v":0},{"$f":"Inputs!V1382","v":0},{"$f":"Inputs!W1382","v":0},{"$f":"Inputs!X1382","v":0},{"$f":"Inputs!Y1382","v":0},{"$f":"Inputs!Z1382","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O1383","v":0},{"$f":"Inputs!P1383","v":0},{"$f":"Inputs!Q1383","v":0},{"$f":"Inputs!R1383","v":0},{"$f":"Inputs!S1383","v":0},{"$f":"Inputs!T1383","v":0},{"$f":"Inputs!U1383","v":0},{"$f":"Inputs!V1383","v":0},{"$f":"Inputs!W1383","v":0},{"$f":"Inputs!X1383","v":0},{"$f":"Inputs!Y1383","v":0},{"$f":"Inputs!Z1383","v":0}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O1384","v":0},{"$f":"Inputs!P1384","v":0},{"$f":"Inputs!Q1384","v":0},{"$f":"Inputs!R1384","v":0},{"$f":"Inputs!S1384","v":0},{"$f":"Inputs!T1384","v":0},{"$f":"Inputs!U1384","v":0},{"$f":"Inputs!V1384","v":0},{"$f":"Inputs!W1384","v":0},{"$f":"Inputs!X1384","v":0},{"$f":"Inputs!Y1384","v":0},{"$f":"Inputs!Z1384","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O1385","v":0},{"$f":"Inputs!P1385","v":0},{"$f":"Inputs!Q1385","v":0},{"$f":"Inputs!R1385","v":0},{"$f":"Inputs!S1385","v":0},{"$f":"Inputs!T1385","v":0},{"$f":"Inputs!U1385","v":0},{"$f":"Inputs!V1385","v":0},{"$f":"Inputs!W1385","v":0},{"$f":"Inputs!X1385","v":0},{"$f":"Inputs!Y1385","v":0},{"$f":"Inputs!Z1385","v":0}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O1386","v":0},{"$f":"Inputs!P1386","v":0},{"$f":"Inputs!Q1386","v":0},{"$f":"Inputs!R1386","v":0},{"$f":"Inputs!S1386","v":0},{"$f":"Inputs!T1386","v":0},{"$f":"Inputs!U1386","v":0},{"$f":"Inputs!V1386","v":0},{"$f":"Inputs!W1386","v":0},{"$f":"Inputs!X1386","v":0},{"$f":"Inputs!Y1386","v":0},{"$f":"Inputs!Z1386","v":0}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O1387","v":0},{"$f":"Inputs!P1387","v":0},{"$f":"Inputs!Q1387","v":0},{"$f":"Inputs!R1387","v":0},{"$f":"Inputs!S1387","v":0},{"$f":"Inputs!T1387","v":0},{"$f":"Inputs!U1387","v":0},{"$f":"Inputs!V1387","v":0},{"$f":"Inputs!W1387","v":0},{"$f":"Inputs!X1387","v":0},{"$f":"Inputs!Y1387","v":0},{"$f":"Inputs!Z1387","v":0}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O1388","v":0},{"$f":"Inputs!P1388","v":0},{"$f":"Inputs!Q1388","v":0},{"$f":"Inputs!R1388","v":0},{"$f":"Inputs!S1388","v":0},{"$f":"Inputs!T1388","v":0},{"$f":"Inputs!U1388","v":0},{"$f":"Inputs!V1388","v":0},{"$f":"Inputs!W1388","v":0},{"$f":"Inputs!X1388","v":0},{"$f":"Inputs!Y1388","v":0},{"$f":"Inputs!Z1388","v":0}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O1389","v":0},{"$f":"Inputs!P1389","v":0},{"$f":"Inputs!Q1389","v":0},{"$f":"Inputs!R1389","v":0},{"$f":"Inputs!S1389","v":0},{"$f":"Inputs!T1389","v":0},{"$f":"Inputs!U1389","v":0},{"$f":"Inputs!V1389","v":0},{"$f":"Inputs!W1389","v":0},{"$f":"Inputs!X1389","v":0},{"$f":"Inputs!Y1389","v":0},{"$f":"Inputs!Z1389","v":0}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O1390","v":0},{"$f":"Inputs!P1390","v":0},{"$f":"Inputs!Q1390","v":0},{"$f":"Inputs!R1390","v":0},{"$f":"Inputs!S1390","v":0},{"$f":"Inputs!T1390","v":0},{"$f":"Inputs!U1390","v":0},{"$f":"Inputs!V1390","v":0},{"$f":"Inputs!W1390","v":0},{"$f":"Inputs!X1390","v":0},{"$f":"Inputs!Y1390","v":0},{"$f":"Inputs!Z1390","v":0}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O1391","v":0},{"$f":"Inputs!P1391","v":0},{"$f":"Inputs!Q1391","v":0},{"$f":"Inputs!R1391","v":0},{"$f":"Inputs!S1391","v":0},{"$f":"Inputs!T1391","v":0},{"$f":"Inputs!U1391","v":0},{"$f":"Inputs!V1391","v":0},{"$f":"Inputs!W1391","v":0},{"$f":"Inputs!X1391","v":0},{"$f":"Inputs!Y1391","v":0},{"$f":"Inputs!Z1391","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O1392","v":0},{"$f":"Inputs!P1392","v":0},{"$f":"Inputs!Q1392","v":0},{"$f":"Inputs!R1392","v":0},{"$f":"Inputs!S1392","v":0},{"$f":"Inputs!T1392","v":0},{"$f":"Inputs!U1392","v":0},{"$f":"Inputs!V1392","v":0},{"$f":"Inputs!W1392","v":0},{"$f":"Inputs!X1392","v":0},{"$f":"Inputs!Y1392","v":0},{"$f":"Inputs!Z1392","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O1393","v":0},{"$f":"Inputs!P1393","v":0},{"$f":"Inputs!Q1393","v":0},{"$f":"Inputs!R1393","v":0},{"$f":"Inputs!S1393","v":0},{"$f":"Inputs!T1393","v":0},{"$f":"Inputs!U1393","v":0},{"$f":"Inputs!V1393","v":0},{"$f":"Inputs!W1393","v":0},{"$f":"Inputs!X1393","v":0},{"$f":"Inputs!Y1393","v":0},{"$f":"Inputs!Z1393","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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O1431","v":0},{"$f":"Inputs!P1431","v":0},{"$f":"Inputs!Q1431","v":0},{"$f":"Inputs!R1431","v":0},{"$f":"Inputs!S1431","v":0},{"$f":"Inputs!T1431","v":0},{"$f":"Inputs!U1431","v":0},{"$f":"Inputs!V1431","v":0},{"$f":"Inputs!W1431","v":0},{"$f":"Inputs!X1431","v":0},{"$f":"Inputs!Y1431","v":0},{"$f":"Inputs!Z1431","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O1432","v":0},{"$f":"Inputs!P1432","v":0},{"$f":"Inputs!Q1432","v":0},{"$f":"Inputs!R1432","v":0},{"$f":"Inputs!S1432","v":0},{"$f":"Inputs!T1432","v":0},{"$f":"Inputs!U1432","v":0},{"$f":"Inputs!V1432","v":0},{"$f":"Inputs!W1432","v":0},{"$f":"Inputs!X1432","v":0},{"$f":"Inputs!Y1432","v":0},{"$f":"Inputs!Z1432","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$307","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S369","v":0},{"$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$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S370","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S371","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S372","v":0.479515873806999},0.47475310191777575,0.4652275581393292,0.45570201436088265,0.44617647058243609,0.43665092680398954,0.43188815491476629,0.42712538302554304,0.42236261113631979,0.41283706735787323,0.40331152357942668,0.39378597980098012,0.38426043602253357]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S373","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S374","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S375","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S376","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S377","v":0.17163211876988338},0.16603785153488065,0.15484931706487523,0.14366078259486981,0.13247224812486438,0.12128371365485895,0.11568944641985623,0.11009517918485351,0.10450091194985078,9.3312377479845346E-2,8.2123843009839909E-2,7.0935308539834471E-2,5.9746774069829034E-2]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S378","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S379","v":0},{"$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$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S380","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S381","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S382","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E171:E185)","v":0},{"$f":"SUM(F171:F185)","v":0},0,0,0,0,0,0,0,0.65114799257688238,0.64079095345265635,0.6200768752042044,0.59936279695575245,0.5786487187073005,0.55793464045884844,0.54757760133462252,{"$f":"SUM(U171:U185)","v":0.53722056221039649},{"$f":"SUM(V171:V185)","v":0.52686352308617057},{"$f":"SUM(W171:W185)","v":0.50614944483771862},{"$f":"SUM(X171:X185)","v":0.48543536658926656},0.46472128834081461,0.4440072100923626]
[]
[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$77","v":1},{"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,0.479515873806999,0.47475310191777575,0.4652275581393292,0.45570201436088265,0.44617647058243609,0.43665092680398954,0.43188815491476629,0.42712538302554304,0.42236261113631979,0.41283706735787323,0.40331152357942668,0.39378597980098012]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,0.17163211876988338,0.16603785153488065,0.15484931706487523,0.14366078259486981,0.13247224812486438,0.12128371365485895,0.11568944641985623,0.11009517918485351,0.10450091194985078,9.3312377479845346E-2,8.2123843009839909E-2,7.0935308539834471E-2]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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,{"$f":"SUM(K193:K207)","v":0},0,0,0,0.65114799257688238,0.64079095345265635,0.6200768752042044,0.59936279695575245,0.5786487187073005,0.55793464045884844,{"$f":"SUM(U193:U207)","v":0.54757760133462252},{"$f":"SUM(V193:V207)","v":0.53722056221039649},{"$f":"SUM(W193:W207)","v":0.52686352308617057},{"$f":"SUM(X193:X207)","v":0.50614944483771862},0.48543536658926656,0.46472128834081461]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: Vines"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"P64*O$191","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"P65*O$191","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,4.7627718892232713E-3,9.5255437784465425E-3,9.5255437784465425E-3,9.5255437784465408E-3,9.5255437784465408E-3,4.7627718892232713E-3,4.7627718892232713E-3,4.7627718892232721E-3,9.5255437784465442E-3,9.5255437784465442E-3,9.5255437784465425E-3,9.5255437784465425E-3]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,5.5942672350027169E-3,1.1188534470005434E-2,1.1188534470005434E-2,1.1188534470005434E-2,1.1188534470005434E-2,5.5942672350027187E-3,5.5942672350027195E-3,5.5942672350027187E-3,1.1188534470005437E-2,1.1188534470005437E-2,1.1188534470005437E-2,1.1188534470005437E-2]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},{"$f":"SUM(F229:F243)","v":0},0,0,0,0,0,0,0,0,1.0357039124225989E-2,2.0714078248451978E-2,2.0714078248451978E-2,2.0714078248451975E-2,2.0714078248451975E-2,{"$f":"SUM(T229:T243)","v":1.0357039124225989E-2},{"$f":"SUM(U229:U243)","v":1.0357039124225991E-2},{"$f":"SUM(V229:V243)","v":1.0357039124225991E-2},{"$f":"SUM(W229:W243)","v":2.0714078248451982E-2},{"$f":"SUM(X229:X243)","v":2.0714078248451982E-2},{"$f":"SUM(Y229:Y243)","v":2.0714078248451978E-2},2.0714078248451978E-2]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  Vines"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,0.479515873806999,0.47475310191777575,0.4652275581393292,0.45570201436088265,0.44617647058243609,0.43665092680398954,0.43188815491476629,0.42712538302554304,0.42236261113631979,0.41283706735787323,0.40331152357942668,0.39378597980098012,0.38426043602253357]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,0.17163211876988338,0.16603785153488065,0.15484931706487523,0.14366078259486981,0.13247224812486438,0.12128371365485895,0.11568944641985623,0.11009517918485351,0.10450091194985078,9.3312377479845346E-2,8.2123843009839909E-2,7.0935308539834471E-2,5.9746774069829034E-2]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},{"$f":"SUM(F337:F351)","v":0},0,0,0,0,0,0,0,0.65114799257688238,0.64079095345265635,0.6200768752042044,0.59936279695575245,0.5786487187073005,0.55793464045884844,0.54757760133462252,0.53722056221039649,0.52686352308617057,0.50614944483771862,0.48543536658926656,0.46472128834081461,0.4440072100923626]
[]
[null,"check",{"$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$73)^(T$6)-1","v":1.2422836565829209E-2},null,{"$f":"(1+Inputs!V$73)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!W$73)^(W$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!X$73)^(X$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!Y$73)^(Y$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!Z$73)^(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},null,{"$f":"T360*(1+V359)","v":1.0377334074799749},{"$f":"V360*(1+W359)","v":1.0636767426669742},1.0902686612336485,1.1175253777644896,1.1454635122086017]
[]
[null,"Inflation on Asset Base"]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T417*T$359)","v":0},{"$f":"(U417*U$359)","v":0},{"$f":"(U417*V$359)","v":0},{"$f":"(W417*W$359)","v":0},0,0,0]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"(U418*V$359)","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.4244431000038153E-3,0,1.0931335771949709E-2,1.0957494791165779E-2,1.097812967648518E-2,1.0992947871826074E-2,1.1001645645886212E-2]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.506687752831141E-3,0,2.9281659376280233E-3,2.7111021860620776E-3,2.4813551432068168E-3,2.2384263093425038E-3,1.9818001868204716E-3]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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":6.9311308528349561E-3},{"$f":"SUM(U363:U376)","v":0},1.3859501709577733E-2,1.3668596977227856E-2,1.3459484819691997E-2,1.3231374181168577E-2,1.2983445832706683E-2]
[]
[null,"Nominal  Depreciation"]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.8219390260034172E-3,4.9424875016535023E-3,4.9424875016535041E-3,1.0132099378389683E-2,1.0385401862849423E-2,1.0645036909420655E-2,1.0911162832156171E-2]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.6637639025687303E-3,5.8053580001329493E-3,5.8053580001329484E-3,1.1900983900272544E-2,1.2198508497779358E-2,1.2503471210223839E-2,1.2816057990479433E-2]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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,{"$f":"SUM(T381:T394)","v":1.0485702928572148E-2},{"$f":"SUM(U381:U394)","v":1.0747845501786452E-2},1.0747845501786452E-2,2.2033083278662227E-2,2.2583910360628782E-2,2.3148508119644494E-2,2.3727220822635606E-2]
[]
[null,"Nominal  Depreciation per tariff variaton"]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,0.479515873806999,0.47475310191777575,0.4652275581393292,0.45570201436088265,0.44617647058243609,0.43665092680398954,0.43725343087798996,0.43231094337633647,0.43829979164663269,0.43912518705940878,0.43971791487304457,0.44006582583545001]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,0.17163211876988338,0.16603785153488065,0.15484931706487523,0.14366078259486981,0.13247224812486438,0.12128371365485895,0.11712663750512135,0.11132127950498841,0.10844408744248349,9.9254205728273023E-2,8.9537052373700479E-2,7.927200747281915E-2]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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,{"$f":"SUM(K417:K431)","v":0},0,0,0,0.65114799257688238,0.64079095345265635,0.6200768752042044,0.59936279695575245,0.5786487187073005,0.55793464045884844,{"$f":"SUM(U417:U431)","v":0.55438006838311127},{"$f":"SUM(V417:V431)","v":0.54363222288132484},{"$f":"SUM(W417:W431)","v":0.54674387908911615},{"$f":"SUM(X417:X431)","v":0.53837939278768177},0.52925496724674503,0.51933783330826921]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: Vines"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$356=Jun_2014,O232,O384+O402-O366)","v":4.7627718892232713E-3},9.5255437784465425E-3,9.5255437784465425E-3,9.5255437784465408E-3,9.5255437784465408E-3,-6.0250407400039806E-4,4.9424875016535023E-3,-5.9888482702962053E-3,-8.2539541277609589E-4,-5.9272781363575722E-4,-3.4791096240541913E-4,-9.0482813730041051E-5]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$356=Jun_2014,O237,O389+O407-O371)","v":5.5942672350027169E-3},1.1188534470005434E-2,1.1188534470005434E-2,1.1188534470005434E-2,1.1188534470005434E-2,4.1570761497375895E-3,5.8053580001329493E-3,2.8771920625049251E-3,9.1898817142104672E-3,9.7171533545725407E-3,1.0265044900881336E-2,1.0834257803658962E-2]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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,{"$f":"SUM(E453:E467)","v":0},0,0,0,0,0,0,0,0,0,1.0357039124225989E-2,2.0714078248451978E-2,2.0714078248451978E-2,2.0714078248451975E-2,2.0714078248451975E-2,3.5545720757371915E-3,{"$f":"SUM(U453:U467)","v":1.0747845501786452E-2},{"$f":"SUM(V453:V467)","v":-3.1116562077912802E-3},{"$f":"SUM(W453:W467)","v":8.3644863014343714E-3},{"$f":"SUM(X453:X467)","v":9.1244255409367835E-3},{"$f":"SUM(Y453:Y467)","v":9.9171339384759166E-3},1.0743774989928921E-2]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  Vines"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,0.479515873806999,0.47475310191777575,0.4652275581393292,0.45570201436088265,0.44617647058243609,0.43665092680398954,0.43725343087798996,0.43231094337633647,0.43829979164663269,0.43912518705940878,0.43971791487304457,0.44006582583545001,0.44015630864918004]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,0.17163211876988338,0.16603785153488065,0.15484931706487523,0.14366078259486981,0.13247224812486438,0.12128371365485895,0.11712663750512135,0.11132127950498841,0.10844408744248349,9.9254205728273023E-2,8.9537052373700479E-2,7.927200747281915E-2,6.8437749669160192E-2]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},{"$f":"SUM(F561:F575)","v":0},0,0,0,0,0,0,0,0.65114799257688238,0.64079095345265635,0.6200768752042044,0.59936279695575245,0.5786487187073005,0.55793464045884844,0.55438006838311127,0.54363222288132484,0.54674387908911615,0.53837939278768177,0.52925496724674503,0.51933783330826921,0.50859405831834026]
[]
[null,"check",{"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,0.479515873806999,0.47475310191777575,0.4652275581393292,0.45570201436088265,0.44617647058243609,0.43665092680398954,0.43725343087798996,0.43231094337633647,0.43829979164663269,0.43912518705940878,0.43971791487304457,0.44006582583545001]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,0.17163211876988338,0.16603785153488065,0.15484931706487523,0.14366078259486981,0.13247224812486438,0.12128371365485895,0.11712663750512135,0.11132127950498841,0.10844408744248349,9.9254205728273023E-2,8.9537052373700479E-2,7.927200747281915E-2]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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,{"$f":"SUM(K583:K597)","v":0},0,0,0,0.65114799257688238,0.64079095345265635,0.6200768752042044,0.59936279695575245,0.5786487187073005,0.55793464045884844,0.55438006838311127,0.54363222288132484,0.54674387908911615,0.53837939278768177,0.52925496724674503,0.51933783330826921]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: Vines"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$6,O586)),O586)))","v":4.7627718892232713E-3},9.5255437784465425E-3,9.5255437784465425E-3,9.5255437784465408E-3,9.5255437784465408E-3,-6.0250407400039806E-4,4.9424875016535023E-3,-5.9888482702962053E-3,-8.2539541277609589E-4,-5.9272781363575722E-4,-3.4791096240541913E-4,-9.0482813730041051E-5]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$6,O591)),O591)))","v":5.5942672350027169E-3},1.1188534470005434E-2,1.1188534470005434E-2,1.1188534470005434E-2,1.1188534470005434E-2,4.1570761497375895E-3,5.8053580001329493E-3,2.8771920625049251E-3,9.1898817142104672E-3,9.7171533545725407E-3,1.0265044900881336E-2,1.0834257803658962E-2]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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,{"$f":"SUM(E619:E633)","v":0},0,0,0,0,0,0,0,0,0,1.0357039124225989E-2,2.0714078248451978E-2,2.0714078248451978E-2,2.0714078248451975E-2,2.0714078248451975E-2,3.5545720757371915E-3,{"$f":"SUM(U619:U633)","v":1.0747845501786452E-2},-3.1116562077912802E-3,8.3644863014343714E-3,9.1244255409367835E-3,9.9171339384759166E-3,1.0743774989928921E-2]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  Vines"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,0.479515873806999,0.47475310191777575,0.4652275581393292,0.45570201436088265,0.44617647058243609,0.43665092680398954,0.43725343087798996,0.43231094337633647,0.43829979164663269,0.43912518705940878,0.43971791487304457,0.44006582583545001,0.44015630864918004]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,0.17163211876988338,0.16603785153488065,0.15484931706487523,0.14366078259486981,0.13247224812486438,0.12128371365485895,0.11712663750512135,0.11132127950498841,0.10844408744248349,9.9254205728273023E-2,8.9537052373700479E-2,7.927200747281915E-2,6.8437749669160192E-2]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},{"$f":"SUM(F727:F741)","v":0},0,0,0,0,0,0,0,0.65114799257688238,0.64079095345265635,0.6200768752042044,0.59936279695575245,0.5786487187073005,0.55793464045884844,0.55438006838311127,0.54363222288132484,0.54674387908911615,0.53837939278768177,0.52925496724674503,0.51933783330826921,0.50859405831834026]
[]
[null,"check",{"$f":"SUM(E744:Z744)","v":0},null,{"$f":"F598-E742","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"sum of closing balance checks",{"$f":"SUM(E746:Z746)","v":0},null,{"$f":"SUM(E188,E354,E578,E744)","v":0},{"$f":"SUM(F188,F354,F578,F744)","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},0,0,0,0,0,0,0,0,0,0.65114799257688238,0.64079095345265635,0.6200768752042044,0.59936279695575245,0.5786487187073005,0.55793464045884844,0.54757760133462252,0.53722056221039649,0.52686352308617057,0.50614944483771862,0.48543536658926656,0.46472128834081461]
[null,{"$f":"B190","v":"Real"},null,null,{"$f":"E208","v":0},0,0,0,0,0,0,0,0,0,0.65114799257688238,0.64079095345265635,0.6200768752042044,0.59936279695575245,0.5786487187073005,0.55793464045884844,0.54757760133462252,0.53722056221039649,0.52686352308617057,0.50614944483771862,0.48543536658926656,0.46472128834081461]
[null,{"$f":"B356","v":"CCA"},null,null,{"$f":"E432","v":0},0,0,0,0,0,0,0,0,0,0.65114799257688238,0.64079095345265635,0.6200768752042044,0.59936279695575245,0.5786487187073005,0.55793464045884844,0.55438006838311127,0.54363222288132484,0.54674387908911615,0.53837939278768177,0.52925496724674503,0.51933783330826921]
[null,{"$f":"B580","v":"Transition method"},null,null,{"$f":"E598","v":0},0,0,0,0,0,0,0,0,0,0.65114799257688238,0.64079095345265635,0.6200768752042044,0.59936279695575245,0.5786487187073005,0.55793464045884844,0.55438006838311127,0.54363222288132484,0.54674387908911615,0.53837939278768177,0.52925496724674503,0.51933783330826921]

{"sheet":"WestNet","index":12,"n_rows":752,"n_cols":26,"rows_kept":752,"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":"Actual"},{"$f":"Inputs!T3","v":"Forecast"},{"$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$307","v":"High pressure mains - steel"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!K505","v":0},{"$f":"(P9>=1)*(P9-P$6)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!K506","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!K507","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!K508","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!K509","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!K510","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!K511","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!K512","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$315","v":"Meter and services pipes"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!K513","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!K514","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$317","v":"Vehicles"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!K515","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!K516","v":4.0219203272162298},3.0219203272162298,2.0219203272162298,1.0219203272162298,2.1920327216229829E-2,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!K517","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$320","v":"Land"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!K518","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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,1.4428281666185346E-2,6.4750442537994529E-3,-1.47819315858644E-3,-9.431430570972333E-3,-1.7384667983358228E-2,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,3.1887426759894621,2.5319853669532093,1.8752280579169565,1.2184707488807036,0.56171343984445088,0.45099440026173498,0.34027536067901903,0.22955632109630311,8.1182419308712395E-3,0,0]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0.11505440465446638,0.10338690531810306,9.1719405981739735E-2,8.0051906645376411E-2,6.8384407309013087E-2,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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,{"$f":"SUM(J27:J41)","v":0},0,0,0,0,0,3.3182253623101139,2.6418473165251117,1.9654692707401096,1.2890912249551076,0.6127131791701057,{"$f":"SUM(U27:U41)","v":0.45099440026173498},{"$f":"SUM(V27:V41)","v":0.34027536067901903},{"$f":"SUM(W27:W41)","v":0.22955632109630311},8.1182419308712395E-3,0,0]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: WestNet"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P626","v":0},{"$f":"Inputs!Q626","v":0},{"$f":"Inputs!R626","v":0},{"$f":"Inputs!S626","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$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P627","v":0},{"$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$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P628","v":0},{"$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$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P629","v":0},{"$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$311","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P630","v":0},{"$f":"Inputs!Q630","v":0},{"$f":"Inputs!R630","v":0},{"$f":"Inputs!S630","v":0},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P631","v":0},{"$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$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P632","v":0},{"$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$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P633","v":7.9532374123858929E-3},{"$f":"Inputs!Q633","v":7.9532374123858929E-3},{"$f":"Inputs!R633","v":7.9532374123858929E-3},{"$f":"Inputs!S633","v":7.9532374123858929E-3},-1.7384667983358228E-2,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P634","v":0},{"$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$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P635","v":0.65675730903625273},{"$f":"Inputs!Q635","v":0.65675730903625273},{"$f":"Inputs!R635","v":0.65675730903625273},{"$f":"Inputs!S635","v":0.65675730903625273},0.11071903958271592,0.11071903958271594,0.11071903958271592,0.22143807916543187,8.1182419308712395E-3,0,0]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P636","v":0},{"$f":"Inputs!Q636","v":0},{"$f":"Inputs!R636","v":0},{"$f":"Inputs!S636","v":0},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P637","v":1.166749933636332E-2},{"$f":"Inputs!Q637","v":1.1667499336363322E-2},{"$f":"Inputs!R637","v":1.1667499336363322E-2},{"$f":"Inputs!S637","v":1.166749933636332E-2},6.8384407309013087E-2,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P638","v":0},{"$f":"Inputs!Q638","v":0},{"$f":"Inputs!R638","v":0},{"$f":"Inputs!S638","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$320","v":"Land"},"$m"]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E63:E77)","v":0},0,0,0,0,0,0,0,0,0,0,0.67637804578500194,0.67637804578500194,0.67637804578500194,0.67637804578500194,0.16171877890837077,{"$f":"SUM(U63:U77)","v":0.11071903958271594},{"$f":"SUM(V63:V77)","v":0.11071903958271592},{"$f":"SUM(W63:W77)","v":0.22143807916543187},{"$f":"SUM(X63:X77)","v":8.1182419308712395E-3},0,0]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  WestNet"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O389","v":0},{"$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$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O390","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O391","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O392","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O393","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O394","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O395","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O396","v":1.4428281666185346E-2},6.4750442537994529E-3,-1.47819315858644E-3,-9.431430570972333E-3,-1.7384667983358228E-2,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O397","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O398","v":3.1887426759894621},2.5319853669532093,1.8752280579169565,1.2184707488807036,0.56171343984445088,0.45099440026173498,0.34027536067901903,0.22955632109630311,8.1182419308712395E-3,0,0,0]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O399","v":0},{"$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$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O400","v":0.11505440465446638},0.10338690531810306,9.1719405981739735E-2,8.0051906645376411E-2,6.8384407309013087E-2,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O401","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O402","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E171:E185)","v":0},{"$f":"SUM(F171:F185)","v":0},0,0,0,0,0,0,0,0,3.3182253623101139,2.6418473165251117,1.9654692707401096,1.2890912249551076,0.6127131791701057,0.45099440026173498,{"$f":"SUM(U171:U185)","v":0.34027536067901903},{"$f":"SUM(V171:V185)","v":0.22955632109630311},{"$f":"SUM(W171:W185)","v":8.1182419308712395E-3},{"$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$77","v":1},{"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,1.4428281666185346E-2,6.4750442537994529E-3,-1.47819315858644E-3,-9.431430570972333E-3,-1.7384667983358228E-2,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,3.1887426759894621,2.5319853669532093,1.8752280579169565,1.2184707488807036,0.56171343984445088,0.45099440026173498,0.34027536067901903,0.22955632109630311,8.1182419308712395E-3,0,0]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0.11505440465446638,0.10338690531810306,9.1719405981739735E-2,8.0051906645376411E-2,6.8384407309013087E-2,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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,{"$f":"SUM(K193:K207)","v":0},0,0,0,0,3.3182253623101139,2.6418473165251117,1.9654692707401096,1.2890912249551076,0.6127131791701057,{"$f":"SUM(U193:U207)","v":0.45099440026173498},{"$f":"SUM(V193:V207)","v":0.34027536067901903},{"$f":"SUM(W193:W207)","v":0.22955632109630311},{"$f":"SUM(X193:X207)","v":8.1182419308712395E-3},0,0]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: WestNet"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P63*O$191","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,7.9532374123858929E-3,7.9532374123858929E-3,7.9532374123858929E-3,7.9532374123858929E-3,-1.7384667983358228E-2,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0.65675730903625273,0.65675730903625273,0.65675730903625273,0.65675730903625273,0.11071903958271592,0.11071903958271594,0.11071903958271592,0.22143807916543187,8.1182419308712395E-3,0,0]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P73*O$191","v":0},{"$f":"Q73*P$191","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,1.166749933636332E-2,1.1667499336363322E-2,1.1667499336363322E-2,1.166749933636332E-2,6.8384407309013087E-2,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},{"$f":"SUM(F229:F243)","v":0},0,0,0,0,0,0,0,0,0,0.67637804578500194,0.67637804578500194,0.67637804578500194,0.67637804578500194,{"$f":"SUM(T229:T243)","v":0.16171877890837077},{"$f":"SUM(U229:U243)","v":0.11071903958271594},{"$f":"SUM(V229:V243)","v":0.11071903958271592},{"$f":"SUM(W229:W243)","v":0.22143807916543187},{"$f":"SUM(X229:X243)","v":8.1182419308712395E-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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O389","v":0},{"$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$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O390","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O391","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O392","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O393","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O394","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O395","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O396","v":1.4428281666185346E-2},6.4750442537994529E-3,-1.47819315858644E-3,-9.431430570972333E-3,-1.7384667983358228E-2,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O397","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O398","v":3.1887426759894621},2.5319853669532093,1.8752280579169565,1.2184707488807036,0.56171343984445088,0.45099440026173498,0.34027536067901903,0.22955632109630311,8.1182419308712395E-3,0,0,0]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O399","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O400","v":0.11505440465446638},0.10338690531810306,9.1719405981739735E-2,8.0051906645376411E-2,6.8384407309013087E-2,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O401","v":0},0,0,0,0,0,{"$f":"U205+U223-U241-U259-U277-U295+U313-U331","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O402","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E337:E351)","v":0},{"$f":"SUM(F337:F351)","v":0},0,0,0,0,0,0,0,0,3.3182253623101139,2.6418473165251117,1.9654692707401096,1.2890912249551076,0.6127131791701057,0.45099440026173498,0.34027536067901903,0.22955632109630311,8.1182419308712395E-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$73)^(T$6)-1","v":1.2422836565829209E-2},null,{"$f":"(1+Inputs!V$73)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!W$73)^(W$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!X$73)^(X$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!Y$73)^(Y$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!Z$73)^(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},null,{"$f":"T360*(1+V359)","v":1.0377334074799749},{"$f":"V360*(1+W359)","v":1.0636767426669742},1.0902686612336485,1.1175253777644896,1.1454635122086017]
[]
[null,"Inflation on Asset Base"]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T417*T$359)","v":0},{"$f":"(U417*U$359)","v":0},{"$f":"(U417*V$359)","v":0},{"$f":"(W417*W$359)","v":0},0,0,0]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"(U418*V$359)","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-2.1596688910846293E-4,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.9780742600173504E-3,0,1.1414925749707226E-2,5.9554565824958246E-3,2.1587962833028712E-4,-1.3444106938820207E-18,-1.3780209612290712E-18]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.4952831565096598E-4,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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":7.6116356865598535E-3},{"$f":"SUM(U363:U376)","v":0},1.1414925749707226E-2,5.9554565824958246E-3,2.1587962833028712E-4,-1.3444106938820207E-18,-1.3780209612290712E-18]
[]
[null,"Nominal  Depreciation"]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.760063487246669E-2,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.11209448411617758,0.11489684621908203,0.11489684621908201,0.23553853474911815,8.8510647615418561E-3,0,0]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.9233935624664053E-2,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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,{"$f":"SUM(T381:T394)","v":0.16372778486837494},{"$f":"SUM(U381:U394)","v":0.11489684621908203},0.11489684621908201,0.23553853474911815,8.8510647615418561E-3,0,0]
[]
[null,"Nominal  Depreciation per tariff variaton"]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,1.4428281666185346E-2,6.4750442537994529E-3,-1.47819315858644E-3,-9.431430570972333E-3,-1.7384667983358228E-2,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,3.1887426759894621,2.5319853669532093,1.8752280579169565,1.2184707488807036,0.56171343984445088,0.45659702998829066,0.34170018376920863,0.23821826329983384,8.6351851332115148E-3,-5.377642775528102E-17,-5.5120838449163043E-17]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0.11505440465446638,0.10338690531810306,9.1719405981739735E-2,8.0051906645376411E-2,6.8384407309013087E-2,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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,{"$f":"SUM(K417:K431)","v":0},0,0,0,0,3.3182253623101139,2.6418473165251117,1.9654692707401096,1.2890912249551076,0.6127131791701057,{"$f":"SUM(U417:U431)","v":0.45659702998829066},{"$f":"SUM(V417:V431)","v":0.34170018376920863},{"$f":"SUM(W417:W431)","v":0.23821826329983384},{"$f":"SUM(X417:X431)","v":8.6351851332115148E-3},-5.377642775528102E-17,-5.5120838449163043E-17]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: WestNet"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P45","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P55","v":0},{"$f":"Q55","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$356=Jun_2014,P236,P388+P406-P370)","v":7.9532374123858929E-3},7.9532374123858929E-3,7.9532374123858929E-3,7.9532374123858929E-3,-1.7384667983358228E-2,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$356=Jun_2014,P238,P390+P408-P372)","v":0.65675730903625273},0.65675730903625273,0.65675730903625273,0.65675730903625273,0.10511640985616022,0.11489684621908203,0.10348192046937479,0.22958307816662232,8.6351851332115686E-3,1.3444106938820207E-18,1.3780209612290712E-18]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$356=Jun_2014,P240,P392+P410-P374)","v":1.166749933636332E-2},1.1667499336363322E-2,1.1667499336363322E-2,1.166749933636332E-2,6.8384407309013087E-2,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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,{"$f":"SUM(E453:E467)","v":0},0,0,0,0,0,0,0,0,0,0,0.67637804578500194,0.67637804578500194,0.67637804578500194,0.67637804578500194,0.1561161491818151,{"$f":"SUM(U453:U467)","v":0.11489684621908203},{"$f":"SUM(V453:V467)","v":0.10348192046937479},{"$f":"SUM(W453:W467)","v":0.22958307816662232},{"$f":"SUM(X453:X467)","v":8.6351851332115686E-3},{"$f":"SUM(Y453:Y467)","v":1.3444106938820207E-18},1.3780209612290712E-18]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  WestNet"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O389","v":0},{"$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$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O390","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O391","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O392","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O393","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O394","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O395","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O396","v":1.4428281666185346E-2},6.4750442537994529E-3,-1.47819315858644E-3,-9.431430570972333E-3,-1.7384667983358228E-2,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O397","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O398","v":3.1887426759894621},2.5319853669532093,1.8752280579169565,1.2184707488807036,0.56171343984445088,0.45659702998829066,0.34170018376920863,0.23821826329983384,8.6351851332115148E-3,-5.377642775528102E-17,-5.5120838449163043E-17,-5.6498859410392111E-17]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O399","v":0},{"$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$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O400","v":0.11505440465446638},0.10338690531810306,9.1719405981739735E-2,8.0051906645376411E-2,6.8384407309013087E-2,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O401","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O402","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E561:E575)","v":0},{"$f":"SUM(F561:F575)","v":0},0,0,0,0,0,0,0,0,3.3182253623101139,2.6418473165251117,1.9654692707401096,1.2890912249551076,0.6127131791701057,0.45659702998829066,0.34170018376920863,0.23821826329983384,8.6351851332115148E-3,-5.377642775528102E-17,-5.5120838449163043E-17,-5.6498859410392111E-17]
[]
[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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,1.4428281666185346E-2,6.4750442537994529E-3,-1.47819315858644E-3,-9.431430570972333E-3,-1.7384667983358228E-2,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,3.1887426759894621,2.5319853669532093,1.8752280579169565,1.2184707488807036,0.56171343984445088,0.45659702998829066,0.34170018376920863,0.23821826329983384,8.6351851332115148E-3,-5.377642775528102E-17,-5.5120838449163043E-17]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0.11505440465446638,0.10338690531810306,9.1719405981739735E-2,8.0051906645376411E-2,6.8384407309013087E-2,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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,{"$f":"SUM(K583:K597)","v":0},0,0,0,0,3.3182253623101139,2.6418473165251117,1.9654692707401096,1.2890912249551076,0.6127131791701057,0.45659702998829066,0.34170018376920863,0.23821826329983384,8.6351851332115148E-3,-5.377642775528102E-17,-5.5120838449163043E-17]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: WestNet"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$6,P590)),P590)))","v":7.9532374123858929E-3},7.9532374123858929E-3,7.9532374123858929E-3,7.9532374123858929E-3,-1.7384667983358228E-2,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$6,P592)),P592)))","v":0.65675730903625273},0.65675730903625273,0.65675730903625273,0.65675730903625273,0.10511640985616022,0.11489684621908203,0.10348192046937479,0.22958307816662232,8.6351851332115686E-3,1.3444106938820207E-18,1.3780209612290712E-18]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$6,P594)),P594)))","v":1.166749933636332E-2},1.1667499336363322E-2,1.1667499336363322E-2,1.166749933636332E-2,6.8384407309013087E-2,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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,{"$f":"SUM(E619:E633)","v":0},0,0,0,0,0,0,0,0,0,0,0.67637804578500194,0.67637804578500194,0.67637804578500194,0.67637804578500194,0.1561161491818151,{"$f":"SUM(U619:U633)","v":0.11489684621908203},0.10348192046937479,0.22958307816662232,8.6351851332115686E-3,1.3444106938820207E-18,1.3780209612290712E-18]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  WestNet"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O389","v":0},{"$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$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O390","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O391","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O392","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O393","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O394","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O395","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O396","v":1.4428281666185346E-2},6.4750442537994529E-3,-1.47819315858644E-3,-9.431430570972333E-3,-1.7384667983358228E-2,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O397","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O398","v":3.1887426759894621},2.5319853669532093,1.8752280579169565,1.2184707488807036,0.56171343984445088,0.45659702998829066,0.34170018376920863,0.23821826329983384,8.6351851332115148E-3,-5.377642775528102E-17,-5.5120838449163043E-17,-5.6498859410392111E-17]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O399","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O400","v":0.11505440465446638},0.10338690531810306,9.1719405981739735E-2,8.0051906645376411E-2,6.8384407309013087E-2,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O401","v":0},0,0,0,0,0,0,0,0,{"$f":"X595+X613-X631-X649-X667-X685+X703-X721","v":0},0,0]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O402","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E727:E741)","v":0},{"$f":"SUM(F727:F741)","v":0},0,0,0,0,0,0,0,0,3.3182253623101139,2.6418473165251117,1.9654692707401096,1.2890912249551076,0.6127131791701057,0.45659702998829066,0.34170018376920863,0.23821826329983384,8.6351851332115148E-3,-5.377642775528102E-17,-5.5120838449163043E-17,-5.6498859410392111E-17]
[]
[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,"sum of closing balance checks",{"$f":"SUM(E746:Z746)","v":0},null,{"$f":"SUM(E188,E354,E578,E744)","v":0},{"$f":"SUM(F188,F354,F578,F744)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Opening RAB"]
[null,{"$f":"B25","v":"Nominal"},null,null,{"$f":"E42","v":0},0,0,0,0,0,0,0,0,0,0,3.3182253623101139,2.6418473165251117,1.9654692707401096,1.2890912249551076,0.6127131791701057,0.45099440026173498,0.34027536067901903,0.22955632109630311,8.1182419308712395E-3,0,0]
[null,{"$f":"B190","v":"Real"},null,null,{"$f":"E208","v":0},0,0,0,0,0,0,0,0,0,0,3.3182253623101139,2.6418473165251117,1.9654692707401096,1.2890912249551076,0.6127131791701057,0.45099440026173498,0.34027536067901903,0.22955632109630311,8.1182419308712395E-3,0,0]
[null,{"$f":"B356","v":"CCA"},null,null,{"$f":"E432","v":0},0,0,0,0,0,0,0,0,0,0,3.3182253623101139,2.6418473165251117,1.9654692707401096,1.2890912249551076,0.6127131791701057,0.45659702998829066,0.34170018376920863,0.23821826329983384,8.6351851332115148E-3,-5.377642775528102E-17,-5.5120838449163043E-17]
[null,{"$f":"B580","v":"Transition method"},null,null,{"$f":"E598","v":0},0,0,0,0,0,0,0,0,0,0,3.3182253623101139,2.6418473165251117,1.9654692707401096,1.2890912249551076,0.6127131791701057,0.45659702998829066,0.34170018376920863,0.23821826329983384,8.6351851332115148E-3,-5.377642775528102E-17,-5.5120838449163043E-17]

{"sheet":"Capex_to_Jun_2014","index":13,"n_rows":752,"n_cols":26,"rows_kept":752,"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":"Actual"},{"$f":"Inputs!T3","v":"Forecast"},{"$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$307","v":"High pressure mains - steel"}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"}]
[null,{"$f":"Inputs!$B$320","v":"Land"}]
[]
[]
[null,"Nominal",null,null,"$, 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"},"$, nominal","$, nominal","$, nominal","$, nominal","$, nominal"]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: Capex to Jun 2014"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM('2000:2014'!E27)","v":0},{"$f":"E171","v":1.6850435740996941},3.9932480761399942,3.8272071489277208,3.6282189927079269,3.4019826605237475,3.9504112577966488,5.6459539083796093,7.4005710307682886,11.057781943288241,22.840473085794294,31.09674924540537,33.818664250157482,36.880352947250174,51.334360678429,51.980675271795064,51.638593577426008,51.296511883056937,50.954430188687887,50.270266799949773,49.586103411211646,48.901940022473546]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM('2000:2014'!E28)","v":0},0,0,0,0,0,0,0,0,0,0,0.50735202708424076,1.1095646298839998,0.64295188928639035,6.5225029844323057,10.136750344432306,10.513605157329286,10.423847229628656,10.334089301928026,10.154573446526765,9.9750575911255055,9.795541735724246]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E29)","v":0},7.0586153787354808,11.785915480024322,17.156655983591179,25.797431132277126,37.13743189771612,36.48495871827415,35.711935965147902,34.826367307877106,33.845913397519048,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E30)","v":0},2.8016617346217045,4.456164304852992,4.5627134047699869,4.5592743556265942,4.6018170964355098,13.386069774203992,23.301828759216974,37.930285464596281,50.776494098382393,94.096963215007861,98.420757347678716,107.00609440373577,116.29688331686351,136.83205101671641,151.25852076127205,149.86524592502616,148.47197108878032,147.07869625253448,144.29214658004273,141.50559690755102,138.71904723505932]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E31)","v":0},-3.1820591132784362E-2,-0.12306843633194969,-0.27524794554423959,-0.48961016755012782,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,{"$f":"SUM('2000:2014'!E32)","v":0},0.19433899204173993,0.36005559564720024,0.31611162077699201,0.24316184595134976,0.17370792265367957,0.2877092877411711,1.1688130833231143,1.8855441095742409,2.0741344516556524,2.9087777118069886,3.1458964323410576,3.2946652555447202,3.6528983703731068,4.7843900609241476,5.3165487100833264,5.2424884468617261,5.1684281836401258,5.0943679204185246,4.9462473939753249,4.7981268675321243,4.6500063410889227]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,{"$f":"SUM('2000:2014'!E33)","v":0},2.0246866454017576E-2,1.4341606756018631E-2,-8.6678729758752852E-3,-3.1677356313379049E-2,0,0,-2.4759282566482924E-4,-7.3821876429163314E-4,1.2651450692558745E-2,1.8752130901015593,3.7186871115317963,3.8072840364376765,3.9376428550367644,3.8265638216128552,3.7120636989768832,3.6604198873444065,3.6087760757119303,3.5571322640794545,3.4538446408145016,3.3505570175495496,3.2472693942845972]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"SUM('2000:2014'!E34)","v":0},-1.9558085583062752E-3,7.4856693079311434E-2,6.5115781459266248E-2,{"$f":"H178","v":5.1510777179941132E-2},3.4060529473820371E-2,3.1993769999627865E-2,2.9508051409694695E-2,7.3519202485845953E-2,0.20140524530489012,0.40252847906539196,0.51445919934329021,1.6667846773841986,2.3680258008937001,6.544297242024065,16.63510385403033,16.423521210502575,16.211938566974823,16.000355923447067,15.577190636391563,{"$f":"X178","v":15.154025349336056},14.73086006228055]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,{"$f":"SUM('2000:2014'!E35)","v":0},{"$f":"E179","v":16.911364968468359},29.669212493540563,53.00427023246462,74.542635155153988,93.119940815574779,109.93067554238266,129.42373110446977,145.12537197090799,158.12259301145625,171.73951274916732,177.14327065494606,189.2952978391132,198.23219210281223,208.39770753881976,226.62054724318989,220.49762370162696,214.37470016006404,208.25177661850114,196.00592953537523,183.76008245224941,171.51423536912353]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM('2000:2014'!E36)","v":0},0.69487918791812697,-0.58987275627093227,-2.5123082081497072,-4.5315755212913542,-8.3266726846886741E-17,-8.3266726846886741E-17,-5.7012253132470367E-16,-5.7012253132470367E-16,-5.7012253132470367E-16,-4.4390065608971377E-16,-4.4390065608971377E-16,0.22179260970339845,0.55865800102351204,1.3088417015307869,2.5683482998282559,2.4301690858435006,2.2919898718587448,2.1538106578739891,1.877452229904478,1.601093801934967,1.3247353739654555]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,{"$f":"SUM('2000:2014'!E37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0.51289599905562977,1.3088854478980714,4.5959487906916259,8.3732497942327431,7.3237478681251229,6.2742459420175027,5.2247440159098817,3.2539641634585483,1.5440732189115294,0.3777301003541117]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,{"$f":"SUM('2000:2014'!E38)","v":0},4.629901822099785,5.5007915039836615,5.9915680174511827,6.4442060948704505,7.7263587945975081,6.6492930301629594,4.2487202341784966,1.1056191174251131,0.26282053031852159,4.1388731820451774,5.5668828764514311,8.2750198084162889,8.899199662797562,10.693061736427204,10.736337396786546,9.8417615855639866,8.3010837208163526,6.7604058560687195,3.9884988924436771,1.8122018218996188,0.43356692511648498]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,{"$f":"SUM('2000:2014'!E39)","v":0},1.580213405548076E-4,5.9824085417465164E-3,2.3397788689460843,6.4164555879481071,15.516013976939744,12.412811181551795,9.3096083861638466,6.2064055907758977,3.1032027953879489,1.2342768652066944E-15,1.2342540357375668E-15,1.2342540357375668E-15,1.2342540357375668E-15,1.2342540357375668E-15,1.2342540357375668E-15,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,{"$f":"SUM('2000:2014'!E40)","v":0},0.34775570049468357,0.60574429692836862,0.60574429692836862,0.60574429692836862,0.60574429692836862,0.60574429692836862,0.60574429692836862,0.60574429692836862,0.60574429692836862,0.60574429692836862,0.60574429692836862,0.60574429692836862,0.60574429692836862,0.60574429692836862,0.60574429692836862,0.60574429692836862,0.60574429692836862,0.60574429692836862,0.60574429692836862,0.60574429692836862,0.60574429692836862]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E27:E41)","v":0},34.310189846583043,55.753371266891307,85.072941328645584,117.23577519348899,162.3170579908433,183.73966685904139,209.44559619639216,235.15868987257483,260.0627412209339,298.60808580991699,320.71979919171036,349.61380780636074,373.38343469116342,435.44546986853658,487.94388967155578,{"$f":"SUM(U27:U41)","v":478.04292074257808},{"$f":"SUM(V27:V41)","v":467.02923701947782},{"$f":"SUM(W27:W41)","v":456.0155532963775},434.42585861581091,413.69266273622981,394.30067685639909]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: Capex to Jun 2014"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM('2000:2014'!E45)","v":1.7720420912163877},{"$f":"SUM('2000:2014'!F45)","v":2.4359254768241314},{"$f":"SUM('2000:2014'!G45)","v":0},{"$f":"SUM('2000:2014'!H45)","v":0},{"$f":"SUM('2000:2014'!I45)","v":0},{"$f":"SUM('2000:2014'!J45)","v":0.58349499367323943},{"$f":"SUM('2000:2014'!K45)","v":1.7377174631350314},{"$f":"SUM('2000:2014'!L45)","v":1.8057728491752587},{"$f":"SUM('2000:2014'!M45)","v":3.7173475535410416},{"$f":"SUM('2000:2014'!N45)","v":11.642785804642999},{"$f":"SUM('2000:2014'!O45)","v":8.353036510497061},{"$f":"SUM('2000:2014'!P45)","v":3.0050620247488209},{"$f":"SUM('2000:2014'!Q45)","v":3.3838378572011942},{"$f":"SUM('2000:2014'!R45)","v":14.841744558881322},{"$f":"SUM('2000:2014'!S45)","v":1.13383783},{"$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$308","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM('2000:2014'!E46)","v":0},{"$f":"SUM('2000:2014'!F46)","v":0},{"$f":"SUM('2000:2014'!G46)","v":0},{"$f":"SUM('2000:2014'!H46)","v":0},{"$f":"SUM('2000:2014'!I46)","v":0},{"$f":"SUM('2000:2014'!J46)","v":0},{"$f":"SUM('2000:2014'!K46)","v":0},{"$f":"SUM('2000:2014'!L46)","v":0},{"$f":"SUM('2000:2014'!M46)","v":0},{"$f":"SUM('2000:2014'!N46)","v":0},{"$f":"SUM('2000:2014'!O46)","v":0.50735202708424076},{"$f":"SUM('2000:2014'!P46)","v":0.60221260279975908},{"$f":"SUM('2000:2014'!Q46)","v":-0.46661274059760949},{"$f":"SUM('2000:2014'!R46)","v":5.8795510951459153},{"$f":"SUM('2000:2014'!S46)","v":3.6142473600000002},{"$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$309","v":"Medium pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E47)","v":7.3066748293232129},{"$f":"SUM('2000:2014'!F47)","v":5.0750754999522254},{"$f":"SUM('2000:2014'!G47)","v":5.7992080867512739},{"$f":"SUM('2000:2014'!H47)","v":9.1176278995161155},{"$f":"SUM('2000:2014'!I47)","v":11.84980445097521},{"$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$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E48)","v":2.8032133422484495},{"$f":"SUM('2000:2014'!F48)","v":1.6576836334385396},{"$f":"SUM('2000:2014'!G48)","v":0.10983383729159829},{"$f":"SUM('2000:2014'!H48)","v":0},{"$f":"SUM('2000:2014'!I48)","v":4.6110279277053877E-2},{"$f":"SUM('2000:2014'!J48)","v":8.861200029306076},{"$f":"SUM('2000:2014'!K48)","v":10.030756854423347},{"$f":"SUM('2000:2014'!L48)","v":14.78346306145211},{"$f":"SUM('2000:2014'!M48)","v":13.040266535181063},{"$f":"SUM('2000:2014'!N48)","v":9.6837825851604755},{"$f":"SUM('2000:2014'!O48)","v":5.1642933418456165},{"$f":"SUM('2000:2014'!P48)","v":10.367894566991481},{"$f":"SUM('2000:2014'!Q48)","v":11.289407046424301},{"$f":"SUM('2000:2014'!R48)","v":22.760513945019458},{"$f":"SUM('2000:2014'!S48)","v":16.87749797},{"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,{"$f":"SUM('2000:2014'!E50)","v":0.23738106512028401},{"$f":"SUM('2000:2014'!F50)","v":0.21807875831134707},{"$f":"SUM('2000:2014'!G50)","v":1.9464224330156665E-2},{"$f":"SUM('2000:2014'!H50)","v":0},{"$f":"SUM('2000:2014'!I50)","v":8.1714418971994239E-3},{"$f":"SUM('2000:2014'!J50)","v":0.12607875232896623},{"$f":"SUM('2000:2014'!K50)","v":0.89562942682197155},{"$f":"SUM('2000:2014'!L50)","v":0.73365981420081039},{"$f":"SUM('2000:2014'!M50)","v":0.20777208857404403},{"$f":"SUM('2000:2014'!N50)","v":0.8158213379311593},{"$f":"SUM('2000:2014'!O50)","v":0.27556266902419768},{"$f":"SUM('2000:2014'!P50)","v":0.24441462664652799},{"$f":"SUM('2000:2014'!Q50)","v":0.46120698860557768},{"$f":"SUM('2000:2014'!R50)","v":1.2409006699319067},{"$f":"SUM('2000:2014'!S50)","v":0.66340935999999984},{"$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$313","v":"Secondary gate stations"},"$m",null,{"$f":"SUM('2000:2014'!E51)","v":3.1751607436471117E-2},{"$f":"SUM('2000:2014'!F51)","v":1.7104216338144868E-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},{"$f":"SUM('2000:2014'!M51)","v":1.4108138850657233E-2},{"$f":"SUM('2000:2014'!N51)","v":1.8613857064844199},{"$f":"SUM('2000:2014'!O51)","v":1.8669186169102299},{"$f":"SUM('2000:2014'!P51)","v":0.1918006995967742},{"$f":"SUM('2000:2014'!Q51)","v":0.24546544123505976},{"$f":"SUM('2000:2014'!R51)","v":4.0275892120622573E-3},{"$f":"SUM('2000:2014'!S51)","v":6.0650000000000005E-4},{"$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$314","v":"Buildings"},"$m",null,{"$f":"SUM('2000:2014'!E52)","v":0},{"$f":"SUM('2000:2014'!F52)","v":8.26703789677002E-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":4.6908113157606637E-2},{"$f":"SUM('2000:2014'!M52)","v":0.1311685455245189},{"$f":"SUM('2000:2014'!N52)","v":0.16896966932488627},{"$f":"SUM('2000:2014'!O52)","v":0.11721184446764092},{"$f":"SUM('2000:2014'!P52)","v":1.1756235052945581},{"$f":"SUM('2000:2014'!Q52)","v":0.78228742449030553},{"$f":"SUM('2000:2014'!R52)","v":4.4451562287975666},{"$f":"SUM('2000:2014'!S52)","v":10.359691399673466},{"$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$315","v":"Meter and services pipes"},"$m",null,{"$f":"SUM('2000:2014'!E53)","v":17.686792245583966},{"$f":"SUM('2000:2014'!F53)","v":14.016205743635371},{"$f":"SUM('2000:2014'!G53)","v":25.052578934765506},{"$f":"SUM('2000:2014'!H53)","v":23.700500592601831},{"$f":"SUM('2000:2014'!I53)","v":21.165933608156383},{"$f":"SUM('2000:2014'!J53)","v":20.875615171797584},{"$f":"SUM('2000:2014'!K53)","v":24.582300855515616},{"$f":"SUM('2000:2014'!L53)","v":21.777002267746621},{"$f":"SUM('2000:2014'!M53)","v":19.842557400081009},{"$f":"SUM('2000:2014'!N53)","v":21.366146098101396},{"$f":"SUM('2000:2014'!O53)","v":9.5571665564092676},{"$f":"SUM('2000:2014'!P53)","v":20.868296319585657},{"$f":"SUM('2000:2014'!Q53)","v":18.620053795398405},{"$f":"SUM('2000:2014'!R53)","v":20.946546519863812},{"$f":"SUM('2000:2014'!S53)","v":30.096388690000005},{"$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$316","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM('2000:2014'!E54)","v":1.5958962690092984},{"$f":"SUM('2000:2014'!F54)","v":0.34208432676289741},{"$f":"SUM('2000:2014'!G54)","v":6.9515086893416648E-3},{"$f":"SUM('2000:2014'!H54)","v":0.23440186152069215},{"$f":"SUM('2000:2014'!I54)","v":0.10132461524854813},{"$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":0.2217926097033989},{"$f":"SUM('2000:2014'!Q54)","v":0.4097486453496853},{"$f":"SUM('2000:2014'!R54)","v":0.82306695453684664},{"$f":"SUM('2000:2014'!S54)","v":1.3323898523270403},{"$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$317","v":"Vehicles"},"$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":0.51289599905562977},{"$f":"SUM('2000:2014'!Q55)","v":0.7959894488424416},{"$f":"SUM('2000:2014'!R55)","v":3.2870633427935543},{"$f":"SUM('2000:2014'!S55)","v":3.7773010035411176},{"$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$318","v":"Information technology"},"$m",null,{"$f":"SUM('2000:2014'!E56)","v":4.629901822099785},{"$f":"SUM('2000:2014'!F56)","v":0.87088968188387605},{"$f":"SUM('2000:2014'!G56)","v":0.49077651346752149},{"$f":"SUM('2000:2014'!H56)","v":0.45263807741926765},{"$f":"SUM('2000:2014'!I56)","v":1.2821526997270576},{"$f":"SUM('2000:2014'!J56)","v":0.46820599448495315},{"$f":"SUM('2000:2014'!K56)","v":1.2941318109563446E-3},{"$f":"SUM('2000:2014'!L56)","v":0},{"$f":"SUM('2000:2014'!M56)","v":2.9224397354510865},{"$f":"SUM('2000:2014'!N56)","v":2.1146036555078211},{"$f":"SUM('2000:2014'!O56)","v":1.8925037507742057},{"$f":"SUM('2000:2014'!P56)","v":4.3246415871632768},{"$f":"SUM('2000:2014'!Q56)","v":3.2696333508071507},{"$f":"SUM('2000:2014'!R56)","v":5.2156488638268135},{"$f":"SUM('2000:2014'!S56)","v":4.3356692511648482},{"$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$319","v":"Full retail contestability"},"$m",null,{"$f":"SUM('2000:2014'!E57)","v":1.580213405548076E-4},{"$f":"SUM('2000:2014'!F57)","v":5.8243872011917086E-3},{"$f":"SUM('2000:2014'!G57)","v":2.3337964604043377},{"$f":"SUM('2000:2014'!H57)","v":4.0766767190020223},{"$f":"SUM('2000:2014'!I57)","v":9.0995583889916372},{"$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$320","v":"Land"},"$m",null,{"$f":"SUM('2000:2014'!E58)","v":0.34775570049468357},{"$f":"SUM('2000:2014'!F58)","v":0.25798859643368505},{"$f":"SUM('2000:2014'!G58)","v":0},{"$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":36.411566993873087},24.979530699749109,33.812609565699738,37.581845150059934,43.553055484273088,30.914594941590821,37.247698731706926,39.146806105732409,39.875659997203421,47.653494857153163,27.734045317012459,41.514634541585885,38.791017257756515,79.444219768009262,72.191039216706471,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  Capex to Jun 2014"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM('2000:2014'!E63)","v":8.6998517116693652E-2},{"$f":"SUM('2000:2014'!F63)","v":0.12772097478383138},{"$f":"SUM('2000:2014'!G63)","v":0.16604092721227331},{"$f":"SUM('2000:2014'!H63)","v":0.19898815621979449},{"$f":"SUM('2000:2014'!I63)","v":0.22623633218417941},{"$f":"SUM('2000:2014'!J63)","v":3.5066396400337659E-2},{"$f":"SUM('2000:2014'!K63)","v":4.2174812552070583E-2},{"$f":"SUM('2000:2014'!L63)","v":5.1155726786579862E-2},{"$f":"SUM('2000:2014'!M63)","v":6.0136641021089142E-2},{"$f":"SUM('2000:2014'!N63)","v":6.819715340169985E-2},{"$f":"SUM('2000:2014'!O63)","v":9.6760350885985474E-2},{"$f":"SUM('2000:2014'!P63)","v":0.28314701999670921},{"$f":"SUM('2000:2014'!Q63)","v":0.32214916010850192},{"$f":"SUM('2000:2014'!R63)","v":0.38773682770249818},{"$f":"SUM('2000:2014'!S63)","v":0.48752323663393921},{"$f":"SUM('2000:2014'!T63)","v":0.34208169436905694},{"$f":"SUM('2000:2014'!U63)","v":0.3420816943690575},{"$f":"SUM('2000:2014'!V63)","v":0.3420816943690575},{"$f":"SUM('2000:2014'!W63)","v":0.68416338873811489},{"$f":"SUM('2000:2014'!X63)","v":0.68416338873811489},{"$f":"SUM('2000:2014'!Y63)","v":0.68416338873811489},{"$f":"SUM('2000:2014'!Z63)","v":0.68416338873811489}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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":0},{"$f":"SUM('2000:2014'!Q64)","v":0},{"$f":"SUM('2000:2014'!R64)","v":0},{"$f":"SUM('2000:2014'!S64)","v":0},{"$f":"SUM('2000:2014'!T64)","v":-0.37685481289697959},{"$f":"SUM('2000:2014'!U64)","v":8.975792770062993E-2},{"$f":"SUM('2000:2014'!V64)","v":8.975792770062993E-2},{"$f":"SUM('2000:2014'!W64)","v":0.17951585540125986},{"$f":"SUM('2000:2014'!X64)","v":0.17951585540125986},{"$f":"SUM('2000:2014'!Y64)","v":0.17951585540125986},{"$f":"SUM('2000:2014'!Z64)","v":0.17951585540125986}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E65)","v":0.24805945058773185},{"$f":"SUM('2000:2014'!F65)","v":0.34777539866338297},{"$f":"SUM('2000:2014'!G65)","v":0.42846758318441736},{"$f":"SUM('2000:2014'!H65)","v":0.47685275083016782},{"$f":"SUM('2000:2014'!I65)","v":0.5098036855362138},{"$f":"SUM('2000:2014'!J65)","v":0.65247317944196737},{"$f":"SUM('2000:2014'!K65)","v":0.77302275312625623},{"$f":"SUM('2000:2014'!L65)","v":0.88556865727078682},{"$f":"SUM('2000:2014'!M65)","v":0.98045391035806317},{"$f":"SUM('2000:2014'!N65)","v":1.0878386788452274},{"$f":"SUM('2000:2014'!O65)","v":0},{"$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$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E66)","v":1.5516076267448255E-3},{"$f":"SUM('2000:2014'!F66)","v":3.1810632072523251E-3},{"$f":"SUM('2000:2014'!G66)","v":3.2847373746029179E-3},{"$f":"SUM('2000:2014'!H66)","v":3.4390491433924182E-3},{"$f":"SUM('2000:2014'!I66)","v":3.5675384681380113E-3},{"$f":"SUM('2000:2014'!J66)","v":7.6947351537594022E-2},{"$f":"SUM('2000:2014'!K66)","v":0.1149978694103658},{"$f":"SUM('2000:2014'!L66)","v":0.15500635607279661},{"$f":"SUM('2000:2014'!M66)","v":0.19405790139494938},{"$f":"SUM('2000:2014'!N66)","v":0.23868809257886936},{"$f":"SUM('2000:2014'!O66)","v":0.84049920917477705},{"$f":"SUM('2000:2014'!P66)","v":1.7825575109343983},{"$f":"SUM('2000:2014'!Q66)","v":1.9986181332965973},{"$f":"SUM('2000:2014'!R66)","v":2.2253462451665493},{"$f":"SUM('2000:2014'!S66)","v":2.4510282254443618},{"$f":"SUM('2000:2014'!T66)","v":1.3932748362458585},{"$f":"SUM('2000:2014'!U66)","v":1.3932748362458587},{"$f":"SUM('2000:2014'!V66)","v":1.3932748362458587},{"$f":"SUM('2000:2014'!W66)","v":2.7865496724917174},{"$f":"SUM('2000:2014'!X66)","v":2.7865496724917174},{"$f":"SUM('2000:2014'!Y66)","v":2.7865496724917174},{"$f":"SUM('2000:2014'!Z66)","v":2.7865496724917174}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E67)","v":3.1820591132784362E-2},{"$f":"SUM('2000:2014'!F67)","v":9.1247845199165317E-2},{"$f":"SUM('2000:2014'!G67)","v":0.15217950921228993},{"$f":"SUM('2000:2014'!H67)","v":0.2143622220058882},{"$f":"SUM('2000:2014'!I67)","v":0.27844961245248223},{"$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$312","v":"Regulators"},"$m",null,{"$f":"SUM('2000:2014'!E68)","v":4.304207307854406E-2},{"$f":"SUM('2000:2014'!F68)","v":5.2362154705886711E-2},{"$f":"SUM('2000:2014'!G68)","v":6.3408199200364918E-2},{"$f":"SUM('2000:2014'!H68)","v":7.2949774825642202E-2},{"$f":"SUM('2000:2014'!I68)","v":7.7625365194869622E-2},{"$f":"SUM('2000:2014'!J68)","v":1.2077387241474681E-2},{"$f":"SUM('2000:2014'!K68)","v":1.4525631240028382E-2},{"$f":"SUM('2000:2014'!L68)","v":1.6928787949683884E-2},{"$f":"SUM('2000:2014'!M68)","v":1.9181746492632285E-2},{"$f":"SUM('2000:2014'!N68)","v":2.195790655977848E-2},{"$f":"SUM('2000:2014'!O68)","v":3.8443948490128554E-2},{"$f":"SUM('2000:2014'!P68)","v":9.5645803442866162E-2},{"$f":"SUM('2000:2014'!Q68)","v":0.10297387377719071},{"$f":"SUM('2000:2014'!R68)","v":0.10940897938086624},{"$f":"SUM('2000:2014'!S68)","v":0.11690166503929403},{"$f":"SUM('2000:2014'!T68)","v":7.4060263221600225E-2},{"$f":"SUM('2000:2014'!U68)","v":7.4060263221600309E-2},{"$f":"SUM('2000:2014'!V68)","v":7.4060263221600309E-2},{"$f":"SUM('2000:2014'!W68)","v":0.14812052644320062},{"$f":"SUM('2000:2014'!X68)","v":0.14812052644320062},{"$f":"SUM('2000:2014'!Y68)","v":0.14812052644320062},{"$f":"SUM('2000:2014'!Z68)","v":0.14812052644320062}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,{"$f":"SUM('2000:2014'!E69)","v":1.1504740982453542E-2},{"$f":"SUM('2000:2014'!F69)","v":2.3009476036143811E-2},{"$f":"SUM('2000:2014'!G69)","v":2.3009479731893916E-2},{"$f":"SUM('2000:2014'!H69)","v":2.3009483337503765E-2},{"$f":"SUM('2000:2014'!I69)","v":2.3009486855171912E-2},{"$f":"SUM('2000:2014'!J69)","v":0},{"$f":"SUM('2000:2014'!K69)","v":2.4759282566482924E-4},{"$f":"SUM('2000:2014'!L69)","v":4.9062593862680384E-4},{"$f":"SUM('2000:2014'!M69)","v":7.1846939380685584E-4},{"$f":"SUM('2000:2014'!N69)","v":9.9922462732468824E-4},{"$f":"SUM('2000:2014'!O69)","v":2.3444595479992933E-2},{"$f":"SUM('2000:2014'!P69)","v":0.10320377469089362},{"$f":"SUM('2000:2014'!Q69)","v":0.11510662263597198},{"$f":"SUM('2000:2014'!R69)","v":0.11510662263597198},{"$f":"SUM('2000:2014'!S69)","v":0.115106622635972},{"$f":"SUM('2000:2014'!T69)","v":5.1643811632476236E-2},{"$f":"SUM('2000:2014'!U69)","v":5.1643811632476236E-2},{"$f":"SUM('2000:2014'!V69)","v":5.1643811632476236E-2},{"$f":"SUM('2000:2014'!W69)","v":0.10328762326495247},{"$f":"SUM('2000:2014'!X69)","v":0.10328762326495247},{"$f":"SUM('2000:2014'!Y69)","v":0.10328762326495247},{"$f":"SUM('2000:2014'!Z69)","v":0.10328762326495247}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"SUM('2000:2014'!E70)","v":1.9558085583062752E-3},{"$f":"SUM('2000:2014'!F70)","v":5.8578773300824996E-3},{"$f":"SUM('2000:2014'!G70)","v":9.7409116200451833E-3},{"$f":"SUM('2000:2014'!H70)","v":1.3605004279325117E-2},{"$f":"SUM('2000:2014'!I70)","v":1.7450247706120761E-2},{"$f":"SUM('2000:2014'!J70)","v":2.0667594741925048E-3},{"$f":"SUM('2000:2014'!K70)","v":2.4857185899331679E-3},{"$f":"SUM('2000:2014'!L70)","v":2.8969620814553745E-3},{"$f":"SUM('2000:2014'!M70)","v":3.2825027054747299E-3},{"$f":"SUM('2000:2014'!N70)","v":3.7575769086886294E-3},{"$f":"SUM('2000:2014'!O70)","v":5.281124189742626E-3},{"$f":"SUM('2000:2014'!P70)","v":2.3298027253649684E-2},{"$f":"SUM('2000:2014'!Q70)","v":8.1046300980803926E-2},{"$f":"SUM('2000:2014'!R70)","v":0.2688847876672017},{"$f":"SUM('2000:2014'!S70)","v":0.2688847876672017},{"$f":"SUM('2000:2014'!T70)","v":0.21158264352775269},{"$f":"SUM('2000:2014'!U70)","v":0.21158264352775272},{"$f":"SUM('2000:2014'!V70)","v":0.21158264352775272},{"$f":"SUM('2000:2014'!W70)","v":0.42316528705550543},{"$f":"SUM('2000:2014'!X70)","v":0.42316528705550538},{"$f":"SUM('2000:2014'!Y70)","v":0.42316528705550538},{"$f":"SUM('2000:2014'!Z70)","v":0.42316528705550538}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,{"$f":"SUM('2000:2014'!E71)","v":0.77542727711560577},{"$f":"SUM('2000:2014'!F71)","v":1.258358218563167},{"$f":"SUM('2000:2014'!G71)","v":1.7175211958414509},{"$f":"SUM('2000:2014'!H71)","v":2.1621356699124581},{"$f":"SUM('2000:2014'!I71)","v":2.5886279477355996},{"$f":"SUM('2000:2014'!J71)","v":4.064880444989722},{"$f":"SUM('2000:2014'!K71)","v":5.0892452934284833},{"$f":"SUM('2000:2014'!L71)","v":6.0753614013083954},{"$f":"SUM('2000:2014'!M71)","v":6.8453363595327383},{"$f":"SUM('2000:2014'!N71)","v":7.7492263603903488},{"$f":"SUM('2000:2014'!O71)","v":4.1534086506305252},{"$f":"SUM('2000:2014'!P71)","v":8.7162691354185249},{"$f":"SUM('2000:2014'!Q71)","v":9.6831595316993422},{"$f":"SUM('2000:2014'!R71)","v":10.781031083856304},{"$f":"SUM('2000:2014'!S71)","v":11.873548985629865},{"$f":"SUM('2000:2014'!T71)","v":6.1229235415629288},{"$f":"SUM('2000:2014'!U71)","v":6.1229235415629288},{"$f":"SUM('2000:2014'!V71)","v":6.1229235415629288},{"$f":"SUM('2000:2014'!W71)","v":12.245847083125858},{"$f":"SUM('2000:2014'!X71)","v":12.245847083125858},{"$f":"SUM('2000:2014'!Y71)","v":12.245847083125858},{"$f":"SUM('2000:2014'!Z71)","v":12.245847083125858}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM('2000:2014'!E72)","v":0.9010170810911714},{"$f":"SUM('2000:2014'!F72)","v":1.6268362709519568},{"$f":"SUM('2000:2014'!G72)","v":1.9293869605681164},{"$f":"SUM('2000:2014'!H72)","v":2.2536691746623396},{"$f":"SUM('2000:2014'!I72)","v":2.5658149609964149},{"$f":"SUM('2000:2014'!J72)","v":0},{"$f":"SUM('2000:2014'!K72)","v":4.8685580447781693E-16},{"$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},{"$f":"SUM('2000:2014'!Q72)","v":7.2883254029571687E-2},{"$f":"SUM('2000:2014'!R72)","v":7.2883254029571687E-2},{"$f":"SUM('2000:2014'!S72)","v":7.2883254029571687E-2},{"$f":"SUM('2000:2014'!T72)","v":0.13817921398475516},{"$f":"SUM('2000:2014'!U72)","v":0.13817921398475563},{"$f":"SUM('2000:2014'!V72)","v":0.13817921398475561},{"$f":"SUM('2000:2014'!W72)","v":0.27635842796951127},{"$f":"SUM('2000:2014'!X72)","v":0.27635842796951121},{"$f":"SUM('2000:2014'!Y72)","v":0.27635842796951121},{"$f":"SUM('2000:2014'!Z72)","v":0.27635842796951121}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$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":1.0495019261076204},{"$f":"SUM('2000:2014'!U73)","v":1.0495019261076204},{"$f":"SUM('2000:2014'!V73)","v":1.0495019261076204},{"$f":"SUM('2000:2014'!W73)","v":1.9707798524513334},{"$f":"SUM('2000:2014'!X73)","v":1.7098909445470187},{"$f":"SUM('2000:2014'!Y73)","v":1.1663431185574178},{"$f":"SUM('2000:2014'!Z73)","v":0.3777301003541117}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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":1.5452717589195013},{"$f":"SUM('2000:2014'!K74)","v":2.4018669277954197},{"$f":"SUM('2000:2014'!L74)","v":3.1431011167533827},{"$f":"SUM('2000:2014'!M74)","v":3.765238322557678},{"$f":"SUM('2000:2014'!N74)","v":4.6634085314714087},{"$f":"SUM('2000:2014'!O74)","v":0.46449405636795188},{"$f":"SUM('2000:2014'!P74)","v":1.6165046551984181},{"$f":"SUM('2000:2014'!Q74)","v":2.6454534964258785},{"$f":"SUM('2000:2014'!R74)","v":3.4217867901971726},{"$f":"SUM('2000:2014'!S74)","v":4.2923935908055046},{"$f":"SUM('2000:2014'!T74)","v":0.89457581122256125},{"$f":"SUM('2000:2014'!U74)","v":1.5406778647476331},{"$f":"SUM('2000:2014'!V74)","v":1.5406778647476334},{"$f":"SUM('2000:2014'!W74)","v":2.7719069636250424},{"$f":"SUM('2000:2014'!X74)","v":2.1762970705440581},{"$f":"SUM('2000:2014'!Y74)","v":1.3786348967831339},{"$f":"SUM('2000:2014'!Z74)","v":0.43356692511648498}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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":3.1032027953879489},{"$f":"SUM('2000:2014'!K75)","v":3.1032027953879489},{"$f":"SUM('2000:2014'!L75)","v":3.1032027953879489},{"$f":"SUM('2000:2014'!M75)","v":3.1032027953879489},{"$f":"SUM('2000:2014'!N75)","v":3.103202795387948},{"$f":"SUM('2000:2014'!O75)","v":2.282946912769385E-20},{"$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":1.2342540357375668E-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$320","v":"Land"},"$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":2.101377147290036},3.5363492794408686,4.4930395039454547,5.4190112852165111,6.2905851771291896,9.4919860733927379,11.541769394356171,13.433712429549656,14.971608648844381,16.937276320171293,5.6223319352191039,12.62062592693546,15.021390372953858,17.382184590636136,19.678270367885709,9.9009689289776333,11.013683723100314,11.013683723100314,21.589694680566495,20.733195879581199,19.391985879830671,17.658304889960714]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  Capex to Jun 2014"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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":-0.20810249126475255},{"$f":"SUM('2000:2014'!O117)","v":0},{"$f":"SUM('2000:2014'!P117)","v":0},{"$f":"SUM('2000:2014'!Q117)","v":0},{"$f":"SUM('2000:2014'!R117)","v":0},{"$f":"SUM('2000:2014'!S117)","v":0},{"$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$308","v":"High pressure mains - PE"},"$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},{"$f":"SUM('2000:2014'!S118)","v":0},{"$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$309","v":"Medium pressure mains"},"$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":-1.1169912818324641},{"$f":"SUM('2000:2014'!O119)","v":0},{"$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$310","v":"Medium/low pressure mains"},"$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":-3.086235375790009E-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$311","v":"Low pressure mains"},"$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},{"$f":"SUM('2000:2014'!I121)","v":-0.7680597800026101},{"$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$312","v":"Regulators"},"$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":-4.0779828779955535E-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$313","v":"Secondary gate stations"},"$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},{"$f":"SUM('2000:2014'!I123)","v":-5.4686843168550957E-2},{"$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":-2.1751575519053448E-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$314","v":"Buildings"},"$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":-3.5911141344304176E-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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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},{"$f":"SUM('2000:2014'!I126)","v":-6.9960658670392206},{"$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":-1.2622187523498992E-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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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":-6.4248575276902438},{"$f":"SUM('2000:2014'!O128)","v":0},{"$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$319","v":"Full retail contestability"},"$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":-6.2339670364689315E-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$320","v":"Land"},"$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,-7.8188124902103819,0,0,0,0,-7.8291260520012056,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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},{"$f":"SUM('2000:2014'!S158)","v":1.4349045801526721E-2},{"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},0,0,0,0,0,0,0,0,0,0,0,0,0,1.4349045801526721E-2,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM('2000:2014'!E171)","v":1.6850435740996941},{"$f":"SUM('2000:2014'!F171)","v":3.9932480761399942},{"$f":"SUM('2000:2014'!G171)","v":3.8272071489277208},{"$f":"SUM('2000:2014'!H171)","v":3.6282189927079269},{"$f":"SUM('2000:2014'!I171)","v":3.4019826605237475},{"$f":"SUM('2000:2014'!J171)","v":3.9504112577966488},{"$f":"SUM('2000:2014'!K171)","v":5.6459539083796093},{"$f":"SUM('2000:2014'!L171)","v":7.4005710307682886},{"$f":"SUM('2000:2014'!M171)","v":11.057781943288241},{"$f":"SUM('2000:2014'!N171)","v":22.840473085794294},{"$f":"SUM('2000:2014'!O171)","v":31.09674924540537},{"$f":"SUM('2000:2014'!P171)","v":33.818664250157482},{"$f":"SUM('2000:2014'!Q171)","v":36.880352947250174},{"$f":"SUM('2000:2014'!R171)","v":51.334360678429},{"$f":"SUM('2000:2014'!S171)","v":51.980675271795064},{"$f":"SUM('2000:2014'!T171)","v":51.638593577426008},{"$f":"SUM('2000:2014'!U171)","v":51.296511883056937},{"$f":"SUM('2000:2014'!V171)","v":50.954430188687887},{"$f":"SUM('2000:2014'!W171)","v":50.270266799949773},{"$f":"SUM('2000:2014'!X171)","v":49.586103411211646},{"$f":"SUM('2000:2014'!Y171)","v":48.901940022473546},{"$f":"SUM('2000:2014'!Z171)","v":48.217776633735419}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM('2000:2014'!E172)","v":0},{"$f":"SUM('2000:2014'!F172)","v":0},{"$f":"SUM('2000:2014'!G172)","v":0},{"$f":"SUM('2000:2014'!H172)","v":0},{"$f":"SUM('2000:2014'!I172)","v":0},{"$f":"SUM('2000:2014'!J172)","v":0},{"$f":"SUM('2000:2014'!K172)","v":0},{"$f":"SUM('2000:2014'!L172)","v":0},{"$f":"SUM('2000:2014'!M172)","v":0},{"$f":"SUM('2000:2014'!N172)","v":0},{"$f":"SUM('2000:2014'!O172)","v":0.50735202708424076},{"$f":"SUM('2000:2014'!P172)","v":1.1095646298839998},{"$f":"SUM('2000:2014'!Q172)","v":0.64295188928639035},{"$f":"SUM('2000:2014'!R172)","v":6.5225029844323057},{"$f":"SUM('2000:2014'!S172)","v":10.136750344432306},{"$f":"SUM('2000:2014'!T172)","v":10.513605157329286},{"$f":"SUM('2000:2014'!U172)","v":10.423847229628656},{"$f":"SUM('2000:2014'!V172)","v":10.334089301928026},{"$f":"SUM('2000:2014'!W172)","v":10.154573446526765},{"$f":"SUM('2000:2014'!X172)","v":9.9750575911255055},{"$f":"SUM('2000:2014'!Y172)","v":9.795541735724246},{"$f":"SUM('2000:2014'!Z172)","v":9.6160258803229866}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E173)","v":7.0586153787354808},{"$f":"SUM('2000:2014'!F173)","v":11.785915480024322},{"$f":"SUM('2000:2014'!G173)","v":17.156655983591179},{"$f":"SUM('2000:2014'!H173)","v":25.797431132277126},{"$f":"SUM('2000:2014'!I173)","v":37.13743189771612},{"$f":"SUM('2000:2014'!J173)","v":36.48495871827415},{"$f":"SUM('2000:2014'!K173)","v":35.711935965147902},{"$f":"SUM('2000:2014'!L173)","v":34.826367307877106},{"$f":"SUM('2000:2014'!M173)","v":33.845913397519048},{"$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$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E174)","v":2.8016617346217045},{"$f":"SUM('2000:2014'!F174)","v":4.456164304852992},{"$f":"SUM('2000:2014'!G174)","v":4.5627134047699869},{"$f":"SUM('2000:2014'!H174)","v":4.5592743556265942},{"$f":"SUM('2000:2014'!I174)","v":4.6018170964355098},{"$f":"SUM('2000:2014'!J174)","v":13.386069774203992},{"$f":"SUM('2000:2014'!K174)","v":23.301828759216974},{"$f":"SUM('2000:2014'!L174)","v":37.930285464596281},{"$f":"SUM('2000:2014'!M174)","v":50.776494098382393},{"$f":"SUM('2000:2014'!N174)","v":94.096963215007861},{"$f":"SUM('2000:2014'!O174)","v":98.420757347678716},{"$f":"SUM('2000:2014'!P174)","v":107.00609440373577},{"$f":"SUM('2000:2014'!Q174)","v":116.29688331686351},{"$f":"SUM('2000:2014'!R174)","v":136.83205101671641},{"$f":"SUM('2000:2014'!S174)","v":151.25852076127205},{"$f":"SUM('2000:2014'!T174)","v":149.86524592502616},{"$f":"SUM('2000:2014'!U174)","v":148.47197108878032},{"$f":"SUM('2000:2014'!V174)","v":147.07869625253448},{"$f":"SUM('2000:2014'!W174)","v":144.29214658004273},{"$f":"SUM('2000:2014'!X174)","v":141.50559690755102},{"$f":"SUM('2000:2014'!Y174)","v":138.71904723505932},{"$f":"SUM('2000:2014'!Z174)","v":135.93249756256759}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E175)","v":-3.1820591132784362E-2},{"$f":"SUM('2000:2014'!F175)","v":-0.12306843633194969},{"$f":"SUM('2000:2014'!G175)","v":-0.27524794554423959},{"$f":"SUM('2000:2014'!H175)","v":-0.48961016755012782},{"$f":"SUM('2000:2014'!I175)","v":0},{"$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$312","v":"Regulators"},"$m",null,{"$f":"SUM('2000:2014'!E176)","v":0.19433899204173993},{"$f":"SUM('2000:2014'!F176)","v":0.36005559564720024},{"$f":"SUM('2000:2014'!G176)","v":0.31611162077699201},{"$f":"SUM('2000:2014'!H176)","v":0.24316184595134976},{"$f":"SUM('2000:2014'!I176)","v":0.17370792265367957},{"$f":"SUM('2000:2014'!J176)","v":0.2877092877411711},{"$f":"SUM('2000:2014'!K176)","v":1.1688130833231143},{"$f":"SUM('2000:2014'!L176)","v":1.8855441095742409},{"$f":"SUM('2000:2014'!M176)","v":2.0741344516556524},{"$f":"SUM('2000:2014'!N176)","v":2.9087777118069886},{"$f":"SUM('2000:2014'!O176)","v":3.1458964323410576},{"$f":"SUM('2000:2014'!P176)","v":3.2946652555447202},{"$f":"SUM('2000:2014'!Q176)","v":3.6528983703731068},{"$f":"SUM('2000:2014'!R176)","v":4.7843900609241476},{"$f":"SUM('2000:2014'!S176)","v":5.3165487100833264},{"$f":"SUM('2000:2014'!T176)","v":5.2424884468617261},{"$f":"SUM('2000:2014'!U176)","v":5.1684281836401258},{"$f":"SUM('2000:2014'!V176)","v":5.0943679204185246},{"$f":"SUM('2000:2014'!W176)","v":4.9462473939753249},{"$f":"SUM('2000:2014'!X176)","v":4.7981268675321243},{"$f":"SUM('2000:2014'!Y176)","v":4.6500063410889227},{"$f":"SUM('2000:2014'!Z176)","v":4.501885814645723}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,{"$f":"SUM('2000:2014'!E177)","v":2.0246866454017576E-2},{"$f":"SUM('2000:2014'!F177)","v":1.4341606756018631E-2},{"$f":"SUM('2000:2014'!G177)","v":-8.6678729758752852E-3},{"$f":"SUM('2000:2014'!H177)","v":-3.1677356313379049E-2},{"$f":"SUM('2000:2014'!I177)","v":0},{"$f":"SUM('2000:2014'!J177)","v":0},{"$f":"SUM('2000:2014'!K177)","v":-2.4759282566482924E-4},{"$f":"SUM('2000:2014'!L177)","v":-7.3821876429163314E-4},{"$f":"SUM('2000:2014'!M177)","v":1.2651450692558745E-2},{"$f":"SUM('2000:2014'!N177)","v":1.8752130901015593},{"$f":"SUM('2000:2014'!O177)","v":3.7186871115317963},{"$f":"SUM('2000:2014'!P177)","v":3.8072840364376765},{"$f":"SUM('2000:2014'!Q177)","v":3.9376428550367644},{"$f":"SUM('2000:2014'!R177)","v":3.8265638216128552},{"$f":"SUM('2000:2014'!S177)","v":3.7120636989768832},{"$f":"SUM('2000:2014'!T177)","v":3.6604198873444065},{"$f":"SUM('2000:2014'!U177)","v":3.6087760757119303},{"$f":"SUM('2000:2014'!V177)","v":3.5571322640794545},{"$f":"SUM('2000:2014'!W177)","v":3.4538446408145016},{"$f":"SUM('2000:2014'!X177)","v":3.3505570175495496},{"$f":"SUM('2000:2014'!Y177)","v":3.2472693942845972},{"$f":"SUM('2000:2014'!Z177)","v":3.1439817710196438}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"SUM('2000:2014'!E178)","v":-1.9558085583062752E-3},{"$f":"SUM('2000:2014'!F178)","v":7.4856693079311434E-2},{"$f":"SUM('2000:2014'!G178)","v":6.5115781459266248E-2},{"$f":"SUM('2000:2014'!H178)","v":5.1510777179941132E-2},{"$f":"SUM('2000:2014'!I178)","v":3.4060529473820371E-2},{"$f":"SUM('2000:2014'!J178)","v":3.1993769999627865E-2},{"$f":"SUM('2000:2014'!K178)","v":2.9508051409694695E-2},{"$f":"SUM('2000:2014'!L178)","v":7.3519202485845953E-2},{"$f":"SUM('2000:2014'!M178)","v":0.20140524530489012},{"$f":"SUM('2000:2014'!N178)","v":0.40252847906539196},{"$f":"SUM('2000:2014'!O178)","v":0.51445919934329021},{"$f":"SUM('2000:2014'!P178)","v":1.6667846773841986},{"$f":"SUM('2000:2014'!Q178)","v":2.3680258008937001},{"$f":"SUM('2000:2014'!R178)","v":6.544297242024065},{"$f":"SUM('2000:2014'!S178)","v":16.63510385403033},{"$f":"SUM('2000:2014'!T178)","v":16.423521210502575},{"$f":"SUM('2000:2014'!U178)","v":16.211938566974823},{"$f":"SUM('2000:2014'!V178)","v":16.000355923447067},{"$f":"SUM('2000:2014'!W178)","v":15.577190636391563},{"$f":"SUM('2000:2014'!X178)","v":15.154025349336056},{"$f":"SUM('2000:2014'!Y178)","v":14.73086006228055},{"$f":"SUM('2000:2014'!Z178)","v":14.307694775225045}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,{"$f":"SUM('2000:2014'!E179)","v":16.911364968468359},{"$f":"SUM('2000:2014'!F179)","v":29.669212493540563},{"$f":"SUM('2000:2014'!G179)","v":53.00427023246462},{"$f":"SUM('2000:2014'!H179)","v":74.542635155153988},{"$f":"SUM('2000:2014'!I179)","v":93.119940815574779},{"$f":"SUM('2000:2014'!J179)","v":109.93067554238266},{"$f":"SUM('2000:2014'!K179)","v":129.42373110446977},{"$f":"SUM('2000:2014'!L179)","v":145.12537197090799},{"$f":"SUM('2000:2014'!M179)","v":158.12259301145625},{"$f":"SUM('2000:2014'!N179)","v":171.73951274916732},{"$f":"SUM('2000:2014'!O179)","v":177.14327065494606},{"$f":"SUM('2000:2014'!P179)","v":189.2952978391132},{"$f":"SUM('2000:2014'!Q179)","v":198.23219210281223},{"$f":"SUM('2000:2014'!R179)","v":208.39770753881976},{"$f":"SUM('2000:2014'!S179)","v":226.62054724318989},{"$f":"SUM('2000:2014'!T179)","v":220.49762370162696},{"$f":"SUM('2000:2014'!U179)","v":214.37470016006404},{"$f":"SUM('2000:2014'!V179)","v":208.25177661850114},{"$f":"SUM('2000:2014'!W179)","v":196.00592953537523},{"$f":"SUM('2000:2014'!X179)","v":183.76008245224941},{"$f":"SUM('2000:2014'!Y179)","v":171.51423536912353},{"$f":"SUM('2000:2014'!Z179)","v":159.26838828599767}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM('2000:2014'!E180)","v":0.69487918791812697},{"$f":"SUM('2000:2014'!F180)","v":-0.58987275627093227},{"$f":"SUM('2000:2014'!G180)","v":-2.5123082081497072},{"$f":"SUM('2000:2014'!H180)","v":-4.5315755212913542},{"$f":"SUM('2000:2014'!I180)","v":-8.3266726846886741E-17},{"$f":"SUM('2000:2014'!J180)","v":-8.3266726846886741E-17},{"$f":"SUM('2000:2014'!K180)","v":-5.7012253132470367E-16},{"$f":"SUM('2000:2014'!L180)","v":-5.7012253132470367E-16},{"$f":"SUM('2000:2014'!M180)","v":-5.7012253132470367E-16},{"$f":"SUM('2000:2014'!N180)","v":-4.4390065608971377E-16},{"$f":"SUM('2000:2014'!O180)","v":-4.4390065608971377E-16},{"$f":"SUM('2000:2014'!P180)","v":0.22179260970339845},{"$f":"SUM('2000:2014'!Q180)","v":0.55865800102351204},{"$f":"SUM('2000:2014'!R180)","v":1.3088417015307869},{"$f":"SUM('2000:2014'!S180)","v":2.5683482998282559},{"$f":"SUM('2000:2014'!T180)","v":2.4301690858435006},{"$f":"SUM('2000:2014'!U180)","v":2.2919898718587448},{"$f":"SUM('2000:2014'!V180)","v":2.1538106578739891},{"$f":"SUM('2000:2014'!W180)","v":1.877452229904478},{"$f":"SUM('2000:2014'!X180)","v":1.601093801934967},{"$f":"SUM('2000:2014'!Y180)","v":1.3247353739654555},{"$f":"SUM('2000:2014'!Z180)","v":1.0483769459959444}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$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":0.51289599905562977},{"$f":"SUM('2000:2014'!Q181)","v":1.3088854478980714},{"$f":"SUM('2000:2014'!R181)","v":4.5959487906916259},{"$f":"SUM('2000:2014'!S181)","v":8.3732497942327431},{"$f":"SUM('2000:2014'!T181)","v":7.3237478681251229},{"$f":"SUM('2000:2014'!U181)","v":6.2742459420175027},{"$f":"SUM('2000:2014'!V181)","v":5.2247440159098817},{"$f":"SUM('2000:2014'!W181)","v":3.2539641634585483},{"$f":"SUM('2000:2014'!X181)","v":1.5440732189115294},{"$f":"SUM('2000:2014'!Y181)","v":0.3777301003541117},{"$f":"SUM('2000:2014'!Z181)","v":0}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,{"$f":"SUM('2000:2014'!E182)","v":4.629901822099785},{"$f":"SUM('2000:2014'!F182)","v":5.5007915039836615},{"$f":"SUM('2000:2014'!G182)","v":5.9915680174511827},{"$f":"SUM('2000:2014'!H182)","v":6.4442060948704505},{"$f":"SUM('2000:2014'!I182)","v":7.7263587945975081},{"$f":"SUM('2000:2014'!J182)","v":6.6492930301629594},{"$f":"SUM('2000:2014'!K182)","v":4.2487202341784966},{"$f":"SUM('2000:2014'!L182)","v":1.1056191174251131},{"$f":"SUM('2000:2014'!M182)","v":0.26282053031852159},{"$f":"SUM('2000:2014'!N182)","v":4.1388731820451774},{"$f":"SUM('2000:2014'!O182)","v":5.5668828764514311},{"$f":"SUM('2000:2014'!P182)","v":8.2750198084162889},{"$f":"SUM('2000:2014'!Q182)","v":8.899199662797562},{"$f":"SUM('2000:2014'!R182)","v":10.693061736427204},{"$f":"SUM('2000:2014'!S182)","v":10.736337396786546},{"$f":"SUM('2000:2014'!T182)","v":9.8417615855639866},{"$f":"SUM('2000:2014'!U182)","v":8.3010837208163526},{"$f":"SUM('2000:2014'!V182)","v":6.7604058560687195},{"$f":"SUM('2000:2014'!W182)","v":3.9884988924436771},{"$f":"SUM('2000:2014'!X182)","v":1.8122018218996188},{"$f":"SUM('2000:2014'!Y182)","v":0.43356692511648498},{"$f":"SUM('2000:2014'!Z182)","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,{"$f":"SUM('2000:2014'!E183)","v":1.580213405548076E-4},{"$f":"SUM('2000:2014'!F183)","v":5.9824085417465164E-3},{"$f":"SUM('2000:2014'!G183)","v":2.3397788689460843},{"$f":"SUM('2000:2014'!H183)","v":6.4164555879481071},{"$f":"SUM('2000:2014'!I183)","v":15.516013976939744},{"$f":"SUM('2000:2014'!J183)","v":12.412811181551795},{"$f":"SUM('2000:2014'!K183)","v":9.3096083861638466},{"$f":"SUM('2000:2014'!L183)","v":6.2064055907758977},{"$f":"SUM('2000:2014'!M183)","v":3.1032027953879489},{"$f":"SUM('2000:2014'!N183)","v":1.2342768652066944E-15},{"$f":"SUM('2000:2014'!O183)","v":1.2342540357375668E-15},{"$f":"SUM('2000:2014'!P183)","v":1.2342540357375668E-15},{"$f":"SUM('2000:2014'!Q183)","v":1.2342540357375668E-15},{"$f":"SUM('2000:2014'!R183)","v":1.2342540357375668E-15},{"$f":"SUM('2000:2014'!S183)","v":1.2342540357375668E-15},{"$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$320","v":"Land"},"$m",null,{"$f":"SUM('2000:2014'!E184)","v":0.34775570049468357},{"$f":"SUM('2000:2014'!F184)","v":0.60574429692836862},{"$f":"SUM('2000:2014'!G184)","v":0.60574429692836862},{"$f":"SUM('2000:2014'!H184)","v":0.60574429692836862},{"$f":"SUM('2000:2014'!I184)","v":0.60574429692836862},{"$f":"SUM('2000:2014'!J184)","v":0.60574429692836862},{"$f":"SUM('2000:2014'!K184)","v":0.60574429692836862},{"$f":"SUM('2000:2014'!L184)","v":0.60574429692836862},{"$f":"SUM('2000:2014'!M184)","v":0.60574429692836862},{"$f":"SUM('2000:2014'!N184)","v":0.60574429692836862},{"$f":"SUM('2000:2014'!O184)","v":0.60574429692836862},{"$f":"SUM('2000:2014'!P184)","v":0.60574429692836862},{"$f":"SUM('2000:2014'!Q184)","v":0.60574429692836862},{"$f":"SUM('2000:2014'!R184)","v":0.60574429692836862},{"$f":"SUM('2000:2014'!S184)","v":0.60574429692836862},{"$f":"SUM('2000:2014'!T184)","v":0.60574429692836862},{"$f":"SUM('2000:2014'!U184)","v":0.60574429692836862},{"$f":"SUM('2000:2014'!V184)","v":0.60574429692836862},{"$f":"SUM('2000:2014'!W184)","v":0.60574429692836862},{"$f":"SUM('2000:2014'!X184)","v":0.60574429692836862},{"$f":"SUM('2000:2014'!Y184)","v":0.60574429692836862},{"$f":"SUM('2000:2014'!Z184)","v":0.60574429692836862}]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E171:E185)","v":34.310189846583043},55.753371266891307,85.072941328645584,117.23577519348899,162.3170579908433,183.73966685904139,209.44559619639216,235.15868987257483,260.0627412209339,298.60808580991699,320.71979919171036,349.61380780636074,373.38343469116342,435.44546986853658,487.94388967155578,478.04292074257808,{"$f":"SUM(U171:U185)","v":467.02923701947782},456.0155532963775,434.42585861581091,413.69266273622981,394.30067685639909,376.64237196643842]
[]
[null,"check",{"$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$77","v":1},{"$f":"Inputs!T$80","v":0.9877295966495897},{"$f":"V191","v":0.96363863087764856},{"$f":"Inputs!V$80","v":0.96363863087764856},{"$f":"Inputs!W$80","v":0.94013524963673045},{"$f":"Inputs!X$80","v":0.91720512159681022},{"$f":"Inputs!Y$80","v":0.89483426497249785},{"$f":"Inputs!Z$80","v":0.87300903899755899}]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: Capex to Jun 2014"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM('2000:2014'!E193)","v":0},{"$f":"E337","v":1.6850435740996941},{"$f":"F337","v":3.9932480761399942},3.8272071489277208,3.6282189927079269,3.4019826605237475,3.9504112577966488,5.6459539083796093,7.4005710307682886,11.057781943288241,22.840473085794294,31.09674924540537,33.818664250157482,36.880352947250174,51.334360678429,51.980675271795064,51.638593577426008,51.296511883056937,{"$f":"V337","v":50.954430188687887},50.270266799949773,49.586103411211646,48.901940022473546]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM('2000:2014'!E194)","v":0},{"$f":"E338","v":0},0,0,0,0,0,0,0,0,0,0.50735202708424076,1.1095646298839998,0.64295188928639035,6.5225029844323057,10.136750344432306,10.513605157329286,10.423847229628656,10.334089301928026,10.154573446526765,9.9750575911255055,9.795541735724246]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E195)","v":0},7.0586153787354808,11.785915480024322,17.156655983591179,25.797431132277126,37.13743189771612,36.48495871827415,35.711935965147902,34.826367307877106,33.845913397519048,33.87506600050628,33.87506600050628,33.87506600050628,33.87506600050628,33.87506600050628,33.87506600050628,33.87506600050628,33.87506600050628,33.87506600050628,33.87506600050628,33.87506600050628,33.87506600050628]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E196)","v":0},2.8016617346217045,4.456164304852992,4.5627134047699869,4.5592743556265942,4.6018170964355098,13.386069774203992,23.301828759216974,37.930285464596281,50.776494098382393,60.221897214501581,64.545691347172422,73.131028403229493,82.421817316357206,102.95698501621013,117.38345476076574,115.99017992451988,114.59690508827404,113.20363025202818,110.41708057953646,107.63053090704474,104.84398123455301]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E197)","v":0},-3.1820591132784362E-2,-0.12306843633194969,-0.27524794554423959,-0.48961016755012782,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,{"$f":"SUM('2000:2014'!E198)","v":0},0.19433899204173993,0.36005559564720024,0.31611162077699201,0.24316184595134976,0.17370792265367957,0.2877092877411711,1.1688130833231143,1.8855441095742409,2.0741344516556524,2.9087777118069886,3.1458964323410576,3.2946652555447202,3.6528983703731068,4.7843900609241476,5.3165487100833264,5.2424884468617261,5.1684281836401258,5.0943679204185246,4.9462473939753249,4.7981268675321243,4.6500063410889227]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,{"$f":"SUM('2000:2014'!E199)","v":0},2.0246866454017576E-2,1.4341606756018631E-2,-8.6678729758752852E-3,-3.1677356313379049E-2,0,0,-2.4759282566482924E-4,-7.3821876429163314E-4,1.2651450692558745E-2,1.8752130901015593,3.7186871115317963,3.8072840364376765,3.9376428550367644,3.8265638216128552,3.7120636989768832,3.6604198873444065,3.6087760757119303,3.5571322640794545,3.4538446408145016,3.3505570175495496,3.2472693942845972]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"SUM('2000:2014'!E200)","v":0},-1.9558085583062752E-3,7.4856693079311434E-2,6.5115781459266248E-2,5.1510777179941132E-2,3.4060529473820371E-2,3.1993769999627865E-2,2.9508051409694695E-2,7.3519202485845953E-2,0.20140524530489012,0.40252847906539196,0.51445919934329021,1.6667846773841986,2.3680258008937001,6.544297242024065,16.63510385403033,16.423521210502575,16.211938566974823,16.000355923447067,15.577190636391563,15.154025349336056,14.73086006228055]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,{"$f":"SUM('2000:2014'!E201)","v":0},16.911364968468359,29.669212493540563,53.00427023246462,74.542635155153988,93.119940815574779,109.93067554238266,129.42373110446977,145.12537197090799,158.12259301145625,171.73951274916732,177.14327065494606,189.2952978391132,198.23219210281223,208.39770753881976,226.62054724318989,220.49762370162696,214.37470016006404,208.25177661850114,196.00592953537523,183.76008245224941,171.51423536912353]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM('2000:2014'!E202)","v":0},0.69487918791812697,-0.58987275627093227,-2.5123082081497072,-4.5315755212913542,-8.3266726846886741E-17,-8.3266726846886741E-17,-5.7012253132470367E-16,-5.7012253132470367E-16,-5.7012253132470367E-16,-4.4390065608971377E-16,-4.4390065608971377E-16,0.22179260970339845,0.55865800102351204,1.3088417015307869,2.5683482998282559,2.4301690858435006,2.2919898718587448,2.1538106578739891,1.877452229904478,1.601093801934967,1.3247353739654555]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,{"$f":"SUM('2000:2014'!E203)","v":0},0,0,0,0,0,0,0,0,0,0,0,0.51289599905562977,1.3088854478980714,4.5959487906916259,8.3732497942327431,7.3237478681251229,6.2742459420175027,5.2247440159098817,3.2539641634585483,1.5440732189115294,0.3777301003541117]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,{"$f":"SUM('2000:2014'!E204)","v":0},4.629901822099785,5.5007915039836615,5.9915680174511827,6.4442060948704505,7.7263587945975081,6.6492930301629594,4.2487202341784966,1.1056191174251131,0.26282053031852159,4.1388731820451774,5.5668828764514311,8.2750198084162889,8.899199662797562,10.693061736427204,10.736337396786546,9.8417615855639866,8.3010837208163526,6.7604058560687195,3.9884988924436771,1.8122018218996188,0.43356692511648498]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,{"$f":"SUM('2000:2014'!E205)","v":0},1.580213405548076E-4,5.9824085417465164E-3,2.3397788689460843,6.4164555879481071,15.516013976939744,12.412811181551795,9.3096083861638466,6.2064055907758977,3.1032027953879489,1.2342768652066944E-15,1.2342540357375668E-15,1.2342540357375668E-15,1.2342540357375668E-15,1.2342540357375668E-15,1.2342540357375668E-15,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,{"$f":"SUM('2000:2014'!E206)","v":0},0.34775570049468357,0.60574429692836862,0.60574429692836862,0.60574429692836862,0.60574429692836862,0.60574429692836862,0.60574429692836862,0.60574429692836862,0.60574429692836862,0.60574429692836862,0.60574429692836862,0.60574429692836862,0.60574429692836862,0.60574429692836862,0.60574429692836862,0.60574429692836862,0.60574429692836862,0.60574429692836862,0.60574429692836862,0.60574429692836862,0.60574429692836862]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E193:E207)","v":0},34.310189846583043,55.753371266891307,85.072941328645584,117.23577519348899,162.3170579908433,{"$f":"SUM(K193:K207)","v":183.73966685904139},209.44559619639216,235.15868987257483,260.0627412209339,298.60808580991699,320.71979919171036,349.61380780636074,373.38343469116342,435.44546986853658,487.94388967155572,{"$f":"SUM(U193:U207)","v":478.04292074257808},{"$f":"SUM(V193:V207)","v":467.02923701947782},{"$f":"SUM(W193:W207)","v":456.0155532963775},{"$f":"SUM(X193:X207)","v":434.42585861581091},413.69266273622981,394.30067685639909]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: Capex to Jun 2014"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM('2000:2014'!E211)","v":1.7720420912163877},{"$f":"SUM('2000:2014'!F211)","v":2.4359254768241314},{"$f":"SUM('2000:2014'!G211)","v":0},{"$f":"SUM('2000:2014'!H211)","v":0},{"$f":"SUM('2000:2014'!I211)","v":0},{"$f":"SUM('2000:2014'!J211)","v":0.58349499367323943},{"$f":"SUM('2000:2014'!K211)","v":1.7377174631350314},{"$f":"SUM('2000:2014'!L211)","v":1.8057728491752587},{"$f":"SUM('2000:2014'!M211)","v":3.7173475535410416},{"$f":"SUM('2000:2014'!N211)","v":11.642785804642999},{"$f":"SUM('2000:2014'!O211)","v":8.353036510497061},{"$f":"SUM('2000:2014'!P211)","v":3.0050620247488209},{"$f":"SUM('2000:2014'!Q211)","v":3.3838378572011942},{"$f":"SUM('2000:2014'!R211)","v":14.841744558881322},{"$f":"SUM('2000:2014'!S211)","v":1.13383783},{"$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$308","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM('2000:2014'!E212)","v":0},{"$f":"SUM('2000:2014'!F212)","v":0},{"$f":"SUM('2000:2014'!G212)","v":0},{"$f":"SUM('2000:2014'!H212)","v":0},{"$f":"SUM('2000:2014'!I212)","v":0},{"$f":"SUM('2000:2014'!J212)","v":0},{"$f":"SUM('2000:2014'!K212)","v":0},{"$f":"SUM('2000:2014'!L212)","v":0},{"$f":"SUM('2000:2014'!M212)","v":0},{"$f":"SUM('2000:2014'!N212)","v":0},{"$f":"SUM('2000:2014'!O212)","v":0.50735202708424076},{"$f":"SUM('2000:2014'!P212)","v":0.60221260279975908},{"$f":"SUM('2000:2014'!Q212)","v":-0.46661274059760949},{"$f":"SUM('2000:2014'!R212)","v":5.8795510951459153},{"$f":"SUM('2000:2014'!S212)","v":3.6142473600000002},{"$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$309","v":"Medium pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E213)","v":7.3066748293232129},{"$f":"SUM('2000:2014'!F213)","v":5.0750754999522254},{"$f":"SUM('2000:2014'!G213)","v":5.7992080867512739},{"$f":"SUM('2000:2014'!H213)","v":9.1176278995161155},{"$f":"SUM('2000:2014'!I213)","v":11.84980445097521},{"$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$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E214)","v":2.8032133422484495},{"$f":"SUM('2000:2014'!F214)","v":1.6576836334385396},{"$f":"SUM('2000:2014'!G214)","v":0.10983383729159829},{"$f":"SUM('2000:2014'!H214)","v":0},{"$f":"SUM('2000:2014'!I214)","v":4.6110279277053877E-2},{"$f":"SUM('2000:2014'!J214)","v":8.861200029306076},{"$f":"SUM('2000:2014'!K214)","v":10.030756854423347},{"$f":"SUM('2000:2014'!L214)","v":14.78346306145211},{"$f":"SUM('2000:2014'!M214)","v":13.040266535181063},{"$f":"SUM('2000:2014'!N214)","v":9.6837825851604755},{"$f":"SUM('2000:2014'!O214)","v":5.1642933418456165},{"$f":"SUM('2000:2014'!P214)","v":10.367894566991481},{"$f":"SUM('2000:2014'!Q214)","v":11.289407046424301},{"$f":"SUM('2000:2014'!R214)","v":22.760513945019458},{"$f":"SUM('2000:2014'!S214)","v":16.87749797},{"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,{"$f":"SUM('2000:2014'!E216)","v":0.23738106512028401},{"$f":"SUM('2000:2014'!F216)","v":0.21807875831134707},{"$f":"SUM('2000:2014'!G216)","v":1.9464224330156665E-2},{"$f":"SUM('2000:2014'!H216)","v":0},{"$f":"SUM('2000:2014'!I216)","v":8.1714418971994239E-3},{"$f":"SUM('2000:2014'!J216)","v":0.12607875232896623},{"$f":"SUM('2000:2014'!K216)","v":0.89562942682197155},{"$f":"SUM('2000:2014'!L216)","v":0.73365981420081039},{"$f":"SUM('2000:2014'!M216)","v":0.20777208857404403},{"$f":"SUM('2000:2014'!N216)","v":0.8158213379311593},{"$f":"SUM('2000:2014'!O216)","v":0.27556266902419768},{"$f":"SUM('2000:2014'!P216)","v":0.24441462664652799},{"$f":"SUM('2000:2014'!Q216)","v":0.46120698860557768},{"$f":"SUM('2000:2014'!R216)","v":1.2409006699319067},{"$f":"SUM('2000:2014'!S216)","v":0.66340935999999984},{"$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$313","v":"Secondary gate stations"},"$m",null,{"$f":"SUM('2000:2014'!E217)","v":3.1751607436471117E-2},{"$f":"SUM('2000:2014'!F217)","v":1.7104216338144868E-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},{"$f":"SUM('2000:2014'!M217)","v":1.4108138850657233E-2},{"$f":"SUM('2000:2014'!N217)","v":1.8613857064844199},{"$f":"SUM('2000:2014'!O217)","v":1.8669186169102299},{"$f":"SUM('2000:2014'!P217)","v":0.1918006995967742},{"$f":"SUM('2000:2014'!Q217)","v":0.24546544123505976},{"$f":"SUM('2000:2014'!R217)","v":4.0275892120622573E-3},{"$f":"SUM('2000:2014'!S217)","v":6.0650000000000005E-4},{"$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$314","v":"Buildings"},"$m",null,{"$f":"SUM('2000:2014'!E218)","v":0},{"$f":"SUM('2000:2014'!F218)","v":8.26703789677002E-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":4.6908113157606637E-2},{"$f":"SUM('2000:2014'!M218)","v":0.1311685455245189},{"$f":"SUM('2000:2014'!N218)","v":0.16896966932488627},{"$f":"SUM('2000:2014'!O218)","v":0.11721184446764092},{"$f":"SUM('2000:2014'!P218)","v":1.1756235052945581},{"$f":"SUM('2000:2014'!Q218)","v":0.78228742449030553},{"$f":"SUM('2000:2014'!R218)","v":4.4451562287975666},{"$f":"SUM('2000:2014'!S218)","v":10.359691399673466},{"$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$315","v":"Meter and services pipes"},"$m",null,{"$f":"SUM('2000:2014'!E219)","v":17.686792245583966},{"$f":"SUM('2000:2014'!F219)","v":14.016205743635371},{"$f":"SUM('2000:2014'!G219)","v":25.052578934765506},{"$f":"SUM('2000:2014'!H219)","v":23.700500592601831},{"$f":"SUM('2000:2014'!I219)","v":21.165933608156383},{"$f":"SUM('2000:2014'!J219)","v":20.875615171797584},{"$f":"SUM('2000:2014'!K219)","v":24.582300855515616},{"$f":"SUM('2000:2014'!L219)","v":21.777002267746621},{"$f":"SUM('2000:2014'!M219)","v":19.842557400081009},{"$f":"SUM('2000:2014'!N219)","v":21.366146098101396},{"$f":"SUM('2000:2014'!O219)","v":9.5571665564092676},{"$f":"SUM('2000:2014'!P219)","v":20.868296319585657},{"$f":"SUM('2000:2014'!Q219)","v":18.620053795398405},{"$f":"SUM('2000:2014'!R219)","v":20.946546519863812},{"$f":"SUM('2000:2014'!S219)","v":30.096388690000005},{"$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$316","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM('2000:2014'!E220)","v":1.5958962690092984},{"$f":"SUM('2000:2014'!F220)","v":0.34208432676289741},{"$f":"SUM('2000:2014'!G220)","v":6.9515086893416648E-3},{"$f":"SUM('2000:2014'!H220)","v":0.23440186152069215},{"$f":"SUM('2000:2014'!I220)","v":0.10132461524854813},{"$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":0.2217926097033989},{"$f":"SUM('2000:2014'!Q220)","v":0.4097486453496853},{"$f":"SUM('2000:2014'!R220)","v":0.82306695453684664},{"$f":"SUM('2000:2014'!S220)","v":1.3323898523270403},{"$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$317","v":"Vehicles"},"$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":0.51289599905562977},{"$f":"SUM('2000:2014'!Q221)","v":0.7959894488424416},{"$f":"SUM('2000:2014'!R221)","v":3.2870633427935543},{"$f":"SUM('2000:2014'!S221)","v":3.7773010035411176},{"$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$318","v":"Information technology"},"$m",null,{"$f":"SUM('2000:2014'!E222)","v":4.629901822099785},{"$f":"SUM('2000:2014'!F222)","v":0.87088968188387605},{"$f":"SUM('2000:2014'!G222)","v":0.49077651346752149},{"$f":"SUM('2000:2014'!H222)","v":0.45263807741926765},{"$f":"SUM('2000:2014'!I222)","v":1.2821526997270576},{"$f":"SUM('2000:2014'!J222)","v":0.46820599448495315},{"$f":"SUM('2000:2014'!K222)","v":1.2941318109563446E-3},{"$f":"SUM('2000:2014'!L222)","v":0},{"$f":"SUM('2000:2014'!M222)","v":2.9224397354510865},{"$f":"SUM('2000:2014'!N222)","v":2.1146036555078211},{"$f":"SUM('2000:2014'!O222)","v":1.8925037507742057},{"$f":"SUM('2000:2014'!P222)","v":4.3246415871632768},{"$f":"SUM('2000:2014'!Q222)","v":3.2696333508071507},{"$f":"SUM('2000:2014'!R222)","v":5.2156488638268135},{"$f":"SUM('2000:2014'!S222)","v":4.3356692511648482},{"$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$319","v":"Full retail contestability"},"$m",null,{"$f":"SUM('2000:2014'!E223)","v":1.580213405548076E-4},{"$f":"SUM('2000:2014'!F223)","v":5.8243872011917086E-3},{"$f":"SUM('2000:2014'!G223)","v":2.3337964604043377},{"$f":"SUM('2000:2014'!H223)","v":4.0766767190020223},{"$f":"SUM('2000:2014'!I223)","v":9.0995583889916372},{"$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$320","v":"Land"},"$m",null,{"$f":"SUM('2000:2014'!E224)","v":0.34775570049468357},{"$f":"SUM('2000:2014'!F224)","v":0.25798859643368505},{"$f":"SUM('2000:2014'!G224)","v":0},{"$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":36.411566993873087},{"$f":"SUM(F211:F225)","v":24.979530699749109},33.812609565699738,37.581845150059934,43.553055484273088,30.914594941590821,37.247698731706926,39.146806105732409,39.875659997203421,47.653494857153163,27.734045317012459,41.514634541585885,38.791017257756515,79.444219768009262,72.191039216706471,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  Capex to Jun 2014"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM('2000:2014'!E229)","v":8.6998517116693652E-2},{"$f":"SUM('2000:2014'!F229)","v":0.12772097478383138},{"$f":"SUM('2000:2014'!G229)","v":0.16604092721227331},{"$f":"SUM('2000:2014'!H229)","v":0.19898815621979449},{"$f":"SUM('2000:2014'!I229)","v":0.22623633218417941},{"$f":"SUM('2000:2014'!J229)","v":3.5066396400337659E-2},{"$f":"SUM('2000:2014'!K229)","v":4.2174812552070583E-2},{"$f":"SUM('2000:2014'!L229)","v":5.1155726786579862E-2},{"$f":"SUM('2000:2014'!M229)","v":6.0136641021089142E-2},{"$f":"SUM('2000:2014'!N229)","v":6.819715340169985E-2},{"$f":"SUM('2000:2014'!O229)","v":9.6760350885985474E-2},{"$f":"SUM('2000:2014'!P229)","v":0.28314701999670921},{"$f":"SUM('2000:2014'!Q229)","v":0.32214916010850192},{"$f":"SUM('2000:2014'!R229)","v":0.38773682770249818},{"$f":"SUM('2000:2014'!S229)","v":0.48752323663393921},{"$f":"SUM('2000:2014'!T229)","v":0.34208169436905694},{"$f":"SUM('2000:2014'!U229)","v":0.3420816943690575},{"$f":"SUM('2000:2014'!V229)","v":0.3420816943690575},{"$f":"SUM('2000:2014'!W229)","v":0.68416338873811489},{"$f":"SUM('2000:2014'!X229)","v":0.68416338873811489},{"$f":"SUM('2000:2014'!Y229)","v":0.68416338873811489},{"$f":"SUM('2000:2014'!Z229)","v":0.68416338873811489}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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":0},{"$f":"SUM('2000:2014'!Q230)","v":0},{"$f":"SUM('2000:2014'!R230)","v":0},{"$f":"SUM('2000:2014'!S230)","v":0},{"$f":"SUM('2000:2014'!T230)","v":-0.37685481289697959},{"$f":"SUM('2000:2014'!U230)","v":8.975792770062993E-2},{"$f":"SUM('2000:2014'!V230)","v":8.975792770062993E-2},{"$f":"SUM('2000:2014'!W230)","v":0.17951585540125986},{"$f":"SUM('2000:2014'!X230)","v":0.17951585540125986},{"$f":"SUM('2000:2014'!Y230)","v":0.17951585540125986},{"$f":"SUM('2000:2014'!Z230)","v":0.17951585540125986}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E231)","v":0.24805945058773185},{"$f":"SUM('2000:2014'!F231)","v":0.34777539866338297},{"$f":"SUM('2000:2014'!G231)","v":0.42846758318441736},{"$f":"SUM('2000:2014'!H231)","v":0.47685275083016782},{"$f":"SUM('2000:2014'!I231)","v":0.5098036855362138},{"$f":"SUM('2000:2014'!J231)","v":0.65247317944196737},{"$f":"SUM('2000:2014'!K231)","v":0.77302275312625623},{"$f":"SUM('2000:2014'!L231)","v":0.88556865727078682},{"$f":"SUM('2000:2014'!M231)","v":0.98045391035806317},{"$f":"SUM('2000:2014'!N231)","v":1.0878386788452274},{"$f":"SUM('2000:2014'!O231)","v":0},{"$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$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E232)","v":1.5516076267448255E-3},{"$f":"SUM('2000:2014'!F232)","v":3.1810632072523251E-3},{"$f":"SUM('2000:2014'!G232)","v":3.2847373746029179E-3},{"$f":"SUM('2000:2014'!H232)","v":3.4390491433924182E-3},{"$f":"SUM('2000:2014'!I232)","v":3.5675384681380113E-3},{"$f":"SUM('2000:2014'!J232)","v":7.6947351537594022E-2},{"$f":"SUM('2000:2014'!K232)","v":0.1149978694103658},{"$f":"SUM('2000:2014'!L232)","v":0.15500635607279661},{"$f":"SUM('2000:2014'!M232)","v":0.19405790139494938},{"$f":"SUM('2000:2014'!N232)","v":0.23868809257886936},{"$f":"SUM('2000:2014'!O232)","v":0.84049920917477705},{"$f":"SUM('2000:2014'!P232)","v":1.7825575109343983},{"$f":"SUM('2000:2014'!Q232)","v":1.9986181332965973},{"$f":"SUM('2000:2014'!R232)","v":2.2253462451665493},{"$f":"SUM('2000:2014'!S232)","v":2.4510282254443618},{"$f":"SUM('2000:2014'!T232)","v":1.3932748362458585},{"$f":"SUM('2000:2014'!U232)","v":1.3932748362458587},{"$f":"SUM('2000:2014'!V232)","v":1.3932748362458587},{"$f":"SUM('2000:2014'!W232)","v":2.7865496724917174},{"$f":"SUM('2000:2014'!X232)","v":2.7865496724917174},{"$f":"SUM('2000:2014'!Y232)","v":2.7865496724917174},{"$f":"SUM('2000:2014'!Z232)","v":2.7865496724917174}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E233)","v":3.1820591132784362E-2},{"$f":"SUM('2000:2014'!F233)","v":9.1247845199165317E-2},{"$f":"SUM('2000:2014'!G233)","v":0.15217950921228993},{"$f":"SUM('2000:2014'!H233)","v":0.2143622220058882},{"$f":"SUM('2000:2014'!I233)","v":0.27844961245248223},{"$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$312","v":"Regulators"},"$m",null,{"$f":"SUM('2000:2014'!E234)","v":4.304207307854406E-2},{"$f":"SUM('2000:2014'!F234)","v":5.2362154705886711E-2},{"$f":"SUM('2000:2014'!G234)","v":6.3408199200364918E-2},{"$f":"SUM('2000:2014'!H234)","v":7.2949774825642202E-2},{"$f":"SUM('2000:2014'!I234)","v":7.7625365194869622E-2},{"$f":"SUM('2000:2014'!J234)","v":1.2077387241474681E-2},{"$f":"SUM('2000:2014'!K234)","v":1.4525631240028382E-2},{"$f":"SUM('2000:2014'!L234)","v":1.6928787949683884E-2},{"$f":"SUM('2000:2014'!M234)","v":1.9181746492632285E-2},{"$f":"SUM('2000:2014'!N234)","v":2.195790655977848E-2},{"$f":"SUM('2000:2014'!O234)","v":3.8443948490128554E-2},{"$f":"SUM('2000:2014'!P234)","v":9.5645803442866162E-2},{"$f":"SUM('2000:2014'!Q234)","v":0.10297387377719071},{"$f":"SUM('2000:2014'!R234)","v":0.10940897938086624},{"$f":"SUM('2000:2014'!S234)","v":0.11690166503929403},{"$f":"SUM('2000:2014'!T234)","v":7.4060263221600225E-2},{"$f":"SUM('2000:2014'!U234)","v":7.4060263221600309E-2},{"$f":"SUM('2000:2014'!V234)","v":7.4060263221600309E-2},{"$f":"SUM('2000:2014'!W234)","v":0.14812052644320062},{"$f":"SUM('2000:2014'!X234)","v":0.14812052644320062},{"$f":"SUM('2000:2014'!Y234)","v":0.14812052644320062},{"$f":"SUM('2000:2014'!Z234)","v":0.14812052644320062}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,{"$f":"SUM('2000:2014'!E235)","v":1.1504740982453542E-2},{"$f":"SUM('2000:2014'!F235)","v":2.3009476036143811E-2},{"$f":"SUM('2000:2014'!G235)","v":2.3009479731893916E-2},{"$f":"SUM('2000:2014'!H235)","v":2.3009483337503765E-2},{"$f":"SUM('2000:2014'!I235)","v":2.3009486855171912E-2},{"$f":"SUM('2000:2014'!J235)","v":0},{"$f":"SUM('2000:2014'!K235)","v":2.4759282566482924E-4},{"$f":"SUM('2000:2014'!L235)","v":4.9062593862680384E-4},{"$f":"SUM('2000:2014'!M235)","v":7.1846939380685584E-4},{"$f":"SUM('2000:2014'!N235)","v":9.9922462732468824E-4},{"$f":"SUM('2000:2014'!O235)","v":2.3444595479992933E-2},{"$f":"SUM('2000:2014'!P235)","v":0.10320377469089362},{"$f":"SUM('2000:2014'!Q235)","v":0.11510662263597198},{"$f":"SUM('2000:2014'!R235)","v":0.11510662263597198},{"$f":"SUM('2000:2014'!S235)","v":0.115106622635972},{"$f":"SUM('2000:2014'!T235)","v":5.1643811632476236E-2},{"$f":"SUM('2000:2014'!U235)","v":5.1643811632476236E-2},{"$f":"SUM('2000:2014'!V235)","v":5.1643811632476236E-2},{"$f":"SUM('2000:2014'!W235)","v":0.10328762326495247},{"$f":"SUM('2000:2014'!X235)","v":0.10328762326495247},{"$f":"SUM('2000:2014'!Y235)","v":0.10328762326495247},{"$f":"SUM('2000:2014'!Z235)","v":0.10328762326495247}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"SUM('2000:2014'!E236)","v":1.9558085583062752E-3},{"$f":"SUM('2000:2014'!F236)","v":5.8578773300824996E-3},{"$f":"SUM('2000:2014'!G236)","v":9.7409116200451833E-3},{"$f":"SUM('2000:2014'!H236)","v":1.3605004279325117E-2},{"$f":"SUM('2000:2014'!I236)","v":1.7450247706120761E-2},{"$f":"SUM('2000:2014'!J236)","v":2.0667594741925048E-3},{"$f":"SUM('2000:2014'!K236)","v":2.4857185899331679E-3},{"$f":"SUM('2000:2014'!L236)","v":2.8969620814553745E-3},{"$f":"SUM('2000:2014'!M236)","v":3.2825027054747299E-3},{"$f":"SUM('2000:2014'!N236)","v":3.7575769086886294E-3},{"$f":"SUM('2000:2014'!O236)","v":5.281124189742626E-3},{"$f":"SUM('2000:2014'!P236)","v":2.3298027253649684E-2},{"$f":"SUM('2000:2014'!Q236)","v":8.1046300980803926E-2},{"$f":"SUM('2000:2014'!R236)","v":0.2688847876672017},{"$f":"SUM('2000:2014'!S236)","v":0.2688847876672017},{"$f":"SUM('2000:2014'!T236)","v":0.21158264352775269},{"$f":"SUM('2000:2014'!U236)","v":0.21158264352775272},{"$f":"SUM('2000:2014'!V236)","v":0.21158264352775272},{"$f":"SUM('2000:2014'!W236)","v":0.42316528705550543},{"$f":"SUM('2000:2014'!X236)","v":0.42316528705550538},{"$f":"SUM('2000:2014'!Y236)","v":0.42316528705550538},{"$f":"SUM('2000:2014'!Z236)","v":0.42316528705550538}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,{"$f":"SUM('2000:2014'!E237)","v":0.77542727711560577},{"$f":"SUM('2000:2014'!F237)","v":1.258358218563167},{"$f":"SUM('2000:2014'!G237)","v":1.7175211958414509},{"$f":"SUM('2000:2014'!H237)","v":2.1621356699124581},{"$f":"SUM('2000:2014'!I237)","v":2.5886279477355996},{"$f":"SUM('2000:2014'!J237)","v":4.064880444989722},{"$f":"SUM('2000:2014'!K237)","v":5.0892452934284833},{"$f":"SUM('2000:2014'!L237)","v":6.0753614013083954},{"$f":"SUM('2000:2014'!M237)","v":6.8453363595327383},{"$f":"SUM('2000:2014'!N237)","v":7.7492263603903488},{"$f":"SUM('2000:2014'!O237)","v":4.1534086506305252},{"$f":"SUM('2000:2014'!P237)","v":8.7162691354185249},{"$f":"SUM('2000:2014'!Q237)","v":9.6831595316993422},{"$f":"SUM('2000:2014'!R237)","v":10.781031083856304},{"$f":"SUM('2000:2014'!S237)","v":11.873548985629865},{"$f":"SUM('2000:2014'!T237)","v":6.1229235415629288},{"$f":"SUM('2000:2014'!U237)","v":6.1229235415629288},{"$f":"SUM('2000:2014'!V237)","v":6.1229235415629288},{"$f":"SUM('2000:2014'!W237)","v":12.245847083125858},{"$f":"SUM('2000:2014'!X237)","v":12.245847083125858},{"$f":"SUM('2000:2014'!Y237)","v":12.245847083125858},{"$f":"SUM('2000:2014'!Z237)","v":12.245847083125858}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM('2000:2014'!E238)","v":0.9010170810911714},{"$f":"SUM('2000:2014'!F238)","v":1.6268362709519568},{"$f":"SUM('2000:2014'!G238)","v":1.9293869605681164},{"$f":"SUM('2000:2014'!H238)","v":2.2536691746623396},{"$f":"SUM('2000:2014'!I238)","v":2.5658149609964149},{"$f":"SUM('2000:2014'!J238)","v":0},{"$f":"SUM('2000:2014'!K238)","v":4.8685580447781693E-16},{"$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},{"$f":"SUM('2000:2014'!Q238)","v":7.2883254029571687E-2},{"$f":"SUM('2000:2014'!R238)","v":7.2883254029571687E-2},{"$f":"SUM('2000:2014'!S238)","v":7.2883254029571687E-2},{"$f":"SUM('2000:2014'!T238)","v":0.13817921398475516},{"$f":"SUM('2000:2014'!U238)","v":0.13817921398475563},{"$f":"SUM('2000:2014'!V238)","v":0.13817921398475561},{"$f":"SUM('2000:2014'!W238)","v":0.27635842796951127},{"$f":"SUM('2000:2014'!X238)","v":0.27635842796951121},{"$f":"SUM('2000:2014'!Y238)","v":0.27635842796951121},{"$f":"SUM('2000:2014'!Z238)","v":0.27635842796951121}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$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":1.0495019261076204},{"$f":"SUM('2000:2014'!U239)","v":1.0495019261076204},{"$f":"SUM('2000:2014'!V239)","v":1.0495019261076204},{"$f":"SUM('2000:2014'!W239)","v":1.9707798524513334},{"$f":"SUM('2000:2014'!X239)","v":1.7098909445470187},{"$f":"SUM('2000:2014'!Y239)","v":1.1663431185574178},{"$f":"SUM('2000:2014'!Z239)","v":0.3777301003541117}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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":1.5452717589195013},{"$f":"SUM('2000:2014'!K240)","v":2.4018669277954197},{"$f":"SUM('2000:2014'!L240)","v":3.1431011167533827},{"$f":"SUM('2000:2014'!M240)","v":3.765238322557678},{"$f":"SUM('2000:2014'!N240)","v":4.6634085314714087},{"$f":"SUM('2000:2014'!O240)","v":0.46449405636795188},{"$f":"SUM('2000:2014'!P240)","v":1.6165046551984181},{"$f":"SUM('2000:2014'!Q240)","v":2.6454534964258785},{"$f":"SUM('2000:2014'!R240)","v":3.4217867901971726},{"$f":"SUM('2000:2014'!S240)","v":4.2923935908055046},{"$f":"SUM('2000:2014'!T240)","v":0.89457581122256125},{"$f":"SUM('2000:2014'!U240)","v":1.5406778647476331},{"$f":"SUM('2000:2014'!V240)","v":1.5406778647476334},{"$f":"SUM('2000:2014'!W240)","v":2.7719069636250424},{"$f":"SUM('2000:2014'!X240)","v":2.1762970705440581},{"$f":"SUM('2000:2014'!Y240)","v":1.3786348967831339},{"$f":"SUM('2000:2014'!Z240)","v":0.43356692511648498}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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":3.1032027953879489},{"$f":"SUM('2000:2014'!K241)","v":3.1032027953879489},{"$f":"SUM('2000:2014'!L241)","v":3.1032027953879489},{"$f":"SUM('2000:2014'!M241)","v":3.1032027953879489},{"$f":"SUM('2000:2014'!N241)","v":3.103202795387948},{"$f":"SUM('2000:2014'!O241)","v":2.282946912769385E-20},{"$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":1.2342540357375668E-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$320","v":"Land"},"$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":2.101377147290036},{"$f":"SUM(F229:F243)","v":3.5363492794408686},4.4930395039454547,5.4190112852165111,6.2905851771291896,9.4919860733927379,11.541769394356171,13.433712429549656,14.971608648844381,16.937276320171293,5.6223319352191039,12.62062592693546,15.021390372953858,17.382184590636136,19.678270367885709,{"$f":"SUM(T229:T243)","v":9.9009689289776333},{"$f":"SUM(U229:U243)","v":11.013683723100314},{"$f":"SUM(V229:V243)","v":11.013683723100314},{"$f":"SUM(W229:W243)","v":21.589694680566495},{"$f":"SUM(X229:X243)","v":20.733195879581199},{"$f":"SUM(Y229:Y243)","v":19.391985879830671},17.658304889960714]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  Capex to Jun 2014"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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":-0.20810249126475255},{"$f":"SUM('2000:2014'!O283)","v":0},{"$f":"SUM('2000:2014'!P283)","v":0},{"$f":"SUM('2000:2014'!Q283)","v":0},{"$f":"SUM('2000:2014'!R283)","v":0},{"$f":"SUM('2000:2014'!S283)","v":0},{"$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$308","v":"High pressure mains - PE"},"$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},{"$f":"SUM('2000:2014'!S284)","v":0},{"$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$309","v":"Medium pressure mains"},"$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":-1.1169912818324641},{"$f":"SUM('2000:2014'!O285)","v":0},{"$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$310","v":"Medium/low pressure mains"},"$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":-3.086235375790009E-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$311","v":"Low pressure mains"},"$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},{"$f":"SUM('2000:2014'!I287)","v":-0.7680597800026101},{"$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$312","v":"Regulators"},"$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":-4.0779828779955535E-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$313","v":"Secondary gate stations"},"$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},{"$f":"SUM('2000:2014'!I289)","v":-5.4686843168550957E-2},{"$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":-2.1751575519053448E-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$314","v":"Buildings"},"$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":-3.5911141344304176E-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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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},{"$f":"SUM('2000:2014'!I292)","v":-6.9960658670392206},{"$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":-1.2622187523498992E-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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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":-6.4248575276902438},{"$f":"SUM('2000:2014'!O294)","v":0},{"$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$319","v":"Full retail contestability"},"$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":-6.2339670364689315E-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$320","v":"Land"},"$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},{"$f":"SUM(F283:F297)","v":0},0,0,-7.8188124902103819,0,0,0,0,-7.8291260520012056,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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},{"$f":"SUM('2000:2014'!S324)","v":1.4349045801526721E-2},{"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},0,0,0,0,0,0,0,0,0,0,0,0,0,1.4349045801526721E-2,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM('2000:2014'!E337)","v":1.6850435740996941},{"$f":"SUM('2000:2014'!F337)","v":3.9932480761399942},{"$f":"SUM('2000:2014'!G337)","v":3.8272071489277208},{"$f":"SUM('2000:2014'!H337)","v":3.6282189927079269},{"$f":"SUM('2000:2014'!I337)","v":3.4019826605237475},{"$f":"SUM('2000:2014'!J337)","v":3.9504112577966488},{"$f":"SUM('2000:2014'!K337)","v":5.6459539083796093},{"$f":"SUM('2000:2014'!L337)","v":7.4005710307682886},{"$f":"SUM('2000:2014'!M337)","v":11.057781943288241},{"$f":"SUM('2000:2014'!N337)","v":22.840473085794294},{"$f":"SUM('2000:2014'!O337)","v":31.09674924540537},{"$f":"SUM('2000:2014'!P337)","v":33.818664250157482},{"$f":"SUM('2000:2014'!Q337)","v":36.880352947250174},{"$f":"SUM('2000:2014'!R337)","v":51.334360678429},{"$f":"SUM('2000:2014'!S337)","v":51.980675271795064},{"$f":"SUM('2000:2014'!T337)","v":51.638593577426008},{"$f":"SUM('2000:2014'!U337)","v":51.296511883056937},{"$f":"SUM('2000:2014'!V337)","v":50.954430188687887},{"$f":"SUM('2000:2014'!W337)","v":50.270266799949773},{"$f":"SUM('2000:2014'!X337)","v":49.586103411211646},{"$f":"SUM('2000:2014'!Y337)","v":48.901940022473546},{"$f":"SUM('2000:2014'!Z337)","v":48.217776633735419}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM('2000:2014'!E338)","v":0},{"$f":"SUM('2000:2014'!F338)","v":0},{"$f":"SUM('2000:2014'!G338)","v":0},{"$f":"SUM('2000:2014'!H338)","v":0},{"$f":"SUM('2000:2014'!I338)","v":0},{"$f":"SUM('2000:2014'!J338)","v":0},{"$f":"SUM('2000:2014'!K338)","v":0},{"$f":"SUM('2000:2014'!L338)","v":0},{"$f":"SUM('2000:2014'!M338)","v":0},{"$f":"SUM('2000:2014'!N338)","v":0},{"$f":"SUM('2000:2014'!O338)","v":0.50735202708424076},{"$f":"SUM('2000:2014'!P338)","v":1.1095646298839998},{"$f":"SUM('2000:2014'!Q338)","v":0.64295188928639035},{"$f":"SUM('2000:2014'!R338)","v":6.5225029844323057},{"$f":"SUM('2000:2014'!S338)","v":10.136750344432306},{"$f":"SUM('2000:2014'!T338)","v":10.513605157329286},{"$f":"SUM('2000:2014'!U338)","v":10.423847229628656},{"$f":"SUM('2000:2014'!V338)","v":10.334089301928026},{"$f":"SUM('2000:2014'!W338)","v":10.154573446526765},{"$f":"SUM('2000:2014'!X338)","v":9.9750575911255055},{"$f":"SUM('2000:2014'!Y338)","v":9.795541735724246},{"$f":"SUM('2000:2014'!Z338)","v":9.6160258803229866}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E339)","v":7.0586153787354808},{"$f":"SUM('2000:2014'!F339)","v":11.785915480024322},{"$f":"SUM('2000:2014'!G339)","v":17.156655983591179},{"$f":"SUM('2000:2014'!H339)","v":25.797431132277126},{"$f":"SUM('2000:2014'!I339)","v":37.13743189771612},{"$f":"SUM('2000:2014'!J339)","v":36.48495871827415},{"$f":"SUM('2000:2014'!K339)","v":35.711935965147902},{"$f":"SUM('2000:2014'!L339)","v":34.826367307877106},{"$f":"SUM('2000:2014'!M339)","v":33.845913397519048},{"$f":"SUM('2000:2014'!N339)","v":33.87506600050628},{"$f":"SUM('2000:2014'!O339)","v":33.87506600050628},{"$f":"SUM('2000:2014'!P339)","v":33.87506600050628},{"$f":"SUM('2000:2014'!Q339)","v":33.87506600050628},{"$f":"SUM('2000:2014'!R339)","v":33.87506600050628},{"$f":"SUM('2000:2014'!S339)","v":33.87506600050628},{"$f":"SUM('2000:2014'!T339)","v":33.87506600050628},{"$f":"SUM('2000:2014'!U339)","v":33.87506600050628},{"$f":"SUM('2000:2014'!V339)","v":33.87506600050628},{"$f":"SUM('2000:2014'!W339)","v":33.87506600050628},{"$f":"SUM('2000:2014'!X339)","v":33.87506600050628},{"$f":"SUM('2000:2014'!Y339)","v":33.87506600050628},{"$f":"SUM('2000:2014'!Z339)","v":33.87506600050628}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E340)","v":2.8016617346217045},{"$f":"SUM('2000:2014'!F340)","v":4.456164304852992},{"$f":"SUM('2000:2014'!G340)","v":4.5627134047699869},{"$f":"SUM('2000:2014'!H340)","v":4.5592743556265942},{"$f":"SUM('2000:2014'!I340)","v":4.6018170964355098},{"$f":"SUM('2000:2014'!J340)","v":13.386069774203992},{"$f":"SUM('2000:2014'!K340)","v":23.301828759216974},{"$f":"SUM('2000:2014'!L340)","v":37.930285464596281},{"$f":"SUM('2000:2014'!M340)","v":50.776494098382393},{"$f":"SUM('2000:2014'!N340)","v":60.221897214501581},{"$f":"SUM('2000:2014'!O340)","v":64.545691347172422},{"$f":"SUM('2000:2014'!P340)","v":73.131028403229493},{"$f":"SUM('2000:2014'!Q340)","v":82.421817316357206},{"$f":"SUM('2000:2014'!R340)","v":102.95698501621013},{"$f":"SUM('2000:2014'!S340)","v":117.38345476076574},{"$f":"SUM('2000:2014'!T340)","v":115.99017992451988},{"$f":"SUM('2000:2014'!U340)","v":114.59690508827404},{"$f":"SUM('2000:2014'!V340)","v":113.20363025202818},{"$f":"SUM('2000:2014'!W340)","v":110.41708057953646},{"$f":"SUM('2000:2014'!X340)","v":107.63053090704474},{"$f":"SUM('2000:2014'!Y340)","v":104.84398123455301},{"$f":"SUM('2000:2014'!Z340)","v":102.05743156206128}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E341)","v":-3.1820591132784362E-2},{"$f":"SUM('2000:2014'!F341)","v":-0.12306843633194969},{"$f":"SUM('2000:2014'!G341)","v":-0.27524794554423959},{"$f":"SUM('2000:2014'!H341)","v":-0.48961016755012782},{"$f":"SUM('2000:2014'!I341)","v":0},{"$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$312","v":"Regulators"},"$m",null,{"$f":"SUM('2000:2014'!E342)","v":0.19433899204173993},{"$f":"SUM('2000:2014'!F342)","v":0.36005559564720024},{"$f":"SUM('2000:2014'!G342)","v":0.31611162077699201},{"$f":"SUM('2000:2014'!H342)","v":0.24316184595134976},{"$f":"SUM('2000:2014'!I342)","v":0.17370792265367957},{"$f":"SUM('2000:2014'!J342)","v":0.2877092877411711},{"$f":"SUM('2000:2014'!K342)","v":1.1688130833231143},{"$f":"SUM('2000:2014'!L342)","v":1.8855441095742409},{"$f":"SUM('2000:2014'!M342)","v":2.0741344516556524},{"$f":"SUM('2000:2014'!N342)","v":2.9087777118069886},{"$f":"SUM('2000:2014'!O342)","v":3.1458964323410576},{"$f":"SUM('2000:2014'!P342)","v":3.2946652555447202},{"$f":"SUM('2000:2014'!Q342)","v":3.6528983703731068},{"$f":"SUM('2000:2014'!R342)","v":4.7843900609241476},{"$f":"SUM('2000:2014'!S342)","v":5.3165487100833264},{"$f":"SUM('2000:2014'!T342)","v":5.2424884468617261},{"$f":"SUM('2000:2014'!U342)","v":5.1684281836401258},{"$f":"SUM('2000:2014'!V342)","v":5.0943679204185246},{"$f":"SUM('2000:2014'!W342)","v":4.9462473939753249},{"$f":"SUM('2000:2014'!X342)","v":4.7981268675321243},{"$f":"SUM('2000:2014'!Y342)","v":4.6500063410889227},{"$f":"SUM('2000:2014'!Z342)","v":4.501885814645723}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,{"$f":"SUM('2000:2014'!E343)","v":2.0246866454017576E-2},{"$f":"SUM('2000:2014'!F343)","v":1.4341606756018631E-2},{"$f":"SUM('2000:2014'!G343)","v":-8.6678729758752852E-3},{"$f":"SUM('2000:2014'!H343)","v":-3.1677356313379049E-2},{"$f":"SUM('2000:2014'!I343)","v":0},{"$f":"SUM('2000:2014'!J343)","v":0},{"$f":"SUM('2000:2014'!K343)","v":-2.4759282566482924E-4},{"$f":"SUM('2000:2014'!L343)","v":-7.3821876429163314E-4},{"$f":"SUM('2000:2014'!M343)","v":1.2651450692558745E-2},{"$f":"SUM('2000:2014'!N343)","v":1.8752130901015593},{"$f":"SUM('2000:2014'!O343)","v":3.7186871115317963},{"$f":"SUM('2000:2014'!P343)","v":3.8072840364376765},{"$f":"SUM('2000:2014'!Q343)","v":3.9376428550367644},{"$f":"SUM('2000:2014'!R343)","v":3.8265638216128552},{"$f":"SUM('2000:2014'!S343)","v":3.7120636989768832},{"$f":"SUM('2000:2014'!T343)","v":3.6604198873444065},{"$f":"SUM('2000:2014'!U343)","v":3.6087760757119303},{"$f":"SUM('2000:2014'!V343)","v":3.5571322640794545},{"$f":"SUM('2000:2014'!W343)","v":3.4538446408145016},{"$f":"SUM('2000:2014'!X343)","v":3.3505570175495496},{"$f":"SUM('2000:2014'!Y343)","v":3.2472693942845972},{"$f":"SUM('2000:2014'!Z343)","v":3.1439817710196438}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"SUM('2000:2014'!E344)","v":-1.9558085583062752E-3},{"$f":"SUM('2000:2014'!F344)","v":7.4856693079311434E-2},{"$f":"SUM('2000:2014'!G344)","v":6.5115781459266248E-2},{"$f":"SUM('2000:2014'!H344)","v":5.1510777179941132E-2},{"$f":"SUM('2000:2014'!I344)","v":3.4060529473820371E-2},{"$f":"SUM('2000:2014'!J344)","v":3.1993769999627865E-2},{"$f":"SUM('2000:2014'!K344)","v":2.9508051409694695E-2},{"$f":"SUM('2000:2014'!L344)","v":7.3519202485845953E-2},{"$f":"SUM('2000:2014'!M344)","v":0.20140524530489012},{"$f":"SUM('2000:2014'!N344)","v":0.40252847906539196},{"$f":"SUM('2000:2014'!O344)","v":0.51445919934329021},{"$f":"SUM('2000:2014'!P344)","v":1.6667846773841986},{"$f":"SUM('2000:2014'!Q344)","v":2.3680258008937001},{"$f":"SUM('2000:2014'!R344)","v":6.544297242024065},{"$f":"SUM('2000:2014'!S344)","v":16.63510385403033},{"$f":"SUM('2000:2014'!T344)","v":16.423521210502575},{"$f":"SUM('2000:2014'!U344)","v":16.211938566974823},{"$f":"SUM('2000:2014'!V344)","v":16.000355923447067},{"$f":"SUM('2000:2014'!W344)","v":15.577190636391563},{"$f":"SUM('2000:2014'!X344)","v":15.154025349336056},{"$f":"SUM('2000:2014'!Y344)","v":14.73086006228055},{"$f":"SUM('2000:2014'!Z344)","v":14.307694775225045}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,{"$f":"SUM('2000:2014'!E345)","v":16.911364968468359},{"$f":"SUM('2000:2014'!F345)","v":29.669212493540563},{"$f":"SUM('2000:2014'!G345)","v":53.00427023246462},{"$f":"SUM('2000:2014'!H345)","v":74.542635155153988},{"$f":"SUM('2000:2014'!I345)","v":93.119940815574779},{"$f":"SUM('2000:2014'!J345)","v":109.93067554238266},{"$f":"SUM('2000:2014'!K345)","v":129.42373110446977},{"$f":"SUM('2000:2014'!L345)","v":145.12537197090799},{"$f":"SUM('2000:2014'!M345)","v":158.12259301145625},{"$f":"SUM('2000:2014'!N345)","v":171.73951274916732},{"$f":"SUM('2000:2014'!O345)","v":177.14327065494606},{"$f":"SUM('2000:2014'!P345)","v":189.2952978391132},{"$f":"SUM('2000:2014'!Q345)","v":198.23219210281223},{"$f":"SUM('2000:2014'!R345)","v":208.39770753881976},{"$f":"SUM('2000:2014'!S345)","v":226.62054724318989},{"$f":"SUM('2000:2014'!T345)","v":220.49762370162696},{"$f":"SUM('2000:2014'!U345)","v":214.37470016006404},{"$f":"SUM('2000:2014'!V345)","v":208.25177661850114},{"$f":"SUM('2000:2014'!W345)","v":196.00592953537523},{"$f":"SUM('2000:2014'!X345)","v":183.76008245224941},{"$f":"SUM('2000:2014'!Y345)","v":171.51423536912353},{"$f":"SUM('2000:2014'!Z345)","v":159.26838828599767}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM('2000:2014'!E346)","v":0.69487918791812697},{"$f":"SUM('2000:2014'!F346)","v":-0.58987275627093227},{"$f":"SUM('2000:2014'!G346)","v":-2.5123082081497072},{"$f":"SUM('2000:2014'!H346)","v":-4.5315755212913542},{"$f":"SUM('2000:2014'!I346)","v":-8.3266726846886741E-17},{"$f":"SUM('2000:2014'!J346)","v":-8.3266726846886741E-17},{"$f":"SUM('2000:2014'!K346)","v":-5.7012253132470367E-16},{"$f":"SUM('2000:2014'!L346)","v":-5.7012253132470367E-16},{"$f":"SUM('2000:2014'!M346)","v":-5.7012253132470367E-16},{"$f":"SUM('2000:2014'!N346)","v":-4.4390065608971377E-16},{"$f":"SUM('2000:2014'!O346)","v":-4.4390065608971377E-16},{"$f":"SUM('2000:2014'!P346)","v":0.22179260970339845},{"$f":"SUM('2000:2014'!Q346)","v":0.55865800102351204},{"$f":"SUM('2000:2014'!R346)","v":1.3088417015307869},{"$f":"SUM('2000:2014'!S346)","v":2.5683482998282559},{"$f":"SUM('2000:2014'!T346)","v":2.4301690858435006},{"$f":"SUM('2000:2014'!U346)","v":2.2919898718587448},{"$f":"SUM('2000:2014'!V346)","v":2.1538106578739891},{"$f":"SUM('2000:2014'!W346)","v":1.877452229904478},{"$f":"SUM('2000:2014'!X346)","v":1.601093801934967},{"$f":"SUM('2000:2014'!Y346)","v":1.3247353739654555},{"$f":"SUM('2000:2014'!Z346)","v":1.0483769459959444}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$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":0.51289599905562977},{"$f":"SUM('2000:2014'!Q347)","v":1.3088854478980714},{"$f":"SUM('2000:2014'!R347)","v":4.5959487906916259},{"$f":"SUM('2000:2014'!S347)","v":8.3732497942327431},{"$f":"SUM('2000:2014'!T347)","v":7.3237478681251229},{"$f":"SUM('2000:2014'!U347)","v":6.2742459420175027},{"$f":"SUM('2000:2014'!V347)","v":5.2247440159098817},{"$f":"SUM('2000:2014'!W347)","v":3.2539641634585483},{"$f":"SUM('2000:2014'!X347)","v":1.5440732189115294},{"$f":"SUM('2000:2014'!Y347)","v":0.3777301003541117},{"$f":"SUM('2000:2014'!Z347)","v":0}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,{"$f":"SUM('2000:2014'!E348)","v":4.629901822099785},{"$f":"SUM('2000:2014'!F348)","v":5.5007915039836615},{"$f":"SUM('2000:2014'!G348)","v":5.9915680174511827},{"$f":"SUM('2000:2014'!H348)","v":6.4442060948704505},{"$f":"SUM('2000:2014'!I348)","v":7.7263587945975081},{"$f":"SUM('2000:2014'!J348)","v":6.6492930301629594},{"$f":"SUM('2000:2014'!K348)","v":4.2487202341784966},{"$f":"SUM('2000:2014'!L348)","v":1.1056191174251131},{"$f":"SUM('2000:2014'!M348)","v":0.26282053031852159},{"$f":"SUM('2000:2014'!N348)","v":4.1388731820451774},{"$f":"SUM('2000:2014'!O348)","v":5.5668828764514311},{"$f":"SUM('2000:2014'!P348)","v":8.2750198084162889},{"$f":"SUM('2000:2014'!Q348)","v":8.899199662797562},{"$f":"SUM('2000:2014'!R348)","v":10.693061736427204},{"$f":"SUM('2000:2014'!S348)","v":10.736337396786546},{"$f":"SUM('2000:2014'!T348)","v":9.8417615855639866},{"$f":"SUM('2000:2014'!U348)","v":8.3010837208163526},{"$f":"SUM('2000:2014'!V348)","v":6.7604058560687195},{"$f":"SUM('2000:2014'!W348)","v":3.9884988924436771},{"$f":"SUM('2000:2014'!X348)","v":1.8122018218996188},{"$f":"SUM('2000:2014'!Y348)","v":0.43356692511648498},{"$f":"SUM('2000:2014'!Z348)","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,{"$f":"SUM('2000:2014'!E349)","v":1.580213405548076E-4},{"$f":"SUM('2000:2014'!F349)","v":5.9824085417465164E-3},{"$f":"SUM('2000:2014'!G349)","v":2.3397788689460843},{"$f":"SUM('2000:2014'!H349)","v":6.4164555879481071},{"$f":"SUM('2000:2014'!I349)","v":15.516013976939744},{"$f":"SUM('2000:2014'!J349)","v":12.412811181551795},{"$f":"SUM('2000:2014'!K349)","v":9.3096083861638466},{"$f":"SUM('2000:2014'!L349)","v":6.2064055907758977},{"$f":"SUM('2000:2014'!M349)","v":3.1032027953879489},{"$f":"SUM('2000:2014'!N349)","v":1.2342768652066944E-15},{"$f":"SUM('2000:2014'!O349)","v":1.2342540357375668E-15},{"$f":"SUM('2000:2014'!P349)","v":1.2342540357375668E-15},{"$f":"SUM('2000:2014'!Q349)","v":1.2342540357375668E-15},{"$f":"SUM('2000:2014'!R349)","v":1.2342540357375668E-15},{"$f":"SUM('2000:2014'!S349)","v":1.2342540357375668E-15},{"$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$320","v":"Land"},"$m",null,{"$f":"SUM('2000:2014'!E350)","v":0.34775570049468357},{"$f":"SUM('2000:2014'!F350)","v":0.60574429692836862},{"$f":"SUM('2000:2014'!G350)","v":0.60574429692836862},{"$f":"SUM('2000:2014'!H350)","v":0.60574429692836862},{"$f":"SUM('2000:2014'!I350)","v":0.60574429692836862},{"$f":"SUM('2000:2014'!J350)","v":0.60574429692836862},{"$f":"SUM('2000:2014'!K350)","v":0.60574429692836862},{"$f":"SUM('2000:2014'!L350)","v":0.60574429692836862},{"$f":"SUM('2000:2014'!M350)","v":0.60574429692836862},{"$f":"SUM('2000:2014'!N350)","v":0.60574429692836862},{"$f":"SUM('2000:2014'!O350)","v":0.60574429692836862},{"$f":"SUM('2000:2014'!P350)","v":0.60574429692836862},{"$f":"SUM('2000:2014'!Q350)","v":0.60574429692836862},{"$f":"SUM('2000:2014'!R350)","v":0.60574429692836862},{"$f":"SUM('2000:2014'!S350)","v":0.60574429692836862},{"$f":"SUM('2000:2014'!T350)","v":0.60574429692836862},{"$f":"SUM('2000:2014'!U350)","v":0.60574429692836862},{"$f":"SUM('2000:2014'!V350)","v":0.60574429692836862},{"$f":"SUM('2000:2014'!W350)","v":0.60574429692836862},{"$f":"SUM('2000:2014'!X350)","v":0.60574429692836862},{"$f":"SUM('2000:2014'!Y350)","v":0.60574429692836862},{"$f":"SUM('2000:2014'!Z350)","v":0.60574429692836862}]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E337:E351)","v":34.310189846583043},{"$f":"SUM(F337:F351)","v":55.753371266891307},85.072941328645584,117.23577519348899,162.3170579908433,183.73966685904139,209.44559619639216,235.15868987257483,260.0627412209339,298.60808580991699,320.71979919171036,349.61380780636074,373.38343469116342,435.44546986853658,487.94388967155572,478.04292074257808,467.02923701947782,456.0155532963775,434.42585861581091,413.69266273622981,394.30067685639909,376.64237196643836]
[]
[null,"check",{"$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$73)^(T$6)-1","v":1.2422836565829209E-2},{"$f":"(1+Inputs!U$73)^(U$6)-1","v":1.2422836565829209E-2},{"$f":"(1+Inputs!V$73)^(V$6)-1","v":1.2422836565829209E-2},{"$f":"(1+Inputs!W$73)^(W$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!X$73)^(X$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!Y$73)^(Y$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!Z$73)^(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$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2000:2014'!T363)","v":0.64574743348294983},{"$f":"SUM('2000:2014'!U363)","v":0},{"$f":"SUM('2000:2014'!V363)","v":1.3070022846481864},{"$f":"SUM('2000:2014'!W363)","v":1.3219278616476851},{"$f":"SUM('2000:2014'!X363)","v":1.336782841069253},{"$f":"SUM('2000:2014'!Y363)","v":1.3515543645483699},{"$f":"SUM('2000:2014'!Z363)","v":1.3662289749257741}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2000:2014'!T364)","v":0.12592719283749548},{"$f":"SUM('2000:2014'!U364)","v":0},{"$f":"SUM('2000:2014'!V364)","v":0.26610534889791021},{"$f":"SUM('2000:2014'!W364)","v":0.26810074261230221},{"$f":"SUM('2000:2014'!X364)","v":0.27002959016935252},{"$f":"SUM('2000:2014'!Y364)","v":0.27188731714012271},{"$f":"SUM('2000:2014'!Z364)","v":0.27366916196557556}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2000:2014'!T365)","v":0.42082440858096726},{"$f":"SUM('2000:2014'!U365)","v":0},{"$f":"SUM('2000:2014'!V365)","v":0.85739726022717822},{"$f":"SUM('2000:2014'!W365)","v":0.87883219173285754},{"$f":"SUM('2000:2014'!X365)","v":0.90080299652617901},{"$f":"SUM('2000:2014'!Y365)","v":0.92332307143933334},{"$f":"SUM('2000:2014'!Z365)","v":0.94640614822531655}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2000:2014'!T366)","v":1.4582354740253995},{"$f":"SUM('2000:2014'!U366)","v":0},{"$f":"SUM('2000:2014'!V366)","v":2.9357776743240729},{"$f":"SUM('2000:2014'!W366)","v":2.9368797240134987},{"$f":"SUM('2000:2014'!X366)","v":2.9362020151409434},{"$f":"SUM('2000:2014'!Y366)","v":2.9336548709972519},{"$f":"SUM('2000:2014'!Z366)","v":2.9291452433869125}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2000:2014'!T368)","v":6.6046615719635271E-2},{"$f":"SUM('2000:2014'!U368)","v":0},{"$f":"SUM('2000:2014'!V368)","v":0.13269037560088295},{"$f":"SUM('2000:2014'!W368)","v":0.13216489452531427},{"$f":"SUM('2000:2014'!X368)","v":0.13153020791121658},{"$f":"SUM('2000:2014'!Y368)","v":0.13078118390733573},{"$f":"SUM('2000:2014'!Z368)","v":0.1299125023233163}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2000:2014'!T369)","v":4.6114360654337258E-2},{"$f":"SUM('2000:2014'!U369)","v":0},{"$f":"SUM('2000:2014'!V369)","v":9.2647317134179605E-2},{"$f":"SUM('2000:2014'!W369)","v":9.2283874631502921E-2},{"$f":"SUM('2000:2014'!X369)","v":9.184435543048354E-2},{"$f":"SUM('2000:2014'!Y369)","v":9.1325182847768485E-2},{"$f":"SUM('2000:2014'!Z369)","v":9.0722648913773657E-2}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2000:2014'!T370)","v":0.20665517643421438},{"$f":"SUM('2000:2014'!U370)","v":0},{"$f":"SUM('2000:2014'!V370)","v":0.41568869825840055},{"$f":"SUM('2000:2014'!W370)","v":0.41510259683327677},{"$f":"SUM('2000:2014'!X370)","v":0.41422738490048533},{"$f":"SUM('2000:2014'!Y370)","v":0.41304897324803347},{"$f":"SUM('2000:2014'!Z370)","v":0.41155274889739629}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2000:2014'!T371)","v":2.8152700208609254},{"$f":"SUM('2000:2014'!U371)","v":0},{"$f":"SUM('2000:2014'!V371)","v":5.5809207411006287},{"$f":"SUM('2000:2014'!W371)","v":5.4027456441018726},{"$f":"SUM('2000:2014'!X371)","v":5.2121737167899909},{"$f":"SUM('2000:2014'!Y371)","v":5.0086964770849525},{"$f":"SUM('2000:2014'!Z371)","v":4.7917877668216668}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2000:2014'!T372)","v":3.190617117289174E-2},{"$f":"SUM('2000:2014'!U372)","v":0},{"$f":"SUM('2000:2014'!V372)","v":6.1508966980606407E-2},{"$f":"SUM('2000:2014'!W372)","v":5.5877031826556345E-2},{"$f":"SUM('2000:2014'!X372)","v":4.992505681044089E-2},{"$f":"SUM('2000:2014'!Y372)","v":4.364055989862807E-2},{"$f":"SUM('2000:2014'!Z372)","v":3.7010634980718077E-2}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2000:2014'!T373)","v":0.10401951371861642},{"$f":"SUM('2000:2014'!U373)","v":0},{"$f":"SUM('2000:2014'!V373)","v":0.18536823977350389},{"$f":"SUM('2000:2014'!W373)","v":0.13554728527101878},{"$f":"SUM('2000:2014'!X373)","v":8.652915005356604E-2},{"$f":"SUM('2000:2014'!Y373)","v":4.2086366030734929E-2},{"$f":"SUM('2000:2014'!Z373)","v":1.0553074327281141E-2}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2000:2014'!T374)","v":0.13337576479587948},{"$f":"SUM('2000:2014'!U374)","v":0},{"$f":"SUM('2000:2014'!V374)","v":0.24910060453153168},{"$f":"SUM('2000:2014'!W374)","v":0.17538747512414354},{"$f":"SUM('2000:2014'!X374)","v":0.1060618377511327},{"$f":"SUM('2000:2014'!Y374)","v":4.9394671356191674E-2},{"$f":"SUM('2000:2014'!Z374)","v":1.2113051044424606E-2}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2000:2014'!T375)","v":1.5332936166682914E-17},{"$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$320","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2000:2014'!T376)","v":7.5250624014242436E-3},{"$f":"SUM('2000:2014'!U376)","v":0},{"$f":"SUM('2000:2014'!V376)","v":1.5331733983244767E-2},{"$f":"SUM('2000:2014'!W376)","v":1.5715027332825884E-2},{"$f":"SUM('2000:2014'!X376)","v":1.6107903016146532E-2},{"$f":"SUM('2000:2014'!Y376)","v":1.6510600591550195E-2},{"$f":"SUM('2000:2014'!Z376)","v":1.6923365606338947E-2}]
[]
[null,"Total Inflation on Asset Base","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T363:T376)","v":6.0616471946847357},{"$f":"SUM(U363:U376)","v":0},12.099539245460328,11.830564349652855,11.552217055569193,11.275903639090274,11.016025321418494]
[]
[null,"Nominal  Depreciation"]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2000:2014'!T381)","v":0.3463313193503656},{"$f":"SUM('2000:2014'!U381)","v":0.35498960233412535},{"$f":"SUM('2000:2014'!V381)","v":0.35498960233412535},{"$f":"SUM('2000:2014'!W381)","v":0.72772868478495689},{"$f":"SUM('2000:2014'!X381)","v":0.74592190190458063},{"$f":"SUM('2000:2014'!Y381)","v":0.76456994945219514},{"$f":"SUM('2000:2014'!Z381)","v":0.78368419818849988}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2000:2014'!T382)","v":-0.38153641864664489},{"$f":"SUM('2000:2014'!U382)","v":9.3144800161115926E-2},{"$f":"SUM('2000:2014'!V382)","v":9.3144800161115926E-2},{"$f":"SUM('2000:2014'!W382)","v":0.19094684033028764},{"$f":"SUM('2000:2014'!X382)","v":0.19572051133854484},{"$f":"SUM('2000:2014'!Y382)","v":0.20061352412200845},{"$f":"SUM('2000:2014'!Z382)","v":0.20562886222505861}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2000:2014'!T384)","v":1.4105832618278236},{"$f":"SUM('2000:2014'!U384)","v":1.4458478433735189},{"$f":"SUM('2000:2014'!V384)","v":1.4458478433735191},{"$f":"SUM('2000:2014'!W384)","v":2.9639880789157136},{"$f":"SUM('2000:2014'!X384)","v":3.0380877808886071},{"$f":"SUM('2000:2014'!Y384)","v":3.1140399754108214},{"$f":"SUM('2000:2014'!Z384)","v":3.1918909747960917}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2000:2014'!T386)","v":7.4980301767624463E-2},{"$f":"SUM('2000:2014'!U386)","v":7.6854809311815153E-2},{"$f":"SUM('2000:2014'!V386)","v":7.6854809311815153E-2},{"$f":"SUM('2000:2014'!W386)","v":0.15755235908922105},{"$f":"SUM('2000:2014'!X386)","v":0.16149116806645161},{"$f":"SUM('2000:2014'!Y386)","v":0.16552844726811286},{"$f":"SUM('2000:2014'!Z386)","v":0.16966665844981565}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2000:2014'!T387)","v":5.2285374264022966E-2},{"$f":"SUM('2000:2014'!U387)","v":5.3592508620623536E-2},{"$f":"SUM('2000:2014'!V387)","v":5.3592508620623536E-2},{"$f":"SUM('2000:2014'!W387)","v":0.10986464267227825},{"$f":"SUM('2000:2014'!X387)","v":0.11261125873908522},{"$f":"SUM('2000:2014'!Y387)","v":0.11542654020756229},{"$f":"SUM('2000:2014'!Z387)","v":0.11831220371275136}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2000:2014'!T388)","v":0.21421110012846406},{"$f":"SUM('2000:2014'!U388)","v":0.21956637763167569},{"$f":"SUM('2000:2014'!V388)","v":0.21956637763167569},{"$f":"SUM('2000:2014'!W388)","v":0.45011107414493512},{"$f":"SUM('2000:2014'!X388)","v":0.46136385099855842},{"$f":"SUM('2000:2014'!Y388)","v":0.4728979472735223},{"$f":"SUM('2000:2014'!Z388)","v":0.48472039595536032}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2000:2014'!T389)","v":6.1989876200248331},{"$f":"SUM('2000:2014'!U389)","v":6.3539623105254535},{"$f":"SUM('2000:2014'!V389)","v":6.3539623105254535},{"$f":"SUM('2000:2014'!W389)","v":13.025622736577178},{"$f":"SUM('2000:2014'!X389)","v":13.351263304991607},{"$f":"SUM('2000:2014'!Y389)","v":13.685044887616396},{"$f":"SUM('2000:2014'!Z389)","v":14.027171009806803}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2000:2014'!T390)","v":0.13989579177688252},{"$f":"SUM('2000:2014'!U390)","v":0.14339318657130506},{"$f":"SUM('2000:2014'!V390)","v":0.14339318657130504},{"$f":"SUM('2000:2014'!W390)","v":0.2939560324711753},{"$f":"SUM('2000:2014'!X390)","v":0.30130493328295466},{"$f":"SUM('2000:2014'!Y390)","v":0.30883755661502849},{"$f":"SUM('2000:2014'!Z390)","v":0.31655849553040416}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2000:2014'!T391)","v":1.0625397170111786},{"$f":"SUM('2000:2014'!U391)","v":1.0891032099364577},{"$f":"SUM('2000:2014'!V391)","v":1.0891032099364577},{"$f":"SUM('2000:2014'!W391)","v":2.0962726939691341},{"$f":"SUM('2000:2014'!X391)","v":1.864240510966817},{"$f":"SUM('2000:2014'!Y391)","v":1.3034180341688912},{"$f":"SUM('2000:2014'!Z391)","v":0.43267604741852833}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2000:2014'!T392)","v":0.90568898032112322},{"$f":"SUM('2000:2014'!U392)","v":1.5988128904135332},{"$f":"SUM('2000:2014'!V392)","v":1.5988128904135332},{"$f":"SUM('2000:2014'!W392)","v":2.948412970044588},{"$f":"SUM('2000:2014'!X392)","v":2.3727484935487815},{"$f":"SUM('2000:2014'!Y392)","v":1.5406594838268797},{"$f":"SUM('2000:2014'!Z392)","v":0.49663509282141266}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2000:2014'!T393)","v":1.2495869719042495E-15},{"$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$320","v":"Land"},"$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,{"$f":"SUM(T381:T394)","v":10.023967047825675},{"$f":"SUM(U381:U394)","v":11.429267538879625},11.429267538879625,22.964456112999471,22.604753714725984,21.671036345961419,20.226943938904729]
[]
[null,"Nominal  Depreciation per tariff variaton"]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM('2000:2014'!E417)","v":0},{"$f":"E561","v":1.6850435740996941},{"$f":"F561","v":3.9932480761399942},3.8272071489277208,3.6282189927079269,3.4019826605237475,3.9504112577966488,5.6459539083796093,7.4005710307682886,11.057781943288241,22.840473085794294,31.09674924540537,33.818664250157482,36.880352947250174,51.334360678429,51.980675271795064,52.280091385927648,51.925101783593519,{"$f":"V561","v":52.877114465907582},53.471313642770305,54.062174581934975,54.649158997031158]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM('2000:2014'!E418)","v":0},{"$f":"E562","v":0},0,0,0,0,0,0,0,0,0,0.50735202708424076,1.1095646298839998,0.64295188928639035,6.5225029844323057,10.136750344432306,10.644213955916445,10.55106915575533,10.724029704492125,10.801183606774138,10.875492685604947,10.946766478623061]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E419)","v":0},7.0586153787354808,11.785915480024322,17.156655983591179,25.797431132277126,37.13743189771612,36.48495871827415,35.711935965147902,34.826367307877106,33.845913397519048,33.87506600050628,33.87506600050628,33.87506600050628,33.87506600050628,33.87506600050628,33.87506600050628,34.295890409087249,34.295890409087249,35.153287669314423,36.032119861047285,36.932922857573459,37.8562459290128]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E420)","v":0},2.8016617346217045,4.456164304852992,4.5627134047699869,4.5592743556265942,4.6018170964355098,13.386069774203992,23.301828759216974,37.930285464596281,50.776494098382393,60.221897214501581,64.545691347172422,73.131028403229493,82.421817316357206,102.95698501621013,117.38345476076574,117.43110697296333,115.98525912958982,117.47518896054036,117.44808060563817,117.34619483989049,117.16580973547693]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E421)","v":0},-3.1820591132784362E-2,-0.12306843633194969,-0.27524794554423959,-0.48961016755012782,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,{"$f":"SUM('2000:2014'!E422)","v":0},0.19433899204173993,0.36005559564720024,0.31611162077699201,0.24316184595134976,0.17370792265367957,0.2877092877411711,1.1688130833231143,1.8855441095742409,2.0741344516556524,2.9087777118069886,3.1458964323410576,3.2946652555447202,3.6528983703731068,4.7843900609241476,5.3165487100833264,5.3076150240353366,5.2307602147235217,5.286595781012589,5.2612083164486823,5.2312473562934478,5.1965000929326708]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,{"$f":"SUM('2000:2014'!E423)","v":0},2.0246866454017576E-2,1.4341606756018631E-2,-8.6678729758752852E-3,-3.1677356313379049E-2,0,0,-2.4759282566482924E-4,-7.3821876429163314E-4,1.2651450692558745E-2,1.8752130901015593,3.7186871115317963,3.8072840364376765,3.9376428550367644,3.8265638216128552,3.7120636989768832,3.7058926853671972,3.6523001767465733,3.6913549852601295,3.6737742172193548,3.6530073139107526,3.6289059565509589]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"SUM('2000:2014'!E424)","v":0},-1.9558085583062752E-3,7.4856693079311434E-2,6.5115781459266248E-2,5.1510777179941132E-2,3.4060529473820371E-2,3.1993769999627865E-2,2.9508051409694695E-2,7.3519202485845953E-2,0.20140524530489012,0.40252847906539196,0.51445919934329021,1.6667846773841986,2.3680258008937001,6.544297242024065,16.63510385403033,16.627547930336082,16.407981552704406,16.60410387333113,16.56909539601947,16.521958929921396,16.462109955895908]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,{"$f":"SUM('2000:2014'!E425)","v":0},16.911364968468359,29.669212493540563,53.00427023246462,74.542635155153988,93.119940815574779,109.93067554238266,129.42373110446977,145.12537197090799,158.12259301145625,171.73951274916732,177.14327065494606,189.2952978391132,198.23219210281223,208.39770753881976,226.62054724318989,223.23682964402593,216.88286733350051,216.10982576407568,208.48694867160037,200.34785908339876,191.67151067286733]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM('2000:2014'!E426)","v":0},0.69487918791812697,-0.58987275627093227,-2.5123082081497072,-4.5315755212913542,-8.3266726846886741E-17,-8.3266726846886741E-17,-5.7012253132470367E-16,-5.7012253132470367E-16,-5.7012253132470367E-16,-4.4390065608971377E-16,-4.4390065608971377E-16,0.22179260970339845,0.55865800102351204,1.3088417015307869,2.5683482998282559,2.4603586792242651,2.3169654926529599,2.2350812730622618,1.9970022724176426,1.7456223959451289,1.4804253992287284]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,{"$f":"SUM('2000:2014'!E427)","v":0},0,0,0,0,0,0,0,0,0,0,0,0.51289599905562977,1.3088854478980714,4.5959487906916259,8.3732497942327431,7.4147295909401816,6.3256263810037243,5.4218914108407699,3.4611660021426545,1.6834546412294034,0.42212297309124713]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,{"$f":"SUM('2000:2014'!E428)","v":0},4.629901822099785,5.5007915039836615,5.9915680174511827,6.4442060948704505,7.7263587945975081,6.6492930301629594,4.2487202341784966,1.1056191174251131,0.26282053031852159,4.1388731820451774,5.5668828764514311,8.2750198084162889,8.899199662797562,10.693061736427204,10.736337396786546,9.9640241812613013,8.3652112908477694,7.0154990049657675,4.2424735100453228,1.975786854247674,0.48452204177698599]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,{"$f":"SUM('2000:2014'!E429)","v":0},1.580213405548076E-4,5.9824085417465164E-3,2.3397788689460843,6.4164555879481071,15.516013976939744,12.412811181551795,9.3096083861638466,6.2064055907758977,3.1032027953879489,1.2342768652066944E-15,1.2342540357375668E-15,1.2342540357375668E-15,1.2342540357375668E-15,1.2342540357375668E-15,1.2342540357375668E-15,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,{"$f":"SUM('2000:2014'!E430)","v":0},0.34775570049468357,0.60574429692836862,0.60574429692836862,0.60574429692836862,0.60574429692836862,0.60574429692836862,0.60574429692836862,0.60574429692836862,0.60574429692836862,0.60574429692836862,0.60574429692836862,0.60574429692836862,0.60574429692836862,0.60574429692836862,0.60574429692836862,0.61326935932979287,0.61326935932979287,0.62860109331303771,0.64431612064586363,0.66042402366201003,0.67693462425356032]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E417:E431)","v":0},34.310189846583043,55.753371266891307,85.072941328645584,117.23577519348899,162.3170579908433,{"$f":"SUM(K417:K431)","v":183.73966685904139},209.44559619639216,235.15868987257483,260.0627412209339,298.60808580991699,320.71979919171036,349.61380780636074,373.38343469116342,435.44546986853658,487.94388967155572,{"$f":"SUM(U417:U431)","v":483.98156981841475},{"$f":"SUM(V417:V431)","v":472.55230227953513},{"$f":"SUM(W417:W431)","v":473.22257398611578},{"$f":"SUM(X417:X431)","v":462.08868222276919},451.03614556361242,440.64101285674133]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: Capex to Jun 2014"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM('2000:2014'!E435)","v":1.7720420912163877},{"$f":"SUM('2000:2014'!F435)","v":2.4359254768241314},{"$f":"SUM('2000:2014'!G435)","v":0},{"$f":"SUM('2000:2014'!H435)","v":0},{"$f":"SUM('2000:2014'!I435)","v":0},{"$f":"SUM('2000:2014'!J435)","v":0.58349499367323943},{"$f":"SUM('2000:2014'!K435)","v":1.7377174631350314},{"$f":"SUM('2000:2014'!L435)","v":1.8057728491752587},{"$f":"SUM('2000:2014'!M435)","v":3.7173475535410416},{"$f":"SUM('2000:2014'!N435)","v":11.642785804642999},{"$f":"SUM('2000:2014'!O435)","v":8.353036510497061},{"$f":"SUM('2000:2014'!P435)","v":3.0050620247488209},{"$f":"SUM('2000:2014'!Q435)","v":3.3838378572011942},{"$f":"SUM('2000:2014'!R435)","v":14.841744558881322},{"$f":"SUM('2000:2014'!S435)","v":1.13383783},{"$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$308","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM('2000:2014'!E436)","v":0},{"$f":"SUM('2000:2014'!F436)","v":0},{"$f":"SUM('2000:2014'!G436)","v":0},{"$f":"SUM('2000:2014'!H436)","v":0},{"$f":"SUM('2000:2014'!I436)","v":0},{"$f":"SUM('2000:2014'!J436)","v":0},{"$f":"SUM('2000:2014'!K436)","v":0},{"$f":"SUM('2000:2014'!L436)","v":0},{"$f":"SUM('2000:2014'!M436)","v":0},{"$f":"SUM('2000:2014'!N436)","v":0},{"$f":"SUM('2000:2014'!O436)","v":0.50735202708424076},{"$f":"SUM('2000:2014'!P436)","v":0.60221260279975908},{"$f":"SUM('2000:2014'!Q436)","v":-0.46661274059760949},{"$f":"SUM('2000:2014'!R436)","v":5.8795510951459153},{"$f":"SUM('2000:2014'!S436)","v":3.6142473600000002},{"$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$309","v":"Medium pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E437)","v":7.3066748293232129},{"$f":"SUM('2000:2014'!F437)","v":5.0750754999522254},{"$f":"SUM('2000:2014'!G437)","v":5.7992080867512739},{"$f":"SUM('2000:2014'!H437)","v":9.1176278995161155},{"$f":"SUM('2000:2014'!I437)","v":11.84980445097521},{"$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$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E438)","v":2.8032133422484495},{"$f":"SUM('2000:2014'!F438)","v":1.6576836334385396},{"$f":"SUM('2000:2014'!G438)","v":0.10983383729159829},{"$f":"SUM('2000:2014'!H438)","v":0},{"$f":"SUM('2000:2014'!I438)","v":4.6110279277053877E-2},{"$f":"SUM('2000:2014'!J438)","v":8.861200029306076},{"$f":"SUM('2000:2014'!K438)","v":10.030756854423347},{"$f":"SUM('2000:2014'!L438)","v":14.78346306145211},{"$f":"SUM('2000:2014'!M438)","v":13.040266535181063},{"$f":"SUM('2000:2014'!N438)","v":9.6837825851604755},{"$f":"SUM('2000:2014'!O438)","v":5.1642933418456165},{"$f":"SUM('2000:2014'!P438)","v":10.367894566991481},{"$f":"SUM('2000:2014'!Q438)","v":11.289407046424301},{"$f":"SUM('2000:2014'!R438)","v":22.760513945019458},{"$f":"SUM('2000:2014'!S438)","v":16.87749797},{"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,{"$f":"SUM('2000:2014'!E440)","v":0.23738106512028401},{"$f":"SUM('2000:2014'!F440)","v":0.21807875831134707},{"$f":"SUM('2000:2014'!G440)","v":1.9464224330156665E-2},{"$f":"SUM('2000:2014'!H440)","v":0},{"$f":"SUM('2000:2014'!I440)","v":8.1714418971994239E-3},{"$f":"SUM('2000:2014'!J440)","v":0.12607875232896623},{"$f":"SUM('2000:2014'!K440)","v":0.89562942682197155},{"$f":"SUM('2000:2014'!L440)","v":0.73365981420081039},{"$f":"SUM('2000:2014'!M440)","v":0.20777208857404403},{"$f":"SUM('2000:2014'!N440)","v":0.8158213379311593},{"$f":"SUM('2000:2014'!O440)","v":0.27556266902419768},{"$f":"SUM('2000:2014'!P440)","v":0.24441462664652799},{"$f":"SUM('2000:2014'!Q440)","v":0.46120698860557768},{"$f":"SUM('2000:2014'!R440)","v":1.2409006699319067},{"$f":"SUM('2000:2014'!S440)","v":0.66340935999999984},{"$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$313","v":"Secondary gate stations"},"$m",null,{"$f":"SUM('2000:2014'!E441)","v":3.1751607436471117E-2},{"$f":"SUM('2000:2014'!F441)","v":1.7104216338144868E-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},{"$f":"SUM('2000:2014'!M441)","v":1.4108138850657233E-2},{"$f":"SUM('2000:2014'!N441)","v":1.8613857064844199},{"$f":"SUM('2000:2014'!O441)","v":1.8669186169102299},{"$f":"SUM('2000:2014'!P441)","v":0.1918006995967742},{"$f":"SUM('2000:2014'!Q441)","v":0.24546544123505976},{"$f":"SUM('2000:2014'!R441)","v":4.0275892120622573E-3},{"$f":"SUM('2000:2014'!S441)","v":6.0650000000000005E-4},{"$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$314","v":"Buildings"},"$m",null,{"$f":"SUM('2000:2014'!E442)","v":0},{"$f":"SUM('2000:2014'!F442)","v":8.26703789677002E-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":4.6908113157606637E-2},{"$f":"SUM('2000:2014'!M442)","v":0.1311685455245189},{"$f":"SUM('2000:2014'!N442)","v":0.16896966932488627},{"$f":"SUM('2000:2014'!O442)","v":0.11721184446764092},{"$f":"SUM('2000:2014'!P442)","v":1.1756235052945581},{"$f":"SUM('2000:2014'!Q442)","v":0.78228742449030553},{"$f":"SUM('2000:2014'!R442)","v":4.4451562287975666},{"$f":"SUM('2000:2014'!S442)","v":10.359691399673466},{"$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$315","v":"Meter and services pipes"},"$m",null,{"$f":"SUM('2000:2014'!E443)","v":17.686792245583966},{"$f":"SUM('2000:2014'!F443)","v":14.016205743635371},{"$f":"SUM('2000:2014'!G443)","v":25.052578934765506},{"$f":"SUM('2000:2014'!H443)","v":23.700500592601831},{"$f":"SUM('2000:2014'!I443)","v":21.165933608156383},{"$f":"SUM('2000:2014'!J443)","v":20.875615171797584},{"$f":"SUM('2000:2014'!K443)","v":24.582300855515616},{"$f":"SUM('2000:2014'!L443)","v":21.777002267746621},{"$f":"SUM('2000:2014'!M443)","v":19.842557400081009},{"$f":"SUM('2000:2014'!N443)","v":21.366146098101396},{"$f":"SUM('2000:2014'!O443)","v":9.5571665564092676},{"$f":"SUM('2000:2014'!P443)","v":20.868296319585657},{"$f":"SUM('2000:2014'!Q443)","v":18.620053795398405},{"$f":"SUM('2000:2014'!R443)","v":20.946546519863812},{"$f":"SUM('2000:2014'!S443)","v":30.096388690000005},{"$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$316","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM('2000:2014'!E444)","v":1.5958962690092984},{"$f":"SUM('2000:2014'!F444)","v":0.34208432676289741},{"$f":"SUM('2000:2014'!G444)","v":6.9515086893416648E-3},{"$f":"SUM('2000:2014'!H444)","v":0.23440186152069215},{"$f":"SUM('2000:2014'!I444)","v":0.10132461524854813},{"$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":0.2217926097033989},{"$f":"SUM('2000:2014'!Q444)","v":0.4097486453496853},{"$f":"SUM('2000:2014'!R444)","v":0.82306695453684664},{"$f":"SUM('2000:2014'!S444)","v":1.3323898523270403},{"$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$317","v":"Vehicles"},"$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":0.51289599905562977},{"$f":"SUM('2000:2014'!Q445)","v":0.7959894488424416},{"$f":"SUM('2000:2014'!R445)","v":3.2870633427935543},{"$f":"SUM('2000:2014'!S445)","v":3.7773010035411176},{"$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$318","v":"Information technology"},"$m",null,{"$f":"SUM('2000:2014'!E446)","v":4.629901822099785},{"$f":"SUM('2000:2014'!F446)","v":0.87088968188387605},{"$f":"SUM('2000:2014'!G446)","v":0.49077651346752149},{"$f":"SUM('2000:2014'!H446)","v":0.45263807741926765},{"$f":"SUM('2000:2014'!I446)","v":1.2821526997270576},{"$f":"SUM('2000:2014'!J446)","v":0.46820599448495315},{"$f":"SUM('2000:2014'!K446)","v":1.2941318109563446E-3},{"$f":"SUM('2000:2014'!L446)","v":0},{"$f":"SUM('2000:2014'!M446)","v":2.9224397354510865},{"$f":"SUM('2000:2014'!N446)","v":2.1146036555078211},{"$f":"SUM('2000:2014'!O446)","v":1.8925037507742057},{"$f":"SUM('2000:2014'!P446)","v":4.3246415871632768},{"$f":"SUM('2000:2014'!Q446)","v":3.2696333508071507},{"$f":"SUM('2000:2014'!R446)","v":5.2156488638268135},{"$f":"SUM('2000:2014'!S446)","v":4.3356692511648482},{"$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$319","v":"Full retail contestability"},"$m",null,{"$f":"SUM('2000:2014'!E447)","v":1.580213405548076E-4},{"$f":"SUM('2000:2014'!F447)","v":5.8243872011917086E-3},{"$f":"SUM('2000:2014'!G447)","v":2.3337964604043377},{"$f":"SUM('2000:2014'!H447)","v":4.0766767190020223},{"$f":"SUM('2000:2014'!I447)","v":9.0995583889916372},{"$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$320","v":"Land"},"$m",null,{"$f":"SUM('2000:2014'!E448)","v":0.34775570049468357},{"$f":"SUM('2000:2014'!F448)","v":0.25798859643368505},{"$f":"SUM('2000:2014'!G448)","v":0},{"$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":36.411566993873087},24.979530699749109,33.812609565699738,37.581845150059934,43.553055484273088,30.914594941590821,37.247698731706926,39.146806105732409,39.875659997203421,47.653494857153163,27.734045317012459,41.514634541585885,38.791017257756515,79.444219768009262,72.191039216706471,{"$f":"SUM(T435:T449)","v":0},0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  Capex to Jun 2014"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM('2000:2014'!E453)","v":8.6998517116693652E-2},{"$f":"SUM('2000:2014'!F453)","v":0.12772097478383138},{"$f":"SUM('2000:2014'!G453)","v":0.16604092721227331},{"$f":"SUM('2000:2014'!H453)","v":0.19898815621979449},{"$f":"SUM('2000:2014'!I453)","v":0.22623633218417941},{"$f":"SUM('2000:2014'!J453)","v":3.5066396400337659E-2},{"$f":"SUM('2000:2014'!K453)","v":4.2174812552070583E-2},{"$f":"SUM('2000:2014'!L453)","v":5.1155726786579862E-2},{"$f":"SUM('2000:2014'!M453)","v":6.0136641021089142E-2},{"$f":"SUM('2000:2014'!N453)","v":6.819715340169985E-2},{"$f":"SUM('2000:2014'!O453)","v":9.6760350885985474E-2},{"$f":"SUM('2000:2014'!P453)","v":0.28314701999670921},{"$f":"SUM('2000:2014'!Q453)","v":0.32214916010850192},{"$f":"SUM('2000:2014'!R453)","v":0.38773682770249818},{"$f":"SUM('2000:2014'!S453)","v":0.48752323663393921},{"$f":"SUM('2000:2014'!T453)","v":-0.29941611413258423},{"$f":"SUM('2000:2014'!U453)","v":0.35498960233412535},{"$f":"SUM('2000:2014'!V453)","v":-0.95201268231406122},{"$f":"SUM('2000:2014'!W453)","v":-0.59419917686272794},{"$f":"SUM('2000:2014'!X453)","v":-0.59086093916467231},{"$f":"SUM('2000:2014'!Y453)","v":-0.58698441509617461},{"$f":"SUM('2000:2014'!Z453)","v":-0.58254477673727412}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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":0},{"$f":"SUM('2000:2014'!Q454)","v":0},{"$f":"SUM('2000:2014'!R454)","v":0},{"$f":"SUM('2000:2014'!S454)","v":0},{"$f":"SUM('2000:2014'!T454)","v":-0.50746361148414032},{"$f":"SUM('2000:2014'!U454)","v":9.3144800161115926E-2},{"$f":"SUM('2000:2014'!V454)","v":-0.17296054873679428},{"$f":"SUM('2000:2014'!W454)","v":-7.7153902282014519E-2},{"$f":"SUM('2000:2014'!X454)","v":-7.4309078830807701E-2},{"$f":"SUM('2000:2014'!Y454)","v":-7.127379301811429E-2},{"$f":"SUM('2000:2014'!Z454)","v":-6.8040299740516952E-2}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E455)","v":0.24805945058773185},{"$f":"SUM('2000:2014'!F455)","v":0.34777539866338297},{"$f":"SUM('2000:2014'!G455)","v":0.42846758318441736},{"$f":"SUM('2000:2014'!H455)","v":0.47685275083016782},{"$f":"SUM('2000:2014'!I455)","v":0.5098036855362138},{"$f":"SUM('2000:2014'!J455)","v":0.65247317944196737},{"$f":"SUM('2000:2014'!K455)","v":0.77302275312625623},{"$f":"SUM('2000:2014'!L455)","v":0.88556865727078682},{"$f":"SUM('2000:2014'!M455)","v":0.98045391035806317},{"$f":"SUM('2000:2014'!N455)","v":1.0878386788452274},{"$f":"SUM('2000:2014'!O455)","v":0},{"$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":-0.42082440858096726},{"$f":"SUM('2000:2014'!U455)","v":0},{"$f":"SUM('2000:2014'!V455)","v":-0.85739726022717822},{"$f":"SUM('2000:2014'!W455)","v":-0.87883219173285754},{"$f":"SUM('2000:2014'!X455)","v":-0.90080299652617901},{"$f":"SUM('2000:2014'!Y455)","v":-0.92332307143933334},{"$f":"SUM('2000:2014'!Z455)","v":-0.94640614822531655}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E456)","v":1.5516076267448255E-3},{"$f":"SUM('2000:2014'!F456)","v":3.1810632072523251E-3},{"$f":"SUM('2000:2014'!G456)","v":3.2847373746029179E-3},{"$f":"SUM('2000:2014'!H456)","v":3.4390491433924182E-3},{"$f":"SUM('2000:2014'!I456)","v":3.5675384681380113E-3},{"$f":"SUM('2000:2014'!J456)","v":7.6947351537594022E-2},{"$f":"SUM('2000:2014'!K456)","v":0.1149978694103658},{"$f":"SUM('2000:2014'!L456)","v":0.15500635607279661},{"$f":"SUM('2000:2014'!M456)","v":0.19405790139494938},{"$f":"SUM('2000:2014'!N456)","v":0.23868809257886936},{"$f":"SUM('2000:2014'!O456)","v":0.84049920917477705},{"$f":"SUM('2000:2014'!P456)","v":1.7825575109343983},{"$f":"SUM('2000:2014'!Q456)","v":1.9986181332965973},{"$f":"SUM('2000:2014'!R456)","v":2.2253462451665493},{"$f":"SUM('2000:2014'!S456)","v":2.4510282254443618},{"$f":"SUM('2000:2014'!T456)","v":-4.7652212197576163E-2},{"$f":"SUM('2000:2014'!U456)","v":1.4458478433735189},{"$f":"SUM('2000:2014'!V456)","v":-1.4899298309505542},{"$f":"SUM('2000:2014'!W456)","v":2.710835490221486E-2},{"$f":"SUM('2000:2014'!X456)","v":0.10188576574766306},{"$f":"SUM('2000:2014'!Y456)","v":0.18038510441356925},{"$f":"SUM('2000:2014'!Z456)","v":0.26274573140917873}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E457)","v":3.1820591132784362E-2},{"$f":"SUM('2000:2014'!F457)","v":9.1247845199165317E-2},{"$f":"SUM('2000:2014'!G457)","v":0.15217950921228993},{"$f":"SUM('2000:2014'!H457)","v":0.2143622220058882},{"$f":"SUM('2000:2014'!I457)","v":0.27844961245248223},{"$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$312","v":"Regulators"},"$m",null,{"$f":"SUM('2000:2014'!E458)","v":4.304207307854406E-2},{"$f":"SUM('2000:2014'!F458)","v":5.2362154705886711E-2},{"$f":"SUM('2000:2014'!G458)","v":6.3408199200364918E-2},{"$f":"SUM('2000:2014'!H458)","v":7.2949774825642202E-2},{"$f":"SUM('2000:2014'!I458)","v":7.7625365194869622E-2},{"$f":"SUM('2000:2014'!J458)","v":1.2077387241474681E-2},{"$f":"SUM('2000:2014'!K458)","v":1.4525631240028382E-2},{"$f":"SUM('2000:2014'!L458)","v":1.6928787949683884E-2},{"$f":"SUM('2000:2014'!M458)","v":1.9181746492632285E-2},{"$f":"SUM('2000:2014'!N458)","v":2.195790655977848E-2},{"$f":"SUM('2000:2014'!O458)","v":3.8443948490128554E-2},{"$f":"SUM('2000:2014'!P458)","v":9.5645803442866162E-2},{"$f":"SUM('2000:2014'!Q458)","v":0.10297387377719071},{"$f":"SUM('2000:2014'!R458)","v":0.10940897938086624},{"$f":"SUM('2000:2014'!S458)","v":0.11690166503929403},{"$f":"SUM('2000:2014'!T458)","v":8.9336860479892043E-3},{"$f":"SUM('2000:2014'!U458)","v":7.6854809311815153E-2},{"$f":"SUM('2000:2014'!V458)","v":-5.5835566289067801E-2},{"$f":"SUM('2000:2014'!W458)","v":2.5387464563906795E-2},{"$f":"SUM('2000:2014'!X458)","v":2.9960960155234979E-2},{"$f":"SUM('2000:2014'!Y458)","v":3.474726336077711E-2},{"$f":"SUM('2000:2014'!Z458)","v":3.9754156126499338E-2}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,{"$f":"SUM('2000:2014'!E459)","v":1.1504740982453542E-2},{"$f":"SUM('2000:2014'!F459)","v":2.3009476036143811E-2},{"$f":"SUM('2000:2014'!G459)","v":2.3009479731893916E-2},{"$f":"SUM('2000:2014'!H459)","v":2.3009483337503765E-2},{"$f":"SUM('2000:2014'!I459)","v":2.3009486855171912E-2},{"$f":"SUM('2000:2014'!J459)","v":0},{"$f":"SUM('2000:2014'!K459)","v":2.4759282566482924E-4},{"$f":"SUM('2000:2014'!L459)","v":4.9062593862680384E-4},{"$f":"SUM('2000:2014'!M459)","v":7.1846939380685584E-4},{"$f":"SUM('2000:2014'!N459)","v":9.9922462732468824E-4},{"$f":"SUM('2000:2014'!O459)","v":2.3444595479992933E-2},{"$f":"SUM('2000:2014'!P459)","v":0.10320377469089362},{"$f":"SUM('2000:2014'!Q459)","v":0.11510662263597198},{"$f":"SUM('2000:2014'!R459)","v":0.11510662263597198},{"$f":"SUM('2000:2014'!S459)","v":0.115106622635972},{"$f":"SUM('2000:2014'!T459)","v":6.1710136096857094E-3},{"$f":"SUM('2000:2014'!U459)","v":5.3592508620623536E-2},{"$f":"SUM('2000:2014'!V459)","v":-3.9054808513556055E-2},{"$f":"SUM('2000:2014'!W459)","v":1.7580768040775321E-2},{"$f":"SUM('2000:2014'!X459)","v":2.0766903308601658E-2},{"$f":"SUM('2000:2014'!Y459)","v":2.4101357359793806E-2},{"$f":"SUM('2000:2014'!Z459)","v":2.7589554798977699E-2}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"SUM('2000:2014'!E460)","v":1.9558085583062752E-3},{"$f":"SUM('2000:2014'!F460)","v":5.8578773300824996E-3},{"$f":"SUM('2000:2014'!G460)","v":9.7409116200451833E-3},{"$f":"SUM('2000:2014'!H460)","v":1.3605004279325117E-2},{"$f":"SUM('2000:2014'!I460)","v":1.7450247706120761E-2},{"$f":"SUM('2000:2014'!J460)","v":2.0667594741925048E-3},{"$f":"SUM('2000:2014'!K460)","v":2.4857185899331679E-3},{"$f":"SUM('2000:2014'!L460)","v":2.8969620814553745E-3},{"$f":"SUM('2000:2014'!M460)","v":3.2825027054747299E-3},{"$f":"SUM('2000:2014'!N460)","v":3.7575769086886294E-3},{"$f":"SUM('2000:2014'!O460)","v":5.281124189742626E-3},{"$f":"SUM('2000:2014'!P460)","v":2.3298027253649684E-2},{"$f":"SUM('2000:2014'!Q460)","v":8.1046300980803926E-2},{"$f":"SUM('2000:2014'!R460)","v":0.2688847876672017},{"$f":"SUM('2000:2014'!S460)","v":0.2688847876672017},{"$f":"SUM('2000:2014'!T460)","v":7.5559236942496846E-3},{"$f":"SUM('2000:2014'!U460)","v":0.21956637763167569},{"$f":"SUM('2000:2014'!V460)","v":-0.19612232062672486},{"$f":"SUM('2000:2014'!W460)","v":3.5008477311658362E-2},{"$f":"SUM('2000:2014'!X460)","v":4.71364660980731E-2},{"$f":"SUM('2000:2014'!Y460)","v":5.9848974025488805E-2},{"$f":"SUM('2000:2014'!Z460)","v":7.3167647057964011E-2}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,{"$f":"SUM('2000:2014'!E461)","v":0.77542727711560577},{"$f":"SUM('2000:2014'!F461)","v":1.258358218563167},{"$f":"SUM('2000:2014'!G461)","v":1.7175211958414509},{"$f":"SUM('2000:2014'!H461)","v":2.1621356699124581},{"$f":"SUM('2000:2014'!I461)","v":2.5886279477355996},{"$f":"SUM('2000:2014'!J461)","v":4.064880444989722},{"$f":"SUM('2000:2014'!K461)","v":5.0892452934284833},{"$f":"SUM('2000:2014'!L461)","v":6.0753614013083954},{"$f":"SUM('2000:2014'!M461)","v":6.8453363595327383},{"$f":"SUM('2000:2014'!N461)","v":7.7492263603903488},{"$f":"SUM('2000:2014'!O461)","v":4.1534086506305252},{"$f":"SUM('2000:2014'!P461)","v":8.7162691354185249},{"$f":"SUM('2000:2014'!Q461)","v":9.6831595316993422},{"$f":"SUM('2000:2014'!R461)","v":10.781031083856304},{"$f":"SUM('2000:2014'!S461)","v":11.873548985629865},{"$f":"SUM('2000:2014'!T461)","v":3.3837175991639081},{"$f":"SUM('2000:2014'!U461)","v":6.3539623105254535},{"$f":"SUM('2000:2014'!V461)","v":0.77304156942482394},{"$f":"SUM('2000:2014'!W461)","v":7.6228770924753055},{"$f":"SUM('2000:2014'!X461)","v":8.1390895882016174},{"$f":"SUM('2000:2014'!Y461)","v":8.6763484105314461},{"$f":"SUM('2000:2014'!Z461)","v":9.2353832429851384}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM('2000:2014'!E462)","v":0.9010170810911714},{"$f":"SUM('2000:2014'!F462)","v":1.6268362709519568},{"$f":"SUM('2000:2014'!G462)","v":1.9293869605681164},{"$f":"SUM('2000:2014'!H462)","v":2.2536691746623396},{"$f":"SUM('2000:2014'!I462)","v":2.5658149609964149},{"$f":"SUM('2000:2014'!J462)","v":0},{"$f":"SUM('2000:2014'!K462)","v":4.8685580447781693E-16},{"$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},{"$f":"SUM('2000:2014'!Q462)","v":7.2883254029571687E-2},{"$f":"SUM('2000:2014'!R462)","v":7.2883254029571687E-2},{"$f":"SUM('2000:2014'!S462)","v":7.2883254029571687E-2},{"$f":"SUM('2000:2014'!T462)","v":0.10798962060399078},{"$f":"SUM('2000:2014'!U462)","v":0.14339318657130506},{"$f":"SUM('2000:2014'!V462)","v":8.1884219590698637E-2},{"$f":"SUM('2000:2014'!W462)","v":0.23807900064461898},{"$f":"SUM('2000:2014'!X462)","v":0.25137987647251375},{"$f":"SUM('2000:2014'!Y462)","v":0.2651969967164004},{"$f":"SUM('2000:2014'!Z462)","v":0.27954786054968606}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$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":0.95852020329256193},{"$f":"SUM('2000:2014'!U463)","v":1.0891032099364577},{"$f":"SUM('2000:2014'!V463)","v":0.9037349701629539},{"$f":"SUM('2000:2014'!W463)","v":1.9607254086981154},{"$f":"SUM('2000:2014'!X463)","v":1.7777113609132509},{"$f":"SUM('2000:2014'!Y463)","v":1.2613316681381561},{"$f":"SUM('2000:2014'!Z463)","v":0.42212297309124719}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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":1.5452717589195013},{"$f":"SUM('2000:2014'!K464)","v":2.4018669277954197},{"$f":"SUM('2000:2014'!L464)","v":3.1431011167533827},{"$f":"SUM('2000:2014'!M464)","v":3.765238322557678},{"$f":"SUM('2000:2014'!N464)","v":4.6634085314714087},{"$f":"SUM('2000:2014'!O464)","v":0.46449405636795188},{"$f":"SUM('2000:2014'!P464)","v":1.6165046551984181},{"$f":"SUM('2000:2014'!Q464)","v":2.6454534964258785},{"$f":"SUM('2000:2014'!R464)","v":3.4217867901971726},{"$f":"SUM('2000:2014'!S464)","v":4.2923935908055046},{"$f":"SUM('2000:2014'!T464)","v":0.77231321552524379},{"$f":"SUM('2000:2014'!U464)","v":1.5988128904135332},{"$f":"SUM('2000:2014'!V464)","v":1.3497122858820016},{"$f":"SUM('2000:2014'!W464)","v":2.7730254949204447},{"$f":"SUM('2000:2014'!X464)","v":2.2666866557976491},{"$f":"SUM('2000:2014'!Y464)","v":1.491264812470688},{"$f":"SUM('2000:2014'!Z464)","v":0.4845220417769881}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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":3.1032027953879489},{"$f":"SUM('2000:2014'!K465)","v":3.1032027953879489},{"$f":"SUM('2000:2014'!L465)","v":3.1032027953879489},{"$f":"SUM('2000:2014'!M465)","v":3.1032027953879489},{"$f":"SUM('2000:2014'!N465)","v":3.103202795387948},{"$f":"SUM('2000:2014'!O465)","v":2.282946912769385E-20},{"$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":1.2342540357375668E-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$320","v":"Land"},"$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":-7.5250624014242436E-3},{"$f":"SUM('2000:2014'!U466)","v":0},{"$f":"SUM('2000:2014'!V466)","v":-1.5331733983244767E-2},{"$f":"SUM('2000:2014'!W466)","v":-1.5715027332825884E-2},{"$f":"SUM('2000:2014'!X466)","v":-1.6107903016146532E-2},{"$f":"SUM('2000:2014'!Y466)","v":-1.6510600591550195E-2},{"$f":"SUM('2000:2014'!Z466)","v":-1.6923365606338947E-2}]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E453:E467)","v":2.101377147290036},3.5363492794408686,4.4930395039454547,5.4190112852165111,6.2905851771291896,9.4919860733927379,11.541769394356171,13.433712429549656,14.971608648844381,16.937276320171293,5.6223319352191039,12.62062592693546,15.021390372953858,17.382184590636136,19.678270367885709,3.9623198531409387,{"$f":"SUM(U453:U467)","v":11.429267538879625},{"$f":"SUM(V453:V467)","v":-0.67027170658070323},{"$f":"SUM(W453:W467)","v":11.133891763346615},{"$f":"SUM(X453:X467)","v":11.052536659156798},{"$f":"SUM(Y453:Y467)","v":10.395132706871147},9.2109186174862323]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  Capex to Jun 2014"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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":-0.20810249126475255},{"$f":"SUM('2000:2014'!O507)","v":0},{"$f":"SUM('2000:2014'!P507)","v":0},{"$f":"SUM('2000:2014'!Q507)","v":0},{"$f":"SUM('2000:2014'!R507)","v":0},{"$f":"SUM('2000:2014'!S507)","v":0},{"$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$308","v":"High pressure mains - PE"},"$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},{"$f":"SUM('2000:2014'!S508)","v":0},{"$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$309","v":"Medium pressure mains"},"$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":-1.1169912818324641},{"$f":"SUM('2000:2014'!O509)","v":0},{"$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$310","v":"Medium/low pressure mains"},"$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":-3.086235375790009E-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$311","v":"Low pressure mains"},"$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},{"$f":"SUM('2000:2014'!I511)","v":-0.7680597800026101},{"$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$312","v":"Regulators"},"$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":-4.0779828779955535E-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$313","v":"Secondary gate stations"},"$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},{"$f":"SUM('2000:2014'!I513)","v":-5.4686843168550957E-2},{"$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":-2.1751575519053448E-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$314","v":"Buildings"},"$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":-3.5911141344304176E-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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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},{"$f":"SUM('2000:2014'!I516)","v":-6.9960658670392206},{"$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":-1.2622187523498992E-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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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":-6.4248575276902438},{"$f":"SUM('2000:2014'!O518)","v":0},{"$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$319","v":"Full retail contestability"},"$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":-6.2339670364689315E-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$320","v":"Land"},"$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,-7.8188124902103819,0,0,0,0,-7.8291260520012056,0,0,0,0,0,{"$f":"SUM(T507:T521)","v":0},0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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},{"$f":"SUM('2000:2014'!S548)","v":1.4349045801526721E-2},{"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},0,0,0,0,0,0,0,0,0,0,0,0,0,1.4349045801526721E-2,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM('2000:2014'!E561)","v":1.6850435740996941},{"$f":"SUM('2000:2014'!F561)","v":3.9932480761399942},{"$f":"SUM('2000:2014'!G561)","v":3.8272071489277208},{"$f":"SUM('2000:2014'!H561)","v":3.6282189927079269},{"$f":"SUM('2000:2014'!I561)","v":3.4019826605237475},{"$f":"SUM('2000:2014'!J561)","v":3.9504112577966488},{"$f":"SUM('2000:2014'!K561)","v":5.6459539083796093},{"$f":"SUM('2000:2014'!L561)","v":7.4005710307682886},{"$f":"SUM('2000:2014'!M561)","v":11.057781943288241},{"$f":"SUM('2000:2014'!N561)","v":22.840473085794294},{"$f":"SUM('2000:2014'!O561)","v":31.09674924540537},{"$f":"SUM('2000:2014'!P561)","v":33.818664250157482},{"$f":"SUM('2000:2014'!Q561)","v":36.880352947250174},{"$f":"SUM('2000:2014'!R561)","v":51.334360678429},{"$f":"SUM('2000:2014'!S561)","v":51.980675271795064},{"$f":"SUM('2000:2014'!T561)","v":52.280091385927648},{"$f":"SUM('2000:2014'!U561)","v":51.925101783593519},{"$f":"SUM('2000:2014'!V561)","v":52.877114465907582},{"$f":"SUM('2000:2014'!W561)","v":53.471313642770305},{"$f":"SUM('2000:2014'!X561)","v":54.062174581934975},{"$f":"SUM('2000:2014'!Y561)","v":54.649158997031158},{"$f":"SUM('2000:2014'!Z561)","v":55.23170377376843}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM('2000:2014'!E562)","v":0},{"$f":"SUM('2000:2014'!F562)","v":0},{"$f":"SUM('2000:2014'!G562)","v":0},{"$f":"SUM('2000:2014'!H562)","v":0},{"$f":"SUM('2000:2014'!I562)","v":0},{"$f":"SUM('2000:2014'!J562)","v":0},{"$f":"SUM('2000:2014'!K562)","v":0},{"$f":"SUM('2000:2014'!L562)","v":0},{"$f":"SUM('2000:2014'!M562)","v":0},{"$f":"SUM('2000:2014'!N562)","v":0},{"$f":"SUM('2000:2014'!O562)","v":0.50735202708424076},{"$f":"SUM('2000:2014'!P562)","v":1.1095646298839998},{"$f":"SUM('2000:2014'!Q562)","v":0.64295188928639035},{"$f":"SUM('2000:2014'!R562)","v":6.5225029844323057},{"$f":"SUM('2000:2014'!S562)","v":10.136750344432306},{"$f":"SUM('2000:2014'!T562)","v":10.644213955916445},{"$f":"SUM('2000:2014'!U562)","v":10.55106915575533},{"$f":"SUM('2000:2014'!V562)","v":10.724029704492125},{"$f":"SUM('2000:2014'!W562)","v":10.801183606774138},{"$f":"SUM('2000:2014'!X562)","v":10.875492685604947},{"$f":"SUM('2000:2014'!Y562)","v":10.946766478623061},{"$f":"SUM('2000:2014'!Z562)","v":11.014806778363578}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E563)","v":7.0586153787354808},{"$f":"SUM('2000:2014'!F563)","v":11.785915480024322},{"$f":"SUM('2000:2014'!G563)","v":17.156655983591179},{"$f":"SUM('2000:2014'!H563)","v":25.797431132277126},{"$f":"SUM('2000:2014'!I563)","v":37.13743189771612},{"$f":"SUM('2000:2014'!J563)","v":36.48495871827415},{"$f":"SUM('2000:2014'!K563)","v":35.711935965147902},{"$f":"SUM('2000:2014'!L563)","v":34.826367307877106},{"$f":"SUM('2000:2014'!M563)","v":33.845913397519048},{"$f":"SUM('2000:2014'!N563)","v":33.87506600050628},{"$f":"SUM('2000:2014'!O563)","v":33.87506600050628},{"$f":"SUM('2000:2014'!P563)","v":33.87506600050628},{"$f":"SUM('2000:2014'!Q563)","v":33.87506600050628},{"$f":"SUM('2000:2014'!R563)","v":33.87506600050628},{"$f":"SUM('2000:2014'!S563)","v":33.87506600050628},{"$f":"SUM('2000:2014'!T563)","v":34.295890409087249},{"$f":"SUM('2000:2014'!U563)","v":34.295890409087249},{"$f":"SUM('2000:2014'!V563)","v":35.153287669314423},{"$f":"SUM('2000:2014'!W563)","v":36.032119861047285},{"$f":"SUM('2000:2014'!X563)","v":36.932922857573459},{"$f":"SUM('2000:2014'!Y563)","v":37.8562459290128},{"$f":"SUM('2000:2014'!Z563)","v":38.802652077238115}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E564)","v":2.8016617346217045},{"$f":"SUM('2000:2014'!F564)","v":4.456164304852992},{"$f":"SUM('2000:2014'!G564)","v":4.5627134047699869},{"$f":"SUM('2000:2014'!H564)","v":4.5592743556265942},{"$f":"SUM('2000:2014'!I564)","v":4.6018170964355098},{"$f":"SUM('2000:2014'!J564)","v":13.386069774203992},{"$f":"SUM('2000:2014'!K564)","v":23.301828759216974},{"$f":"SUM('2000:2014'!L564)","v":37.930285464596281},{"$f":"SUM('2000:2014'!M564)","v":50.776494098382393},{"$f":"SUM('2000:2014'!N564)","v":60.221897214501581},{"$f":"SUM('2000:2014'!O564)","v":64.545691347172422},{"$f":"SUM('2000:2014'!P564)","v":73.131028403229493},{"$f":"SUM('2000:2014'!Q564)","v":82.421817316357206},{"$f":"SUM('2000:2014'!R564)","v":102.95698501621013},{"$f":"SUM('2000:2014'!S564)","v":117.38345476076574},{"$f":"SUM('2000:2014'!T564)","v":117.43110697296333},{"$f":"SUM('2000:2014'!U564)","v":115.98525912958982},{"$f":"SUM('2000:2014'!V564)","v":117.47518896054036},{"$f":"SUM('2000:2014'!W564)","v":117.44808060563817},{"$f":"SUM('2000:2014'!X564)","v":117.34619483989049},{"$f":"SUM('2000:2014'!Y564)","v":117.16580973547693},{"$f":"SUM('2000:2014'!Z564)","v":116.90306400406776}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E565)","v":-3.1820591132784362E-2},{"$f":"SUM('2000:2014'!F565)","v":-0.12306843633194969},{"$f":"SUM('2000:2014'!G565)","v":-0.27524794554423959},{"$f":"SUM('2000:2014'!H565)","v":-0.48961016755012782},{"$f":"SUM('2000:2014'!I565)","v":0},{"$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$312","v":"Regulators"},"$m",null,{"$f":"SUM('2000:2014'!E566)","v":0.19433899204173993},{"$f":"SUM('2000:2014'!F566)","v":0.36005559564720024},{"$f":"SUM('2000:2014'!G566)","v":0.31611162077699201},{"$f":"SUM('2000:2014'!H566)","v":0.24316184595134976},{"$f":"SUM('2000:2014'!I566)","v":0.17370792265367957},{"$f":"SUM('2000:2014'!J566)","v":0.2877092877411711},{"$f":"SUM('2000:2014'!K566)","v":1.1688130833231143},{"$f":"SUM('2000:2014'!L566)","v":1.8855441095742409},{"$f":"SUM('2000:2014'!M566)","v":2.0741344516556524},{"$f":"SUM('2000:2014'!N566)","v":2.9087777118069886},{"$f":"SUM('2000:2014'!O566)","v":3.1458964323410576},{"$f":"SUM('2000:2014'!P566)","v":3.2946652555447202},{"$f":"SUM('2000:2014'!Q566)","v":3.6528983703731068},{"$f":"SUM('2000:2014'!R566)","v":4.7843900609241476},{"$f":"SUM('2000:2014'!S566)","v":5.3165487100833264},{"$f":"SUM('2000:2014'!T566)","v":5.3076150240353366},{"$f":"SUM('2000:2014'!U566)","v":5.2307602147235217},{"$f":"SUM('2000:2014'!V566)","v":5.286595781012589},{"$f":"SUM('2000:2014'!W566)","v":5.2612083164486823},{"$f":"SUM('2000:2014'!X566)","v":5.2312473562934478},{"$f":"SUM('2000:2014'!Y566)","v":5.1965000929326708},{"$f":"SUM('2000:2014'!Z566)","v":5.1567459368061712}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,{"$f":"SUM('2000:2014'!E567)","v":2.0246866454017576E-2},{"$f":"SUM('2000:2014'!F567)","v":1.4341606756018631E-2},{"$f":"SUM('2000:2014'!G567)","v":-8.6678729758752852E-3},{"$f":"SUM('2000:2014'!H567)","v":-3.1677356313379049E-2},{"$f":"SUM('2000:2014'!I567)","v":0},{"$f":"SUM('2000:2014'!J567)","v":0},{"$f":"SUM('2000:2014'!K567)","v":-2.4759282566482924E-4},{"$f":"SUM('2000:2014'!L567)","v":-7.3821876429163314E-4},{"$f":"SUM('2000:2014'!M567)","v":1.2651450692558745E-2},{"$f":"SUM('2000:2014'!N567)","v":1.8752130901015593},{"$f":"SUM('2000:2014'!O567)","v":3.7186871115317963},{"$f":"SUM('2000:2014'!P567)","v":3.8072840364376765},{"$f":"SUM('2000:2014'!Q567)","v":3.9376428550367644},{"$f":"SUM('2000:2014'!R567)","v":3.8265638216128552},{"$f":"SUM('2000:2014'!S567)","v":3.7120636989768832},{"$f":"SUM('2000:2014'!T567)","v":3.7058926853671972},{"$f":"SUM('2000:2014'!U567)","v":3.6523001767465733},{"$f":"SUM('2000:2014'!V567)","v":3.6913549852601295},{"$f":"SUM('2000:2014'!W567)","v":3.6737742172193548},{"$f":"SUM('2000:2014'!X567)","v":3.6530073139107526},{"$f":"SUM('2000:2014'!Y567)","v":3.6289059565509589},{"$f":"SUM('2000:2014'!Z567)","v":3.6013164017519808}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"SUM('2000:2014'!E568)","v":-1.9558085583062752E-3},{"$f":"SUM('2000:2014'!F568)","v":7.4856693079311434E-2},{"$f":"SUM('2000:2014'!G568)","v":6.5115781459266248E-2},{"$f":"SUM('2000:2014'!H568)","v":5.1510777179941132E-2},{"$f":"SUM('2000:2014'!I568)","v":3.4060529473820371E-2},{"$f":"SUM('2000:2014'!J568)","v":3.1993769999627865E-2},{"$f":"SUM('2000:2014'!K568)","v":2.9508051409694695E-2},{"$f":"SUM('2000:2014'!L568)","v":7.3519202485845953E-2},{"$f":"SUM('2000:2014'!M568)","v":0.20140524530489012},{"$f":"SUM('2000:2014'!N568)","v":0.40252847906539196},{"$f":"SUM('2000:2014'!O568)","v":0.51445919934329021},{"$f":"SUM('2000:2014'!P568)","v":1.6667846773841986},{"$f":"SUM('2000:2014'!Q568)","v":2.3680258008937001},{"$f":"SUM('2000:2014'!R568)","v":6.544297242024065},{"$f":"SUM('2000:2014'!S568)","v":16.63510385403033},{"$f":"SUM('2000:2014'!T568)","v":16.627547930336082},{"$f":"SUM('2000:2014'!U568)","v":16.407981552704406},{"$f":"SUM('2000:2014'!V568)","v":16.60410387333113},{"$f":"SUM('2000:2014'!W568)","v":16.56909539601947},{"$f":"SUM('2000:2014'!X568)","v":16.521958929921396},{"$f":"SUM('2000:2014'!Y568)","v":16.462109955895908},{"$f":"SUM('2000:2014'!Z568)","v":16.388942308837947}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,{"$f":"SUM('2000:2014'!E569)","v":16.911364968468359},{"$f":"SUM('2000:2014'!F569)","v":29.669212493540563},{"$f":"SUM('2000:2014'!G569)","v":53.00427023246462},{"$f":"SUM('2000:2014'!H569)","v":74.542635155153988},{"$f":"SUM('2000:2014'!I569)","v":93.119940815574779},{"$f":"SUM('2000:2014'!J569)","v":109.93067554238266},{"$f":"SUM('2000:2014'!K569)","v":129.42373110446977},{"$f":"SUM('2000:2014'!L569)","v":145.12537197090799},{"$f":"SUM('2000:2014'!M569)","v":158.12259301145625},{"$f":"SUM('2000:2014'!N569)","v":171.73951274916732},{"$f":"SUM('2000:2014'!O569)","v":177.14327065494606},{"$f":"SUM('2000:2014'!P569)","v":189.2952978391132},{"$f":"SUM('2000:2014'!Q569)","v":198.23219210281223},{"$f":"SUM('2000:2014'!R569)","v":208.39770753881976},{"$f":"SUM('2000:2014'!S569)","v":226.62054724318989},{"$f":"SUM('2000:2014'!T569)","v":223.23682964402593},{"$f":"SUM('2000:2014'!U569)","v":216.88286733350051},{"$f":"SUM('2000:2014'!V569)","v":216.10982576407568},{"$f":"SUM('2000:2014'!W569)","v":208.48694867160037},{"$f":"SUM('2000:2014'!X569)","v":200.34785908339876},{"$f":"SUM('2000:2014'!Y569)","v":191.67151067286733},{"$f":"SUM('2000:2014'!Z569)","v":182.43612742988219}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM('2000:2014'!E570)","v":0.69487918791812697},{"$f":"SUM('2000:2014'!F570)","v":-0.58987275627093227},{"$f":"SUM('2000:2014'!G570)","v":-2.5123082081497072},{"$f":"SUM('2000:2014'!H570)","v":-4.5315755212913542},{"$f":"SUM('2000:2014'!I570)","v":-8.3266726846886741E-17},{"$f":"SUM('2000:2014'!J570)","v":-8.3266726846886741E-17},{"$f":"SUM('2000:2014'!K570)","v":-5.7012253132470367E-16},{"$f":"SUM('2000:2014'!L570)","v":-5.7012253132470367E-16},{"$f":"SUM('2000:2014'!M570)","v":-5.7012253132470367E-16},{"$f":"SUM('2000:2014'!N570)","v":-4.4390065608971377E-16},{"$f":"SUM('2000:2014'!O570)","v":-4.4390065608971377E-16},{"$f":"SUM('2000:2014'!P570)","v":0.22179260970339845},{"$f":"SUM('2000:2014'!Q570)","v":0.55865800102351204},{"$f":"SUM('2000:2014'!R570)","v":1.3088417015307869},{"$f":"SUM('2000:2014'!S570)","v":2.5683482998282559},{"$f":"SUM('2000:2014'!T570)","v":2.4603586792242651},{"$f":"SUM('2000:2014'!U570)","v":2.3169654926529599},{"$f":"SUM('2000:2014'!V570)","v":2.2350812730622618},{"$f":"SUM('2000:2014'!W570)","v":1.9970022724176426},{"$f":"SUM('2000:2014'!X570)","v":1.7456223959451289},{"$f":"SUM('2000:2014'!Y570)","v":1.4804253992287284},{"$f":"SUM('2000:2014'!Z570)","v":1.2008775386790425}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$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":0.51289599905562977},{"$f":"SUM('2000:2014'!Q571)","v":1.3088854478980714},{"$f":"SUM('2000:2014'!R571)","v":4.5959487906916259},{"$f":"SUM('2000:2014'!S571)","v":8.3732497942327431},{"$f":"SUM('2000:2014'!T571)","v":7.4147295909401816},{"$f":"SUM('2000:2014'!U571)","v":6.3256263810037243},{"$f":"SUM('2000:2014'!V571)","v":5.4218914108407699},{"$f":"SUM('2000:2014'!W571)","v":3.4611660021426545},{"$f":"SUM('2000:2014'!X571)","v":1.6834546412294034},{"$f":"SUM('2000:2014'!Y571)","v":0.42212297309124713},{"$f":"SUM('2000:2014'!Z571)","v":-4.2589629739575554E-17}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,{"$f":"SUM('2000:2014'!E572)","v":4.629901822099785},{"$f":"SUM('2000:2014'!F572)","v":5.5007915039836615},{"$f":"SUM('2000:2014'!G572)","v":5.9915680174511827},{"$f":"SUM('2000:2014'!H572)","v":6.4442060948704505},{"$f":"SUM('2000:2014'!I572)","v":7.7263587945975081},{"$f":"SUM('2000:2014'!J572)","v":6.6492930301629594},{"$f":"SUM('2000:2014'!K572)","v":4.2487202341784966},{"$f":"SUM('2000:2014'!L572)","v":1.1056191174251131},{"$f":"SUM('2000:2014'!M572)","v":0.26282053031852159},{"$f":"SUM('2000:2014'!N572)","v":4.1388731820451774},{"$f":"SUM('2000:2014'!O572)","v":5.5668828764514311},{"$f":"SUM('2000:2014'!P572)","v":8.2750198084162889},{"$f":"SUM('2000:2014'!Q572)","v":8.899199662797562},{"$f":"SUM('2000:2014'!R572)","v":10.693061736427204},{"$f":"SUM('2000:2014'!S572)","v":10.736337396786546},{"$f":"SUM('2000:2014'!T572)","v":9.9640241812613013},{"$f":"SUM('2000:2014'!U572)","v":8.3652112908477694},{"$f":"SUM('2000:2014'!V572)","v":7.0154990049657675},{"$f":"SUM('2000:2014'!W572)","v":4.2424735100453228},{"$f":"SUM('2000:2014'!X572)","v":1.975786854247674},{"$f":"SUM('2000:2014'!Y572)","v":0.48452204177698599},{"$f":"SUM('2000:2014'!Z572)","v":-2.0831262062537271E-15}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,{"$f":"SUM('2000:2014'!E573)","v":1.580213405548076E-4},{"$f":"SUM('2000:2014'!F573)","v":5.9824085417465164E-3},{"$f":"SUM('2000:2014'!G573)","v":2.3397788689460843},{"$f":"SUM('2000:2014'!H573)","v":6.4164555879481071},{"$f":"SUM('2000:2014'!I573)","v":15.516013976939744},{"$f":"SUM('2000:2014'!J573)","v":12.412811181551795},{"$f":"SUM('2000:2014'!K573)","v":9.3096083861638466},{"$f":"SUM('2000:2014'!L573)","v":6.2064055907758977},{"$f":"SUM('2000:2014'!M573)","v":3.1032027953879489},{"$f":"SUM('2000:2014'!N573)","v":1.2342768652066944E-15},{"$f":"SUM('2000:2014'!O573)","v":1.2342540357375668E-15},{"$f":"SUM('2000:2014'!P573)","v":1.2342540357375668E-15},{"$f":"SUM('2000:2014'!Q573)","v":1.2342540357375668E-15},{"$f":"SUM('2000:2014'!R573)","v":1.2342540357375668E-15},{"$f":"SUM('2000:2014'!S573)","v":1.2342540357375668E-15},{"$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$320","v":"Land"},"$m",null,{"$f":"SUM('2000:2014'!E574)","v":0.34775570049468357},{"$f":"SUM('2000:2014'!F574)","v":0.60574429692836862},{"$f":"SUM('2000:2014'!G574)","v":0.60574429692836862},{"$f":"SUM('2000:2014'!H574)","v":0.60574429692836862},{"$f":"SUM('2000:2014'!I574)","v":0.60574429692836862},{"$f":"SUM('2000:2014'!J574)","v":0.60574429692836862},{"$f":"SUM('2000:2014'!K574)","v":0.60574429692836862},{"$f":"SUM('2000:2014'!L574)","v":0.60574429692836862},{"$f":"SUM('2000:2014'!M574)","v":0.60574429692836862},{"$f":"SUM('2000:2014'!N574)","v":0.60574429692836862},{"$f":"SUM('2000:2014'!O574)","v":0.60574429692836862},{"$f":"SUM('2000:2014'!P574)","v":0.60574429692836862},{"$f":"SUM('2000:2014'!Q574)","v":0.60574429692836862},{"$f":"SUM('2000:2014'!R574)","v":0.60574429692836862},{"$f":"SUM('2000:2014'!S574)","v":0.60574429692836862},{"$f":"SUM('2000:2014'!T574)","v":0.61326935932979287},{"$f":"SUM('2000:2014'!U574)","v":0.61326935932979287},{"$f":"SUM('2000:2014'!V574)","v":0.62860109331303771},{"$f":"SUM('2000:2014'!W574)","v":0.64431612064586363},{"$f":"SUM('2000:2014'!X574)","v":0.66042402366201003},{"$f":"SUM('2000:2014'!Y574)","v":0.67693462425356032},{"$f":"SUM('2000:2014'!Z574)","v":0.69385798985989922}]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E561:E575)","v":34.310189846583043},{"$f":"SUM(F561:F575)","v":55.753371266891307},85.072941328645584,117.23577519348899,162.3170579908433,183.73966685904139,209.44559619639216,235.15868987257483,260.0627412209339,298.60808580991699,320.71979919171036,349.61380780636074,373.38343469116342,435.44546986853658,487.94388967155572,483.98156981841475,472.55230227953513,473.22257398611578,462.08868222276919,451.03614556361242,440.64101285674133,431.43009423925514]
[]
[null,"check",{"$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM('2000:2014'!E583)","v":0},{"$f":"E727","v":1.6850435740996941},{"$f":"F727","v":3.9932480761399942},3.8272071489277208,3.6282189927079269,3.4019826605237475,3.9504112577966488,5.6459539083796093,7.4005710307682886,11.057781943288241,22.840473085794294,31.09674924540537,33.818664250157482,36.880352947250174,51.334360678429,51.980675271795064,52.280091385927648,51.925101783593519,{"$f":"V727","v":52.877114465907582},53.471313642770305,54.062174581934975,54.649158997031158]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM('2000:2014'!E584)","v":0},{"$f":"E728","v":0},0,0,0,0,0,0,0,0,0,0.50735202708424076,1.1095646298839998,0.64295188928639035,6.5225029844323057,10.136750344432306,10.644213955916445,10.55106915575533,10.724029704492125,10.801183606774138,10.875492685604947,10.946766478623061]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E585)","v":0},7.0586153787354808,11.785915480024322,17.156655983591179,25.797431132277126,37.13743189771612,36.48495871827415,35.711935965147902,34.826367307877106,33.845913397519048,33.87506600050628,33.87506600050628,33.87506600050628,33.87506600050628,33.87506600050628,33.87506600050628,34.295890409087249,34.295890409087249,35.153287669314423,36.032119861047285,36.932922857573459,37.8562459290128]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E586)","v":0},2.8016617346217045,4.456164304852992,4.5627134047699869,4.5592743556265942,4.6018170964355098,13.386069774203992,23.301828759216974,37.930285464596281,50.776494098382393,60.221897214501581,64.545691347172422,73.131028403229493,82.421817316357206,102.95698501621013,117.38345476076574,117.43110697296333,115.98525912958982,117.47518896054036,117.44808060563817,117.34619483989049,117.16580973547693]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E587)","v":0},-3.1820591132784362E-2,-0.12306843633194969,-0.27524794554423959,-0.48961016755012782,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,{"$f":"SUM('2000:2014'!E588)","v":0},0.19433899204173993,0.36005559564720024,0.31611162077699201,0.24316184595134976,0.17370792265367957,0.2877092877411711,1.1688130833231143,1.8855441095742409,2.0741344516556524,2.9087777118069886,3.1458964323410576,3.2946652555447202,3.6528983703731068,4.7843900609241476,5.3165487100833264,5.3076150240353366,5.2307602147235217,5.286595781012589,5.2612083164486823,5.2312473562934478,5.1965000929326708]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,{"$f":"SUM('2000:2014'!E589)","v":0},2.0246866454017576E-2,1.4341606756018631E-2,-8.6678729758752852E-3,-3.1677356313379049E-2,0,0,-2.4759282566482924E-4,-7.3821876429163314E-4,1.2651450692558745E-2,1.8752130901015593,3.7186871115317963,3.8072840364376765,3.9376428550367644,3.8265638216128552,3.7120636989768832,3.7058926853671972,3.6523001767465733,3.6913549852601295,3.6737742172193548,3.6530073139107526,3.6289059565509589]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"SUM('2000:2014'!E590)","v":0},-1.9558085583062752E-3,7.4856693079311434E-2,6.5115781459266248E-2,5.1510777179941132E-2,3.4060529473820371E-2,3.1993769999627865E-2,2.9508051409694695E-2,7.3519202485845953E-2,0.20140524530489012,0.40252847906539196,0.51445919934329021,1.6667846773841986,2.3680258008937001,6.544297242024065,16.63510385403033,16.627547930336082,16.407981552704406,16.60410387333113,16.56909539601947,16.521958929921396,16.462109955895908]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,{"$f":"SUM('2000:2014'!E591)","v":0},16.911364968468359,29.669212493540563,53.00427023246462,74.542635155153988,93.119940815574779,109.93067554238266,129.42373110446977,145.12537197090799,158.12259301145625,171.73951274916732,177.14327065494606,189.2952978391132,198.23219210281223,208.39770753881976,226.62054724318989,223.23682964402593,216.88286733350051,216.10982576407568,208.48694867160037,200.34785908339876,191.67151067286733]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM('2000:2014'!E592)","v":0},0.69487918791812697,-0.58987275627093227,-2.5123082081497072,-4.5315755212913542,-8.3266726846886741E-17,-8.3266726846886741E-17,-5.7012253132470367E-16,-5.7012253132470367E-16,-5.7012253132470367E-16,-4.4390065608971377E-16,-4.4390065608971377E-16,0.22179260970339845,0.55865800102351204,1.3088417015307869,2.5683482998282559,2.4603586792242651,2.3169654926529599,2.2350812730622618,1.9970022724176426,1.7456223959451289,1.4804253992287284]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,{"$f":"SUM('2000:2014'!E593)","v":0},0,0,0,0,0,0,0,0,0,0,0,0.51289599905562977,1.3088854478980714,4.5959487906916259,8.3732497942327431,7.4147295909401816,6.3256263810037243,5.4218914108407699,3.4611660021426545,1.6834546412294034,0.42212297309124713]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,{"$f":"SUM('2000:2014'!E594)","v":0},4.629901822099785,5.5007915039836615,5.9915680174511827,6.4442060948704505,7.7263587945975081,6.6492930301629594,4.2487202341784966,1.1056191174251131,0.26282053031852159,4.1388731820451774,5.5668828764514311,8.2750198084162889,8.899199662797562,10.693061736427204,10.736337396786546,9.9640241812613013,8.3652112908477694,7.0154990049657675,4.2424735100453228,1.975786854247674,0.48452204177698599]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,{"$f":"SUM('2000:2014'!E595)","v":0},1.580213405548076E-4,5.9824085417465164E-3,2.3397788689460843,6.4164555879481071,15.516013976939744,12.412811181551795,9.3096083861638466,6.2064055907758977,3.1032027953879489,1.2342768652066944E-15,1.2342540357375668E-15,1.2342540357375668E-15,1.2342540357375668E-15,1.2342540357375668E-15,1.2342540357375668E-15,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,{"$f":"SUM('2000:2014'!E596)","v":0},0.34775570049468357,0.60574429692836862,0.60574429692836862,0.60574429692836862,0.60574429692836862,0.60574429692836862,0.60574429692836862,0.60574429692836862,0.60574429692836862,0.60574429692836862,0.60574429692836862,0.60574429692836862,0.60574429692836862,0.60574429692836862,0.60574429692836862,0.61326935932979287,0.61326935932979287,0.62860109331303771,0.64431612064586363,0.66042402366201003,0.67693462425356032]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E583:E597)","v":0},34.310189846583043,55.753371266891307,85.072941328645584,117.23577519348899,162.3170579908433,{"$f":"SUM(K583:K597)","v":183.73966685904139},209.44559619639216,235.15868987257483,260.0627412209339,298.60808580991699,320.71979919171036,349.61380780636074,373.38343469116342,435.44546986853658,487.94388967155572,483.98156981841475,472.55230227953513,473.22257398611578,462.08868222276919,451.03614556361242,440.64101285674133]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: Capex to Jun 2014"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM('2000:2014'!E601)","v":1.7720420912163877},{"$f":"SUM('2000:2014'!F601)","v":2.4359254768241314},{"$f":"SUM('2000:2014'!G601)","v":0},{"$f":"SUM('2000:2014'!H601)","v":0},{"$f":"SUM('2000:2014'!I601)","v":0},{"$f":"SUM('2000:2014'!J601)","v":0.58349499367323943},{"$f":"SUM('2000:2014'!K601)","v":1.7377174631350314},{"$f":"SUM('2000:2014'!L601)","v":1.8057728491752587},{"$f":"SUM('2000:2014'!M601)","v":3.7173475535410416},{"$f":"SUM('2000:2014'!N601)","v":11.642785804642999},{"$f":"SUM('2000:2014'!O601)","v":8.353036510497061},{"$f":"SUM('2000:2014'!P601)","v":3.0050620247488209},{"$f":"SUM('2000:2014'!Q601)","v":3.3838378572011942},{"$f":"SUM('2000:2014'!R601)","v":14.841744558881322},{"$f":"SUM('2000:2014'!S601)","v":1.13383783},{"$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$308","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM('2000:2014'!E602)","v":0},{"$f":"SUM('2000:2014'!F602)","v":0},{"$f":"SUM('2000:2014'!G602)","v":0},{"$f":"SUM('2000:2014'!H602)","v":0},{"$f":"SUM('2000:2014'!I602)","v":0},{"$f":"SUM('2000:2014'!J602)","v":0},{"$f":"SUM('2000:2014'!K602)","v":0},{"$f":"SUM('2000:2014'!L602)","v":0},{"$f":"SUM('2000:2014'!M602)","v":0},{"$f":"SUM('2000:2014'!N602)","v":0},{"$f":"SUM('2000:2014'!O602)","v":0.50735202708424076},{"$f":"SUM('2000:2014'!P602)","v":0.60221260279975908},{"$f":"SUM('2000:2014'!Q602)","v":-0.46661274059760949},{"$f":"SUM('2000:2014'!R602)","v":5.8795510951459153},{"$f":"SUM('2000:2014'!S602)","v":3.6142473600000002},{"$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$309","v":"Medium pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E603)","v":7.3066748293232129},{"$f":"SUM('2000:2014'!F603)","v":5.0750754999522254},{"$f":"SUM('2000:2014'!G603)","v":5.7992080867512739},{"$f":"SUM('2000:2014'!H603)","v":9.1176278995161155},{"$f":"SUM('2000:2014'!I603)","v":11.84980445097521},{"$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$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E604)","v":2.8032133422484495},{"$f":"SUM('2000:2014'!F604)","v":1.6576836334385396},{"$f":"SUM('2000:2014'!G604)","v":0.10983383729159829},{"$f":"SUM('2000:2014'!H604)","v":0},{"$f":"SUM('2000:2014'!I604)","v":4.6110279277053877E-2},{"$f":"SUM('2000:2014'!J604)","v":8.861200029306076},{"$f":"SUM('2000:2014'!K604)","v":10.030756854423347},{"$f":"SUM('2000:2014'!L604)","v":14.78346306145211},{"$f":"SUM('2000:2014'!M604)","v":13.040266535181063},{"$f":"SUM('2000:2014'!N604)","v":9.6837825851604755},{"$f":"SUM('2000:2014'!O604)","v":5.1642933418456165},{"$f":"SUM('2000:2014'!P604)","v":10.367894566991481},{"$f":"SUM('2000:2014'!Q604)","v":11.289407046424301},{"$f":"SUM('2000:2014'!R604)","v":22.760513945019458},{"$f":"SUM('2000:2014'!S604)","v":16.87749797},{"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,{"$f":"SUM('2000:2014'!E606)","v":0.23738106512028401},{"$f":"SUM('2000:2014'!F606)","v":0.21807875831134707},{"$f":"SUM('2000:2014'!G606)","v":1.9464224330156665E-2},{"$f":"SUM('2000:2014'!H606)","v":0},{"$f":"SUM('2000:2014'!I606)","v":8.1714418971994239E-3},{"$f":"SUM('2000:2014'!J606)","v":0.12607875232896623},{"$f":"SUM('2000:2014'!K606)","v":0.89562942682197155},{"$f":"SUM('2000:2014'!L606)","v":0.73365981420081039},{"$f":"SUM('2000:2014'!M606)","v":0.20777208857404403},{"$f":"SUM('2000:2014'!N606)","v":0.8158213379311593},{"$f":"SUM('2000:2014'!O606)","v":0.27556266902419768},{"$f":"SUM('2000:2014'!P606)","v":0.24441462664652799},{"$f":"SUM('2000:2014'!Q606)","v":0.46120698860557768},{"$f":"SUM('2000:2014'!R606)","v":1.2409006699319067},{"$f":"SUM('2000:2014'!S606)","v":0.66340935999999984},{"$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$313","v":"Secondary gate stations"},"$m",null,{"$f":"SUM('2000:2014'!E607)","v":3.1751607436471117E-2},{"$f":"SUM('2000:2014'!F607)","v":1.7104216338144868E-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},{"$f":"SUM('2000:2014'!M607)","v":1.4108138850657233E-2},{"$f":"SUM('2000:2014'!N607)","v":1.8613857064844199},{"$f":"SUM('2000:2014'!O607)","v":1.8669186169102299},{"$f":"SUM('2000:2014'!P607)","v":0.1918006995967742},{"$f":"SUM('2000:2014'!Q607)","v":0.24546544123505976},{"$f":"SUM('2000:2014'!R607)","v":4.0275892120622573E-3},{"$f":"SUM('2000:2014'!S607)","v":6.0650000000000005E-4},{"$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$314","v":"Buildings"},"$m",null,{"$f":"SUM('2000:2014'!E608)","v":0},{"$f":"SUM('2000:2014'!F608)","v":8.26703789677002E-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":4.6908113157606637E-2},{"$f":"SUM('2000:2014'!M608)","v":0.1311685455245189},{"$f":"SUM('2000:2014'!N608)","v":0.16896966932488627},{"$f":"SUM('2000:2014'!O608)","v":0.11721184446764092},{"$f":"SUM('2000:2014'!P608)","v":1.1756235052945581},{"$f":"SUM('2000:2014'!Q608)","v":0.78228742449030553},{"$f":"SUM('2000:2014'!R608)","v":4.4451562287975666},{"$f":"SUM('2000:2014'!S608)","v":10.359691399673466},{"$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$315","v":"Meter and services pipes"},"$m",null,{"$f":"SUM('2000:2014'!E609)","v":17.686792245583966},{"$f":"SUM('2000:2014'!F609)","v":14.016205743635371},{"$f":"SUM('2000:2014'!G609)","v":25.052578934765506},{"$f":"SUM('2000:2014'!H609)","v":23.700500592601831},{"$f":"SUM('2000:2014'!I609)","v":21.165933608156383},{"$f":"SUM('2000:2014'!J609)","v":20.875615171797584},{"$f":"SUM('2000:2014'!K609)","v":24.582300855515616},{"$f":"SUM('2000:2014'!L609)","v":21.777002267746621},{"$f":"SUM('2000:2014'!M609)","v":19.842557400081009},{"$f":"SUM('2000:2014'!N609)","v":21.366146098101396},{"$f":"SUM('2000:2014'!O609)","v":9.5571665564092676},{"$f":"SUM('2000:2014'!P609)","v":20.868296319585657},{"$f":"SUM('2000:2014'!Q609)","v":18.620053795398405},{"$f":"SUM('2000:2014'!R609)","v":20.946546519863812},{"$f":"SUM('2000:2014'!S609)","v":30.096388690000005},{"$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$316","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM('2000:2014'!E610)","v":1.5958962690092984},{"$f":"SUM('2000:2014'!F610)","v":0.34208432676289741},{"$f":"SUM('2000:2014'!G610)","v":6.9515086893416648E-3},{"$f":"SUM('2000:2014'!H610)","v":0.23440186152069215},{"$f":"SUM('2000:2014'!I610)","v":0.10132461524854813},{"$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":0.2217926097033989},{"$f":"SUM('2000:2014'!Q610)","v":0.4097486453496853},{"$f":"SUM('2000:2014'!R610)","v":0.82306695453684664},{"$f":"SUM('2000:2014'!S610)","v":1.3323898523270403},{"$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$317","v":"Vehicles"},"$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":0.51289599905562977},{"$f":"SUM('2000:2014'!Q611)","v":0.7959894488424416},{"$f":"SUM('2000:2014'!R611)","v":3.2870633427935543},{"$f":"SUM('2000:2014'!S611)","v":3.7773010035411176},{"$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$318","v":"Information technology"},"$m",null,{"$f":"SUM('2000:2014'!E612)","v":4.629901822099785},{"$f":"SUM('2000:2014'!F612)","v":0.87088968188387605},{"$f":"SUM('2000:2014'!G612)","v":0.49077651346752149},{"$f":"SUM('2000:2014'!H612)","v":0.45263807741926765},{"$f":"SUM('2000:2014'!I612)","v":1.2821526997270576},{"$f":"SUM('2000:2014'!J612)","v":0.46820599448495315},{"$f":"SUM('2000:2014'!K612)","v":1.2941318109563446E-3},{"$f":"SUM('2000:2014'!L612)","v":0},{"$f":"SUM('2000:2014'!M612)","v":2.9224397354510865},{"$f":"SUM('2000:2014'!N612)","v":2.1146036555078211},{"$f":"SUM('2000:2014'!O612)","v":1.8925037507742057},{"$f":"SUM('2000:2014'!P612)","v":4.3246415871632768},{"$f":"SUM('2000:2014'!Q612)","v":3.2696333508071507},{"$f":"SUM('2000:2014'!R612)","v":5.2156488638268135},{"$f":"SUM('2000:2014'!S612)","v":4.3356692511648482},{"$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$319","v":"Full retail contestability"},"$m",null,{"$f":"SUM('2000:2014'!E613)","v":1.580213405548076E-4},{"$f":"SUM('2000:2014'!F613)","v":5.8243872011917086E-3},{"$f":"SUM('2000:2014'!G613)","v":2.3337964604043377},{"$f":"SUM('2000:2014'!H613)","v":4.0766767190020223},{"$f":"SUM('2000:2014'!I613)","v":9.0995583889916372},{"$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$320","v":"Land"},"$m",null,{"$f":"SUM('2000:2014'!E614)","v":0.34775570049468357},{"$f":"SUM('2000:2014'!F614)","v":0.25798859643368505},{"$f":"SUM('2000:2014'!G614)","v":0},{"$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":36.411566993873087},{"$f":"SUM(F601:F615)","v":24.979530699749109},33.812609565699738,37.581845150059934,43.553055484273088,30.914594941590821,37.247698731706926,39.146806105732409,39.875659997203421,47.653494857153163,27.734045317012459,41.514634541585885,38.791017257756515,79.444219768009262,72.191039216706471,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  Capex to Jun 2014"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM('2000:2014'!E619)","v":8.6998517116693652E-2},{"$f":"SUM('2000:2014'!F619)","v":0.12772097478383138},{"$f":"SUM('2000:2014'!G619)","v":0.16604092721227331},{"$f":"SUM('2000:2014'!H619)","v":0.19898815621979449},{"$f":"SUM('2000:2014'!I619)","v":0.22623633218417941},{"$f":"SUM('2000:2014'!J619)","v":3.5066396400337659E-2},{"$f":"SUM('2000:2014'!K619)","v":4.2174812552070583E-2},{"$f":"SUM('2000:2014'!L619)","v":5.1155726786579862E-2},{"$f":"SUM('2000:2014'!M619)","v":6.0136641021089142E-2},{"$f":"SUM('2000:2014'!N619)","v":6.819715340169985E-2},{"$f":"SUM('2000:2014'!O619)","v":9.6760350885985474E-2},{"$f":"SUM('2000:2014'!P619)","v":0.28314701999670921},{"$f":"SUM('2000:2014'!Q619)","v":0.32214916010850192},{"$f":"SUM('2000:2014'!R619)","v":0.38773682770249818},{"$f":"SUM('2000:2014'!S619)","v":0.48752323663393921},{"$f":"SUM('2000:2014'!T619)","v":-0.29941611413258423},{"$f":"SUM('2000:2014'!U619)","v":0.35498960233412535},{"$f":"SUM('2000:2014'!V619)","v":-0.95201268231406122},{"$f":"SUM('2000:2014'!W619)","v":-0.59419917686272794},{"$f":"SUM('2000:2014'!X619)","v":-0.59086093916467231},{"$f":"SUM('2000:2014'!Y619)","v":-0.58698441509617461},{"$f":"SUM('2000:2014'!Z619)","v":-0.58254477673727412}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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":0},{"$f":"SUM('2000:2014'!Q620)","v":0},{"$f":"SUM('2000:2014'!R620)","v":0},{"$f":"SUM('2000:2014'!S620)","v":0},{"$f":"SUM('2000:2014'!T620)","v":-0.50746361148414032},{"$f":"SUM('2000:2014'!U620)","v":9.3144800161115926E-2},{"$f":"SUM('2000:2014'!V620)","v":-0.17296054873679428},{"$f":"SUM('2000:2014'!W620)","v":-7.7153902282014519E-2},{"$f":"SUM('2000:2014'!X620)","v":-7.4309078830807701E-2},{"$f":"SUM('2000:2014'!Y620)","v":-7.127379301811429E-2},{"$f":"SUM('2000:2014'!Z620)","v":-6.8040299740516952E-2}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E621)","v":0.24805945058773185},{"$f":"SUM('2000:2014'!F621)","v":0.34777539866338297},{"$f":"SUM('2000:2014'!G621)","v":0.42846758318441736},{"$f":"SUM('2000:2014'!H621)","v":0.47685275083016782},{"$f":"SUM('2000:2014'!I621)","v":0.5098036855362138},{"$f":"SUM('2000:2014'!J621)","v":0.65247317944196737},{"$f":"SUM('2000:2014'!K621)","v":0.77302275312625623},{"$f":"SUM('2000:2014'!L621)","v":0.88556865727078682},{"$f":"SUM('2000:2014'!M621)","v":0.98045391035806317},{"$f":"SUM('2000:2014'!N621)","v":1.0878386788452274},{"$f":"SUM('2000:2014'!O621)","v":0},{"$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":-0.42082440858096726},{"$f":"SUM('2000:2014'!U621)","v":0},{"$f":"SUM('2000:2014'!V621)","v":-0.85739726022717822},{"$f":"SUM('2000:2014'!W621)","v":-0.87883219173285754},{"$f":"SUM('2000:2014'!X621)","v":-0.90080299652617901},{"$f":"SUM('2000:2014'!Y621)","v":-0.92332307143933334},{"$f":"SUM('2000:2014'!Z621)","v":-0.94640614822531655}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E622)","v":1.5516076267448255E-3},{"$f":"SUM('2000:2014'!F622)","v":3.1810632072523251E-3},{"$f":"SUM('2000:2014'!G622)","v":3.2847373746029179E-3},{"$f":"SUM('2000:2014'!H622)","v":3.4390491433924182E-3},{"$f":"SUM('2000:2014'!I622)","v":3.5675384681380113E-3},{"$f":"SUM('2000:2014'!J622)","v":7.6947351537594022E-2},{"$f":"SUM('2000:2014'!K622)","v":0.1149978694103658},{"$f":"SUM('2000:2014'!L622)","v":0.15500635607279661},{"$f":"SUM('2000:2014'!M622)","v":0.19405790139494938},{"$f":"SUM('2000:2014'!N622)","v":0.23868809257886936},{"$f":"SUM('2000:2014'!O622)","v":0.84049920917477705},{"$f":"SUM('2000:2014'!P622)","v":1.7825575109343983},{"$f":"SUM('2000:2014'!Q622)","v":1.9986181332965973},{"$f":"SUM('2000:2014'!R622)","v":2.2253462451665493},{"$f":"SUM('2000:2014'!S622)","v":2.4510282254443618},{"$f":"SUM('2000:2014'!T622)","v":-4.7652212197576163E-2},{"$f":"SUM('2000:2014'!U622)","v":1.4458478433735189},{"$f":"SUM('2000:2014'!V622)","v":-1.4899298309505542},{"$f":"SUM('2000:2014'!W622)","v":2.710835490221486E-2},{"$f":"SUM('2000:2014'!X622)","v":0.10188576574766306},{"$f":"SUM('2000:2014'!Y622)","v":0.18038510441356925},{"$f":"SUM('2000:2014'!Z622)","v":0.26274573140917873}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E623)","v":3.1820591132784362E-2},{"$f":"SUM('2000:2014'!F623)","v":9.1247845199165317E-2},{"$f":"SUM('2000:2014'!G623)","v":0.15217950921228993},{"$f":"SUM('2000:2014'!H623)","v":0.2143622220058882},{"$f":"SUM('2000:2014'!I623)","v":0.27844961245248223},{"$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$312","v":"Regulators"},"$m",null,{"$f":"SUM('2000:2014'!E624)","v":4.304207307854406E-2},{"$f":"SUM('2000:2014'!F624)","v":5.2362154705886711E-2},{"$f":"SUM('2000:2014'!G624)","v":6.3408199200364918E-2},{"$f":"SUM('2000:2014'!H624)","v":7.2949774825642202E-2},{"$f":"SUM('2000:2014'!I624)","v":7.7625365194869622E-2},{"$f":"SUM('2000:2014'!J624)","v":1.2077387241474681E-2},{"$f":"SUM('2000:2014'!K624)","v":1.4525631240028382E-2},{"$f":"SUM('2000:2014'!L624)","v":1.6928787949683884E-2},{"$f":"SUM('2000:2014'!M624)","v":1.9181746492632285E-2},{"$f":"SUM('2000:2014'!N624)","v":2.195790655977848E-2},{"$f":"SUM('2000:2014'!O624)","v":3.8443948490128554E-2},{"$f":"SUM('2000:2014'!P624)","v":9.5645803442866162E-2},{"$f":"SUM('2000:2014'!Q624)","v":0.10297387377719071},{"$f":"SUM('2000:2014'!R624)","v":0.10940897938086624},{"$f":"SUM('2000:2014'!S624)","v":0.11690166503929403},{"$f":"SUM('2000:2014'!T624)","v":8.9336860479892043E-3},{"$f":"SUM('2000:2014'!U624)","v":7.6854809311815153E-2},{"$f":"SUM('2000:2014'!V624)","v":-5.5835566289067801E-2},{"$f":"SUM('2000:2014'!W624)","v":2.5387464563906795E-2},{"$f":"SUM('2000:2014'!X624)","v":2.9960960155234979E-2},{"$f":"SUM('2000:2014'!Y624)","v":3.474726336077711E-2},{"$f":"SUM('2000:2014'!Z624)","v":3.9754156126499338E-2}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,{"$f":"SUM('2000:2014'!E625)","v":1.1504740982453542E-2},{"$f":"SUM('2000:2014'!F625)","v":2.3009476036143811E-2},{"$f":"SUM('2000:2014'!G625)","v":2.3009479731893916E-2},{"$f":"SUM('2000:2014'!H625)","v":2.3009483337503765E-2},{"$f":"SUM('2000:2014'!I625)","v":2.3009486855171912E-2},{"$f":"SUM('2000:2014'!J625)","v":0},{"$f":"SUM('2000:2014'!K625)","v":2.4759282566482924E-4},{"$f":"SUM('2000:2014'!L625)","v":4.9062593862680384E-4},{"$f":"SUM('2000:2014'!M625)","v":7.1846939380685584E-4},{"$f":"SUM('2000:2014'!N625)","v":9.9922462732468824E-4},{"$f":"SUM('2000:2014'!O625)","v":2.3444595479992933E-2},{"$f":"SUM('2000:2014'!P625)","v":0.10320377469089362},{"$f":"SUM('2000:2014'!Q625)","v":0.11510662263597198},{"$f":"SUM('2000:2014'!R625)","v":0.11510662263597198},{"$f":"SUM('2000:2014'!S625)","v":0.115106622635972},{"$f":"SUM('2000:2014'!T625)","v":6.1710136096857094E-3},{"$f":"SUM('2000:2014'!U625)","v":5.3592508620623536E-2},{"$f":"SUM('2000:2014'!V625)","v":-3.9054808513556055E-2},{"$f":"SUM('2000:2014'!W625)","v":1.7580768040775321E-2},{"$f":"SUM('2000:2014'!X625)","v":2.0766903308601658E-2},{"$f":"SUM('2000:2014'!Y625)","v":2.4101357359793806E-2},{"$f":"SUM('2000:2014'!Z625)","v":2.7589554798977699E-2}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"SUM('2000:2014'!E626)","v":1.9558085583062752E-3},{"$f":"SUM('2000:2014'!F626)","v":5.8578773300824996E-3},{"$f":"SUM('2000:2014'!G626)","v":9.7409116200451833E-3},{"$f":"SUM('2000:2014'!H626)","v":1.3605004279325117E-2},{"$f":"SUM('2000:2014'!I626)","v":1.7450247706120761E-2},{"$f":"SUM('2000:2014'!J626)","v":2.0667594741925048E-3},{"$f":"SUM('2000:2014'!K626)","v":2.4857185899331679E-3},{"$f":"SUM('2000:2014'!L626)","v":2.8969620814553745E-3},{"$f":"SUM('2000:2014'!M626)","v":3.2825027054747299E-3},{"$f":"SUM('2000:2014'!N626)","v":3.7575769086886294E-3},{"$f":"SUM('2000:2014'!O626)","v":5.281124189742626E-3},{"$f":"SUM('2000:2014'!P626)","v":2.3298027253649684E-2},{"$f":"SUM('2000:2014'!Q626)","v":8.1046300980803926E-2},{"$f":"SUM('2000:2014'!R626)","v":0.2688847876672017},{"$f":"SUM('2000:2014'!S626)","v":0.2688847876672017},{"$f":"SUM('2000:2014'!T626)","v":7.5559236942496846E-3},{"$f":"SUM('2000:2014'!U626)","v":0.21956637763167569},{"$f":"SUM('2000:2014'!V626)","v":-0.19612232062672486},{"$f":"SUM('2000:2014'!W626)","v":3.5008477311658362E-2},{"$f":"SUM('2000:2014'!X626)","v":4.71364660980731E-2},{"$f":"SUM('2000:2014'!Y626)","v":5.9848974025488805E-2},{"$f":"SUM('2000:2014'!Z626)","v":7.3167647057964011E-2}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,{"$f":"SUM('2000:2014'!E627)","v":0.77542727711560577},{"$f":"SUM('2000:2014'!F627)","v":1.258358218563167},{"$f":"SUM('2000:2014'!G627)","v":1.7175211958414509},{"$f":"SUM('2000:2014'!H627)","v":2.1621356699124581},{"$f":"SUM('2000:2014'!I627)","v":2.5886279477355996},{"$f":"SUM('2000:2014'!J627)","v":4.064880444989722},{"$f":"SUM('2000:2014'!K627)","v":5.0892452934284833},{"$f":"SUM('2000:2014'!L627)","v":6.0753614013083954},{"$f":"SUM('2000:2014'!M627)","v":6.8453363595327383},{"$f":"SUM('2000:2014'!N627)","v":7.7492263603903488},{"$f":"SUM('2000:2014'!O627)","v":4.1534086506305252},{"$f":"SUM('2000:2014'!P627)","v":8.7162691354185249},{"$f":"SUM('2000:2014'!Q627)","v":9.6831595316993422},{"$f":"SUM('2000:2014'!R627)","v":10.781031083856304},{"$f":"SUM('2000:2014'!S627)","v":11.873548985629865},{"$f":"SUM('2000:2014'!T627)","v":3.3837175991639081},{"$f":"SUM('2000:2014'!U627)","v":6.3539623105254535},{"$f":"SUM('2000:2014'!V627)","v":0.77304156942482394},{"$f":"SUM('2000:2014'!W627)","v":7.6228770924753055},{"$f":"SUM('2000:2014'!X627)","v":8.1390895882016174},{"$f":"SUM('2000:2014'!Y627)","v":8.6763484105314461},{"$f":"SUM('2000:2014'!Z627)","v":9.2353832429851384}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM('2000:2014'!E628)","v":0.9010170810911714},{"$f":"SUM('2000:2014'!F628)","v":1.6268362709519568},{"$f":"SUM('2000:2014'!G628)","v":1.9293869605681164},{"$f":"SUM('2000:2014'!H628)","v":2.2536691746623396},{"$f":"SUM('2000:2014'!I628)","v":2.5658149609964149},{"$f":"SUM('2000:2014'!J628)","v":0},{"$f":"SUM('2000:2014'!K628)","v":4.8685580447781693E-16},{"$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},{"$f":"SUM('2000:2014'!Q628)","v":7.2883254029571687E-2},{"$f":"SUM('2000:2014'!R628)","v":7.2883254029571687E-2},{"$f":"SUM('2000:2014'!S628)","v":7.2883254029571687E-2},{"$f":"SUM('2000:2014'!T628)","v":0.10798962060399078},{"$f":"SUM('2000:2014'!U628)","v":0.14339318657130506},{"$f":"SUM('2000:2014'!V628)","v":8.1884219590698637E-2},{"$f":"SUM('2000:2014'!W628)","v":0.23807900064461898},{"$f":"SUM('2000:2014'!X628)","v":0.25137987647251375},{"$f":"SUM('2000:2014'!Y628)","v":0.2651969967164004},{"$f":"SUM('2000:2014'!Z628)","v":0.27954786054968606}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$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":0.95852020329256193},{"$f":"SUM('2000:2014'!U629)","v":1.0891032099364577},{"$f":"SUM('2000:2014'!V629)","v":0.9037349701629539},{"$f":"SUM('2000:2014'!W629)","v":1.9607254086981154},{"$f":"SUM('2000:2014'!X629)","v":1.7777113609132509},{"$f":"SUM('2000:2014'!Y629)","v":1.2613316681381561},{"$f":"SUM('2000:2014'!Z629)","v":0.42212297309124719}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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":1.5452717589195013},{"$f":"SUM('2000:2014'!K630)","v":2.4018669277954197},{"$f":"SUM('2000:2014'!L630)","v":3.1431011167533827},{"$f":"SUM('2000:2014'!M630)","v":3.765238322557678},{"$f":"SUM('2000:2014'!N630)","v":4.6634085314714087},{"$f":"SUM('2000:2014'!O630)","v":0.46449405636795188},{"$f":"SUM('2000:2014'!P630)","v":1.6165046551984181},{"$f":"SUM('2000:2014'!Q630)","v":2.6454534964258785},{"$f":"SUM('2000:2014'!R630)","v":3.4217867901971726},{"$f":"SUM('2000:2014'!S630)","v":4.2923935908055046},{"$f":"SUM('2000:2014'!T630)","v":0.77231321552524379},{"$f":"SUM('2000:2014'!U630)","v":1.5988128904135332},{"$f":"SUM('2000:2014'!V630)","v":1.3497122858820016},{"$f":"SUM('2000:2014'!W630)","v":2.7730254949204447},{"$f":"SUM('2000:2014'!X630)","v":2.2666866557976491},{"$f":"SUM('2000:2014'!Y630)","v":1.491264812470688},{"$f":"SUM('2000:2014'!Z630)","v":0.4845220417769881}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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":3.1032027953879489},{"$f":"SUM('2000:2014'!K631)","v":3.1032027953879489},{"$f":"SUM('2000:2014'!L631)","v":3.1032027953879489},{"$f":"SUM('2000:2014'!M631)","v":3.1032027953879489},{"$f":"SUM('2000:2014'!N631)","v":3.103202795387948},{"$f":"SUM('2000:2014'!O631)","v":2.282946912769385E-20},{"$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":1.2342540357375668E-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$320","v":"Land"},"$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":-7.5250624014242436E-3},{"$f":"SUM('2000:2014'!U632)","v":0},{"$f":"SUM('2000:2014'!V632)","v":-1.5331733983244767E-2},{"$f":"SUM('2000:2014'!W632)","v":-1.5715027332825884E-2},{"$f":"SUM('2000:2014'!X632)","v":-1.6107903016146532E-2},{"$f":"SUM('2000:2014'!Y632)","v":-1.6510600591550195E-2},{"$f":"SUM('2000:2014'!Z632)","v":-1.6923365606338947E-2}]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E619:E633)","v":2.101377147290036},3.5363492794408686,4.4930395039454547,5.4190112852165111,6.2905851771291896,9.4919860733927379,11.541769394356171,13.433712429549656,14.971608648844381,16.937276320171293,5.6223319352191039,12.62062592693546,15.021390372953858,17.382184590636136,19.678270367885709,3.9623198531409387,{"$f":"SUM(U619:U633)","v":11.429267538879625},-0.67027170658070323,11.133891763346615,11.052536659156798,10.395132706871147,9.2109186174862323]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  Capex to Jun 2014"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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":-0.20810249126475255},{"$f":"SUM('2000:2014'!O673)","v":0},{"$f":"SUM('2000:2014'!P673)","v":0},{"$f":"SUM('2000:2014'!Q673)","v":0},{"$f":"SUM('2000:2014'!R673)","v":0},{"$f":"SUM('2000:2014'!S673)","v":0},{"$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$308","v":"High pressure mains - PE"},"$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},{"$f":"SUM('2000:2014'!S674)","v":0},{"$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$309","v":"Medium pressure mains"},"$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":-1.1169912818324641},{"$f":"SUM('2000:2014'!O675)","v":0},{"$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$310","v":"Medium/low pressure mains"},"$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":-3.086235375790009E-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$311","v":"Low pressure mains"},"$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},{"$f":"SUM('2000:2014'!I677)","v":-0.7680597800026101},{"$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$312","v":"Regulators"},"$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":-4.0779828779955535E-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$313","v":"Secondary gate stations"},"$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},{"$f":"SUM('2000:2014'!I679)","v":-5.4686843168550957E-2},{"$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":-2.1751575519053448E-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$314","v":"Buildings"},"$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":-3.5911141344304176E-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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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},{"$f":"SUM('2000:2014'!I682)","v":-6.9960658670392206},{"$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":-1.2622187523498992E-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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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":-6.4248575276902438},{"$f":"SUM('2000:2014'!O684)","v":0},{"$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$319","v":"Full retail contestability"},"$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":-6.2339670364689315E-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$320","v":"Land"},"$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,-7.8188124902103819,0,0,0,0,-7.8291260520012056,0,0,0,0,0,{"$f":"SUM(T673:T687)","v":0},0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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},{"$f":"SUM('2000:2014'!S714)","v":1.4349045801526721E-2},{"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},0,0,0,0,0,0,0,0,0,0,0,0,0,1.4349045801526721E-2,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM('2000:2014'!E727)","v":1.6850435740996941},{"$f":"SUM('2000:2014'!F727)","v":3.9932480761399942},{"$f":"SUM('2000:2014'!G727)","v":3.8272071489277208},{"$f":"SUM('2000:2014'!H727)","v":3.6282189927079269},{"$f":"SUM('2000:2014'!I727)","v":3.4019826605237475},{"$f":"SUM('2000:2014'!J727)","v":3.9504112577966488},{"$f":"SUM('2000:2014'!K727)","v":5.6459539083796093},{"$f":"SUM('2000:2014'!L727)","v":7.4005710307682886},{"$f":"SUM('2000:2014'!M727)","v":11.057781943288241},{"$f":"SUM('2000:2014'!N727)","v":22.840473085794294},{"$f":"SUM('2000:2014'!O727)","v":31.09674924540537},{"$f":"SUM('2000:2014'!P727)","v":33.818664250157482},{"$f":"SUM('2000:2014'!Q727)","v":36.880352947250174},{"$f":"SUM('2000:2014'!R727)","v":51.334360678429},{"$f":"SUM('2000:2014'!S727)","v":51.980675271795064},{"$f":"SUM('2000:2014'!T727)","v":52.280091385927648},{"$f":"SUM('2000:2014'!U727)","v":51.925101783593519},{"$f":"SUM('2000:2014'!V727)","v":52.877114465907582},{"$f":"SUM('2000:2014'!W727)","v":53.471313642770305},{"$f":"SUM('2000:2014'!X727)","v":54.062174581934975},{"$f":"SUM('2000:2014'!Y727)","v":54.649158997031158},{"$f":"SUM('2000:2014'!Z727)","v":55.23170377376843}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM('2000:2014'!E728)","v":0},{"$f":"SUM('2000:2014'!F728)","v":0},{"$f":"SUM('2000:2014'!G728)","v":0},{"$f":"SUM('2000:2014'!H728)","v":0},{"$f":"SUM('2000:2014'!I728)","v":0},{"$f":"SUM('2000:2014'!J728)","v":0},{"$f":"SUM('2000:2014'!K728)","v":0},{"$f":"SUM('2000:2014'!L728)","v":0},{"$f":"SUM('2000:2014'!M728)","v":0},{"$f":"SUM('2000:2014'!N728)","v":0},{"$f":"SUM('2000:2014'!O728)","v":0.50735202708424076},{"$f":"SUM('2000:2014'!P728)","v":1.1095646298839998},{"$f":"SUM('2000:2014'!Q728)","v":0.64295188928639035},{"$f":"SUM('2000:2014'!R728)","v":6.5225029844323057},{"$f":"SUM('2000:2014'!S728)","v":10.136750344432306},{"$f":"SUM('2000:2014'!T728)","v":10.644213955916445},{"$f":"SUM('2000:2014'!U728)","v":10.55106915575533},{"$f":"SUM('2000:2014'!V728)","v":10.724029704492125},{"$f":"SUM('2000:2014'!W728)","v":10.801183606774138},{"$f":"SUM('2000:2014'!X728)","v":10.875492685604947},{"$f":"SUM('2000:2014'!Y728)","v":10.946766478623061},{"$f":"SUM('2000:2014'!Z728)","v":11.014806778363578}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E729)","v":7.0586153787354808},{"$f":"SUM('2000:2014'!F729)","v":11.785915480024322},{"$f":"SUM('2000:2014'!G729)","v":17.156655983591179},{"$f":"SUM('2000:2014'!H729)","v":25.797431132277126},{"$f":"SUM('2000:2014'!I729)","v":37.13743189771612},{"$f":"SUM('2000:2014'!J729)","v":36.48495871827415},{"$f":"SUM('2000:2014'!K729)","v":35.711935965147902},{"$f":"SUM('2000:2014'!L729)","v":34.826367307877106},{"$f":"SUM('2000:2014'!M729)","v":33.845913397519048},{"$f":"SUM('2000:2014'!N729)","v":33.87506600050628},{"$f":"SUM('2000:2014'!O729)","v":33.87506600050628},{"$f":"SUM('2000:2014'!P729)","v":33.87506600050628},{"$f":"SUM('2000:2014'!Q729)","v":33.87506600050628},{"$f":"SUM('2000:2014'!R729)","v":33.87506600050628},{"$f":"SUM('2000:2014'!S729)","v":33.87506600050628},{"$f":"SUM('2000:2014'!T729)","v":34.295890409087249},{"$f":"SUM('2000:2014'!U729)","v":34.295890409087249},{"$f":"SUM('2000:2014'!V729)","v":35.153287669314423},{"$f":"SUM('2000:2014'!W729)","v":36.032119861047285},{"$f":"SUM('2000:2014'!X729)","v":36.932922857573459},{"$f":"SUM('2000:2014'!Y729)","v":37.8562459290128},{"$f":"SUM('2000:2014'!Z729)","v":38.802652077238115}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E730)","v":2.8016617346217045},{"$f":"SUM('2000:2014'!F730)","v":4.456164304852992},{"$f":"SUM('2000:2014'!G730)","v":4.5627134047699869},{"$f":"SUM('2000:2014'!H730)","v":4.5592743556265942},{"$f":"SUM('2000:2014'!I730)","v":4.6018170964355098},{"$f":"SUM('2000:2014'!J730)","v":13.386069774203992},{"$f":"SUM('2000:2014'!K730)","v":23.301828759216974},{"$f":"SUM('2000:2014'!L730)","v":37.930285464596281},{"$f":"SUM('2000:2014'!M730)","v":50.776494098382393},{"$f":"SUM('2000:2014'!N730)","v":60.221897214501581},{"$f":"SUM('2000:2014'!O730)","v":64.545691347172422},{"$f":"SUM('2000:2014'!P730)","v":73.131028403229493},{"$f":"SUM('2000:2014'!Q730)","v":82.421817316357206},{"$f":"SUM('2000:2014'!R730)","v":102.95698501621013},{"$f":"SUM('2000:2014'!S730)","v":117.38345476076574},{"$f":"SUM('2000:2014'!T730)","v":117.43110697296333},{"$f":"SUM('2000:2014'!U730)","v":115.98525912958982},{"$f":"SUM('2000:2014'!V730)","v":117.47518896054036},{"$f":"SUM('2000:2014'!W730)","v":117.44808060563817},{"$f":"SUM('2000:2014'!X730)","v":117.34619483989049},{"$f":"SUM('2000:2014'!Y730)","v":117.16580973547693},{"$f":"SUM('2000:2014'!Z730)","v":116.90306400406776}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E731)","v":-3.1820591132784362E-2},{"$f":"SUM('2000:2014'!F731)","v":-0.12306843633194969},{"$f":"SUM('2000:2014'!G731)","v":-0.27524794554423959},{"$f":"SUM('2000:2014'!H731)","v":-0.48961016755012782},{"$f":"SUM('2000:2014'!I731)","v":0},{"$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$312","v":"Regulators"},"$m",null,{"$f":"SUM('2000:2014'!E732)","v":0.19433899204173993},{"$f":"SUM('2000:2014'!F732)","v":0.36005559564720024},{"$f":"SUM('2000:2014'!G732)","v":0.31611162077699201},{"$f":"SUM('2000:2014'!H732)","v":0.24316184595134976},{"$f":"SUM('2000:2014'!I732)","v":0.17370792265367957},{"$f":"SUM('2000:2014'!J732)","v":0.2877092877411711},{"$f":"SUM('2000:2014'!K732)","v":1.1688130833231143},{"$f":"SUM('2000:2014'!L732)","v":1.8855441095742409},{"$f":"SUM('2000:2014'!M732)","v":2.0741344516556524},{"$f":"SUM('2000:2014'!N732)","v":2.9087777118069886},{"$f":"SUM('2000:2014'!O732)","v":3.1458964323410576},{"$f":"SUM('2000:2014'!P732)","v":3.2946652555447202},{"$f":"SUM('2000:2014'!Q732)","v":3.6528983703731068},{"$f":"SUM('2000:2014'!R732)","v":4.7843900609241476},{"$f":"SUM('2000:2014'!S732)","v":5.3165487100833264},{"$f":"SUM('2000:2014'!T732)","v":5.3076150240353366},{"$f":"SUM('2000:2014'!U732)","v":5.2307602147235217},{"$f":"SUM('2000:2014'!V732)","v":5.286595781012589},{"$f":"SUM('2000:2014'!W732)","v":5.2612083164486823},{"$f":"SUM('2000:2014'!X732)","v":5.2312473562934478},{"$f":"SUM('2000:2014'!Y732)","v":5.1965000929326708},{"$f":"SUM('2000:2014'!Z732)","v":5.1567459368061712}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,{"$f":"SUM('2000:2014'!E733)","v":2.0246866454017576E-2},{"$f":"SUM('2000:2014'!F733)","v":1.4341606756018631E-2},{"$f":"SUM('2000:2014'!G733)","v":-8.6678729758752852E-3},{"$f":"SUM('2000:2014'!H733)","v":-3.1677356313379049E-2},{"$f":"SUM('2000:2014'!I733)","v":0},{"$f":"SUM('2000:2014'!J733)","v":0},{"$f":"SUM('2000:2014'!K733)","v":-2.4759282566482924E-4},{"$f":"SUM('2000:2014'!L733)","v":-7.3821876429163314E-4},{"$f":"SUM('2000:2014'!M733)","v":1.2651450692558745E-2},{"$f":"SUM('2000:2014'!N733)","v":1.8752130901015593},{"$f":"SUM('2000:2014'!O733)","v":3.7186871115317963},{"$f":"SUM('2000:2014'!P733)","v":3.8072840364376765},{"$f":"SUM('2000:2014'!Q733)","v":3.9376428550367644},{"$f":"SUM('2000:2014'!R733)","v":3.8265638216128552},{"$f":"SUM('2000:2014'!S733)","v":3.7120636989768832},{"$f":"SUM('2000:2014'!T733)","v":3.7058926853671972},{"$f":"SUM('2000:2014'!U733)","v":3.6523001767465733},{"$f":"SUM('2000:2014'!V733)","v":3.6913549852601295},{"$f":"SUM('2000:2014'!W733)","v":3.6737742172193548},{"$f":"SUM('2000:2014'!X733)","v":3.6530073139107526},{"$f":"SUM('2000:2014'!Y733)","v":3.6289059565509589},{"$f":"SUM('2000:2014'!Z733)","v":3.6013164017519808}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"SUM('2000:2014'!E734)","v":-1.9558085583062752E-3},{"$f":"SUM('2000:2014'!F734)","v":7.4856693079311434E-2},{"$f":"SUM('2000:2014'!G734)","v":6.5115781459266248E-2},{"$f":"SUM('2000:2014'!H734)","v":5.1510777179941132E-2},{"$f":"SUM('2000:2014'!I734)","v":3.4060529473820371E-2},{"$f":"SUM('2000:2014'!J734)","v":3.1993769999627865E-2},{"$f":"SUM('2000:2014'!K734)","v":2.9508051409694695E-2},{"$f":"SUM('2000:2014'!L734)","v":7.3519202485845953E-2},{"$f":"SUM('2000:2014'!M734)","v":0.20140524530489012},{"$f":"SUM('2000:2014'!N734)","v":0.40252847906539196},{"$f":"SUM('2000:2014'!O734)","v":0.51445919934329021},{"$f":"SUM('2000:2014'!P734)","v":1.6667846773841986},{"$f":"SUM('2000:2014'!Q734)","v":2.3680258008937001},{"$f":"SUM('2000:2014'!R734)","v":6.544297242024065},{"$f":"SUM('2000:2014'!S734)","v":16.63510385403033},{"$f":"SUM('2000:2014'!T734)","v":16.627547930336082},{"$f":"SUM('2000:2014'!U734)","v":16.407981552704406},{"$f":"SUM('2000:2014'!V734)","v":16.60410387333113},{"$f":"SUM('2000:2014'!W734)","v":16.56909539601947},{"$f":"SUM('2000:2014'!X734)","v":16.521958929921396},{"$f":"SUM('2000:2014'!Y734)","v":16.462109955895908},{"$f":"SUM('2000:2014'!Z734)","v":16.388942308837947}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,{"$f":"SUM('2000:2014'!E735)","v":16.911364968468359},{"$f":"SUM('2000:2014'!F735)","v":29.669212493540563},{"$f":"SUM('2000:2014'!G735)","v":53.00427023246462},{"$f":"SUM('2000:2014'!H735)","v":74.542635155153988},{"$f":"SUM('2000:2014'!I735)","v":93.119940815574779},{"$f":"SUM('2000:2014'!J735)","v":109.93067554238266},{"$f":"SUM('2000:2014'!K735)","v":129.42373110446977},{"$f":"SUM('2000:2014'!L735)","v":145.12537197090799},{"$f":"SUM('2000:2014'!M735)","v":158.12259301145625},{"$f":"SUM('2000:2014'!N735)","v":171.73951274916732},{"$f":"SUM('2000:2014'!O735)","v":177.14327065494606},{"$f":"SUM('2000:2014'!P735)","v":189.2952978391132},{"$f":"SUM('2000:2014'!Q735)","v":198.23219210281223},{"$f":"SUM('2000:2014'!R735)","v":208.39770753881976},{"$f":"SUM('2000:2014'!S735)","v":226.62054724318989},{"$f":"SUM('2000:2014'!T735)","v":223.23682964402593},{"$f":"SUM('2000:2014'!U735)","v":216.88286733350051},{"$f":"SUM('2000:2014'!V735)","v":216.10982576407568},{"$f":"SUM('2000:2014'!W735)","v":208.48694867160037},{"$f":"SUM('2000:2014'!X735)","v":200.34785908339876},{"$f":"SUM('2000:2014'!Y735)","v":191.67151067286733},{"$f":"SUM('2000:2014'!Z735)","v":182.43612742988219}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM('2000:2014'!E736)","v":0.69487918791812697},{"$f":"SUM('2000:2014'!F736)","v":-0.58987275627093227},{"$f":"SUM('2000:2014'!G736)","v":-2.5123082081497072},{"$f":"SUM('2000:2014'!H736)","v":-4.5315755212913542},{"$f":"SUM('2000:2014'!I736)","v":-8.3266726846886741E-17},{"$f":"SUM('2000:2014'!J736)","v":-8.3266726846886741E-17},{"$f":"SUM('2000:2014'!K736)","v":-5.7012253132470367E-16},{"$f":"SUM('2000:2014'!L736)","v":-5.7012253132470367E-16},{"$f":"SUM('2000:2014'!M736)","v":-5.7012253132470367E-16},{"$f":"SUM('2000:2014'!N736)","v":-4.4390065608971377E-16},{"$f":"SUM('2000:2014'!O736)","v":-4.4390065608971377E-16},{"$f":"SUM('2000:2014'!P736)","v":0.22179260970339845},{"$f":"SUM('2000:2014'!Q736)","v":0.55865800102351204},{"$f":"SUM('2000:2014'!R736)","v":1.3088417015307869},{"$f":"SUM('2000:2014'!S736)","v":2.5683482998282559},{"$f":"SUM('2000:2014'!T736)","v":2.4603586792242651},{"$f":"SUM('2000:2014'!U736)","v":2.3169654926529599},{"$f":"SUM('2000:2014'!V736)","v":2.2350812730622618},{"$f":"SUM('2000:2014'!W736)","v":1.9970022724176426},{"$f":"SUM('2000:2014'!X736)","v":1.7456223959451289},{"$f":"SUM('2000:2014'!Y736)","v":1.4804253992287284},{"$f":"SUM('2000:2014'!Z736)","v":1.2008775386790425}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$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":0.51289599905562977},{"$f":"SUM('2000:2014'!Q737)","v":1.3088854478980714},{"$f":"SUM('2000:2014'!R737)","v":4.5959487906916259},{"$f":"SUM('2000:2014'!S737)","v":8.3732497942327431},{"$f":"SUM('2000:2014'!T737)","v":7.4147295909401816},{"$f":"SUM('2000:2014'!U737)","v":6.3256263810037243},{"$f":"SUM('2000:2014'!V737)","v":5.4218914108407699},{"$f":"SUM('2000:2014'!W737)","v":3.4611660021426545},{"$f":"SUM('2000:2014'!X737)","v":1.6834546412294034},{"$f":"SUM('2000:2014'!Y737)","v":0.42212297309124713},{"$f":"SUM('2000:2014'!Z737)","v":-4.2589629739575554E-17}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,{"$f":"SUM('2000:2014'!E738)","v":4.629901822099785},{"$f":"SUM('2000:2014'!F738)","v":5.5007915039836615},{"$f":"SUM('2000:2014'!G738)","v":5.9915680174511827},{"$f":"SUM('2000:2014'!H738)","v":6.4442060948704505},{"$f":"SUM('2000:2014'!I738)","v":7.7263587945975081},{"$f":"SUM('2000:2014'!J738)","v":6.6492930301629594},{"$f":"SUM('2000:2014'!K738)","v":4.2487202341784966},{"$f":"SUM('2000:2014'!L738)","v":1.1056191174251131},{"$f":"SUM('2000:2014'!M738)","v":0.26282053031852159},{"$f":"SUM('2000:2014'!N738)","v":4.1388731820451774},{"$f":"SUM('2000:2014'!O738)","v":5.5668828764514311},{"$f":"SUM('2000:2014'!P738)","v":8.2750198084162889},{"$f":"SUM('2000:2014'!Q738)","v":8.899199662797562},{"$f":"SUM('2000:2014'!R738)","v":10.693061736427204},{"$f":"SUM('2000:2014'!S738)","v":10.736337396786546},{"$f":"SUM('2000:2014'!T738)","v":9.9640241812613013},{"$f":"SUM('2000:2014'!U738)","v":8.3652112908477694},{"$f":"SUM('2000:2014'!V738)","v":7.0154990049657675},{"$f":"SUM('2000:2014'!W738)","v":4.2424735100453228},{"$f":"SUM('2000:2014'!X738)","v":1.975786854247674},{"$f":"SUM('2000:2014'!Y738)","v":0.48452204177698599},{"$f":"SUM('2000:2014'!Z738)","v":-2.0831262062537271E-15}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,{"$f":"SUM('2000:2014'!E739)","v":1.580213405548076E-4},{"$f":"SUM('2000:2014'!F739)","v":5.9824085417465164E-3},{"$f":"SUM('2000:2014'!G739)","v":2.3397788689460843},{"$f":"SUM('2000:2014'!H739)","v":6.4164555879481071},{"$f":"SUM('2000:2014'!I739)","v":15.516013976939744},{"$f":"SUM('2000:2014'!J739)","v":12.412811181551795},{"$f":"SUM('2000:2014'!K739)","v":9.3096083861638466},{"$f":"SUM('2000:2014'!L739)","v":6.2064055907758977},{"$f":"SUM('2000:2014'!M739)","v":3.1032027953879489},{"$f":"SUM('2000:2014'!N739)","v":1.2342768652066944E-15},{"$f":"SUM('2000:2014'!O739)","v":1.2342540357375668E-15},{"$f":"SUM('2000:2014'!P739)","v":1.2342540357375668E-15},{"$f":"SUM('2000:2014'!Q739)","v":1.2342540357375668E-15},{"$f":"SUM('2000:2014'!R739)","v":1.2342540357375668E-15},{"$f":"SUM('2000:2014'!S739)","v":1.2342540357375668E-15},{"$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$320","v":"Land"},"$m",null,{"$f":"SUM('2000:2014'!E740)","v":0.34775570049468357},{"$f":"SUM('2000:2014'!F740)","v":0.60574429692836862},{"$f":"SUM('2000:2014'!G740)","v":0.60574429692836862},{"$f":"SUM('2000:2014'!H740)","v":0.60574429692836862},{"$f":"SUM('2000:2014'!I740)","v":0.60574429692836862},{"$f":"SUM('2000:2014'!J740)","v":0.60574429692836862},{"$f":"SUM('2000:2014'!K740)","v":0.60574429692836862},{"$f":"SUM('2000:2014'!L740)","v":0.60574429692836862},{"$f":"SUM('2000:2014'!M740)","v":0.60574429692836862},{"$f":"SUM('2000:2014'!N740)","v":0.60574429692836862},{"$f":"SUM('2000:2014'!O740)","v":0.60574429692836862},{"$f":"SUM('2000:2014'!P740)","v":0.60574429692836862},{"$f":"SUM('2000:2014'!Q740)","v":0.60574429692836862},{"$f":"SUM('2000:2014'!R740)","v":0.60574429692836862},{"$f":"SUM('2000:2014'!S740)","v":0.60574429692836862},{"$f":"SUM('2000:2014'!T740)","v":0.61326935932979287},{"$f":"SUM('2000:2014'!U740)","v":0.61326935932979287},{"$f":"SUM('2000:2014'!V740)","v":0.62860109331303771},{"$f":"SUM('2000:2014'!W740)","v":0.64431612064586363},{"$f":"SUM('2000:2014'!X740)","v":0.66042402366201003},{"$f":"SUM('2000:2014'!Y740)","v":0.67693462425356032},{"$f":"SUM('2000:2014'!Z740)","v":0.69385798985989922}]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E727:E741)","v":34.310189846583043},{"$f":"SUM(F727:F741)","v":55.753371266891307},85.072941328645584,117.23577519348899,162.3170579908433,183.73966685904139,209.44559619639216,235.15868987257483,260.0627412209339,298.60808580991699,320.71979919171036,349.61380780636074,373.38343469116342,435.44546986853658,487.94388967155572,483.98156981841475,472.55230227953513,473.22257398611578,462.08868222276919,451.03614556361242,440.64101285674133,431.43009423925514]
[]
[null,"check",{"$f":"SUM(E744:Z744)","v":0},null,{"$f":"F598-E742","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Opening RAB"]
[null,{"$f":"B25","v":"Nominal"},null,null,{"$f":"E42","v":0},34.310189846583043,55.753371266891307,85.072941328645584,117.23577519348899,162.3170579908433,183.73966685904139,209.44559619639216,235.15868987257483,260.0627412209339,298.60808580991699,320.71979919171036,349.61380780636074,373.38343469116342,435.44546986853658,487.94388967155578,478.04292074257808,467.02923701947782,456.0155532963775,434.42585861581091,413.69266273622981,394.30067685639909]
[null,{"$f":"B190","v":"Real"},null,null,{"$f":"E208","v":0},34.310189846583043,55.753371266891307,85.072941328645584,117.23577519348899,162.3170579908433,183.73966685904139,209.44559619639216,235.15868987257483,260.0627412209339,298.60808580991699,320.71979919171036,349.61380780636074,373.38343469116342,435.44546986853658,487.94388967155572,478.04292074257808,467.02923701947782,456.0155532963775,434.42585861581091,413.69266273622981,394.30067685639909]
[null,{"$f":"B356","v":"CCA"},null,null,{"$f":"E432","v":0},34.310189846583043,55.753371266891307,85.072941328645584,117.23577519348899,162.3170579908433,183.73966685904139,209.44559619639216,235.15868987257483,260.0627412209339,298.60808580991699,320.71979919171036,349.61380780636074,373.38343469116342,435.44546986853658,487.94388967155572,483.98156981841475,472.55230227953513,473.22257398611578,462.08868222276919,451.03614556361242,440.64101285674133]
[null,{"$f":"B580","v":"Transition method"},null,null,{"$f":"E598","v":0},34.310189846583043,55.753371266891307,85.072941328645584,117.23577519348899,162.3170579908433,183.73966685904139,209.44559619639216,235.15868987257483,260.0627412209339,298.60808580991699,320.71979919171036,349.61380780636074,373.38343469116342,435.44546986853658,487.94388967155572,483.98156981841475,472.55230227953513,473.22257398611578,462.08868222276919,451.03614556361242,440.64101285674133]

{"sheet":"Capex_from_Jul_2014","index":14,"n_rows":752,"n_cols":26,"rows_kept":752,"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":"Actual"},{"$f":"Inputs!T3","v":"Forecast"},{"$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$307","v":"High pressure mains - steel"}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"}]
[null,{"$f":"Inputs!$B$320","v":"Land"}]
[]
[]
[null,"Nominal",null,null,"$, 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"},"$, nominal","$, nominal","$, nominal","$, nominal","$, nominal"]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: Capex from Jul 2014"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E27)","v":0},{"$f":"E171","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.51358842300439578,0.5103784953606183,12.317311717337095,56.403762253723826,97.0339460067609,129.93015507343355]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E28)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0498164858094658,1.041068015094387,2.5150555331085567,2.472846325199578,2.4306371172905994,5.791637503963722]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E30)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13.847803380285441,13.732405018783062,43.457408851869076,72.449984272327185,99.750123918888818,127.9529604596698]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E32)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.97584231623820517,0.96364428728522755,4.4380224254506064,5.935940194506788,7.394016558109394,8.889757163634556]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.0946040567380483E-3,7.9934215060288236E-3,7.8922389553195988E-3,0.61158012812251861,9.5324906699113239,13.91537599517482]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E34)","v":0},0,0,0,{"$f":"H178","v":0},0,0,0,0,0,0,0,0,0,0,0,2.2937754904632692,2.2651032968324785,12.561878507627437,12.90922029102574,{"$f":"X178","v":13.035570331306833},12.713568727667852]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E35)","v":0},{"$f":"E179","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,16.799267337186894,16.463281990443157,52.649266878362553,85.437859368780892,118.43301330925428,152.27935331575398]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E36)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.21486011343622549,0.20411710776441422,1.7493877153870228,3.0515289631957563,4.0670929538665179,4.690997872940839]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.0391526658357031,2.7352373992521328,3.6532628866127319,3.6125229644957901,4.0461865672984612,7.6271897405285287]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E38)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.9619040314716587,4.4657136283244929,11.532469085001157,16.235412848495123,17.950524688448557,17.549036672431047]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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":43.704104847787995},{"$f":"SUM(V27:V41)","v":42.388942660645995},{"$f":"SUM(W27:W41)","v":149.91496286598945},264.73868684461792,379.67322538731219,487.33965579137521]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: Capex from Jul 2014"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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":0.51358842300439578},{"$f":"SUM('2014_Jul-Dec:2019'!U45)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V45)","v":11.810143149620254},{"$f":"SUM('2014_Jul-Dec:2019'!W45)","v":44.240497181044539},{"$f":"SUM('2014_Jul-Dec:2019'!X45)","v":41.337236612457943},{"$f":"SUM('2014_Jul-Dec:2019'!Y45)","v":34.119977383749237},{"$f":"SUM('2014_Jul-Dec:2019'!Z45)","v":28.584967492581502}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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":1.0498164858094658},{"$f":"SUM('2014_Jul-Dec:2019'!U46)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V46)","v":1.4827359887292486},{"$f":"SUM('2014_Jul-Dec:2019'!W46)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X46)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y46)","v":3.4032095945821017},{"$f":"SUM('2014_Jul-Dec:2019'!Z46)","v":0.91216437392191085}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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":13.847803380285441},{"$f":"SUM('2014_Jul-Dec:2019'!U48)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V48)","v":29.840402194588393},{"$f":"SUM('2014_Jul-Dec:2019'!W48)","v":29.720712180039346},{"$f":"SUM('2014_Jul-Dec:2019'!X48)","v":28.523621609143525},{"$f":"SUM('2014_Jul-Dec:2019'!Y48)","v":29.901712196848578},{"$f":"SUM('2014_Jul-Dec:2019'!Z48)","v":30.382278028317774}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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":0.97584231623820517},{"$f":"SUM('2014_Jul-Dec:2019'!U50)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V50)","v":3.4865761671183568},{"$f":"SUM('2014_Jul-Dec:2019'!W50)","v":1.6094782311400955},{"$f":"SUM('2014_Jul-Dec:2019'!X50)","v":1.6098737814650232},{"$f":"SUM('2014_Jul-Dec:2019'!Y50)","v":1.6877848679242045},{"$f":"SUM('2014_Jul-Dec:2019'!Z50)","v":2.2908128928984133}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$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":8.0946040567380483E-3},{"$f":"SUM('2014_Jul-Dec:2019'!U51)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V51)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W51)","v":0.60389025426861742},{"$f":"SUM('2014_Jul-Dec:2019'!X51)","v":8.9362101632469386},{"$f":"SUM('2014_Jul-Dec:2019'!Y51)","v":4.621590200802804},{"$f":"SUM('2014_Jul-Dec:2019'!Z51)","v":7.1356769228356534}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$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":2.2937754904632692},{"$f":"SUM('2014_Jul-Dec:2019'!U52)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V52)","v":10.32544740442575},{"$f":"SUM('2014_Jul-Dec:2019'!W52)","v":0.66282235577052573},{"$f":"SUM('2014_Jul-Dec:2019'!X52)","v":0.45840117154758381},{"$f":"SUM('2014_Jul-Dec:2019'!Y52)","v":2.1509556916194418E-2},{"$f":"SUM('2014_Jul-Dec:2019'!Z52)","v":2.2047295839099274E-2}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$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":16.799267337186894},{"$f":"SUM('2014_Jul-Dec:2019'!U53)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V53)","v":36.521970234663129},{"$f":"SUM('2014_Jul-Dec:2019'!W53)","v":34.921441993292341},{"$f":"SUM('2014_Jul-Dec:2019'!X53)","v":36.524861123079091},{"$f":"SUM('2014_Jul-Dec:2019'!Y53)","v":38.837041634028566},{"$f":"SUM('2014_Jul-Dec:2019'!Z53)","v":40.255153353279177}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$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":0.21486011343622549},{"$f":"SUM('2014_Jul-Dec:2019'!U54)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V54)","v":1.5560136132944198},{"$f":"SUM('2014_Jul-Dec:2019'!W54)","v":1.4792286204817984},{"$f":"SUM('2014_Jul-Dec:2019'!X54)","v":1.3405742253920059},{"$f":"SUM('2014_Jul-Dec:2019'!Y54)","v":1.0829725763347657},{"$f":"SUM('2014_Jul-Dec:2019'!Z54)","v":1.1100468907431345}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$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":3.0391526658357031},{"$f":"SUM('2014_Jul-Dec:2019'!U55)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V55)","v":1.2219407539441693},{"$f":"SUM('2014_Jul-Dec:2019'!W55)","v":0.81147876183903267},{"$f":"SUM('2014_Jul-Dec:2019'!X55)","v":1.4481780391264516},{"$f":"SUM('2014_Jul-Dec:2019'!Y55)","v":4.8851532173791394},{"$f":"SUM('2014_Jul-Dec:2019'!Z55)","v":4.8863246554751125}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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":4.9619040314716587},{"$f":"SUM('2014_Jul-Dec:2019'!U56)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V56)","v":7.5629458598238308},{"$f":"SUM('2014_Jul-Dec:2019'!W56)","v":7.2079137417530648},{"$f":"SUM('2014_Jul-Dec:2019'!X56)","v":5.6616645665631422},{"$f":"SUM('2014_Jul-Dec:2019'!Y56)","v":4.67739762390483},{"$f":"SUM('2014_Jul-Dec:2019'!Z56)","v":3.0571298277465182}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},0,0,0,0,0,0,0,0,0,0,0,0,0,0,43.704104847787995,0,108.84118239248542,121.84248552809619,126.22221532345347,123.23834885247042,118.63660173363829]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  Capex from Jul 2014"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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},{"$f":"SUM('2014_Jul-Dec:2019'!U63)","v":3.2099276437774736E-3},{"$f":"SUM('2014_Jul-Dec:2019'!V63)","v":3.2099276437774736E-3},{"$f":"SUM('2014_Jul-Dec:2019'!W63)","v":0.15404664465780812},{"$f":"SUM('2014_Jul-Dec:2019'!X63)","v":0.70705285942086493},{"$f":"SUM('2014_Jul-Dec:2019'!Y63)","v":1.2237683170765892},{"$f":"SUM('2014_Jul-Dec:2019'!Z63)","v":1.6502680343734546}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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},{"$f":"SUM('2014_Jul-Dec:2019'!U64)","v":8.7484707150788828E-3},{"$f":"SUM('2014_Jul-Dec:2019'!V64)","v":8.7484707150788828E-3},{"$f":"SUM('2014_Jul-Dec:2019'!W64)","v":4.2209207908978572E-2},{"$f":"SUM('2014_Jul-Dec:2019'!X64)","v":4.2209207908978572E-2},{"$f":"SUM('2014_Jul-Dec:2019'!Y64)","v":4.2209207908978572E-2},{"$f":"SUM('2014_Jul-Dec:2019'!Z64)","v":9.8929367818680267E-2}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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},{"$f":"SUM('2014_Jul-Dec:2019'!U66)","v":0.11539836150237867},{"$f":"SUM('2014_Jul-Dec:2019'!V66)","v":0.11539836150237867},{"$f":"SUM('2014_Jul-Dec:2019'!W66)","v":0.72813675958123047},{"$f":"SUM('2014_Jul-Dec:2019'!X66)","v":1.2234819625818862},{"$f":"SUM('2014_Jul-Dec:2019'!Y66)","v":1.6988756560676117},{"$f":"SUM('2014_Jul-Dec:2019'!Z66)","v":2.1972375260150878}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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},{"$f":"SUM('2014_Jul-Dec:2019'!U68)","v":1.2198028952977565E-2},{"$f":"SUM('2014_Jul-Dec:2019'!V68)","v":1.2198028952977565E-2},{"$f":"SUM('2014_Jul-Dec:2019'!W68)","v":0.11156046208391406},{"$f":"SUM('2014_Jul-Dec:2019'!X68)","v":0.15179741786241643},{"$f":"SUM('2014_Jul-Dec:2019'!Y68)","v":0.19204426239904202},{"$f":"SUM('2014_Jul-Dec:2019'!Z68)","v":0.2342388840971471}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$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},{"$f":"SUM('2014_Jul-Dec:2019'!U69)","v":1.011825507092256E-4},{"$f":"SUM('2014_Jul-Dec:2019'!V69)","v":1.0118255070922561E-4},{"$f":"SUM('2014_Jul-Dec:2019'!W69)","v":2.0236510141845125E-4},{"$f":"SUM('2014_Jul-Dec:2019'!X69)","v":1.5299621458133886E-2},{"$f":"SUM('2014_Jul-Dec:2019'!Y69)","v":0.23870487553930733},{"$f":"SUM('2014_Jul-Dec:2019'!Z69)","v":0.35424463055937744}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$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},{"$f":"SUM('2014_Jul-Dec:2019'!U70)","v":2.8672193630790866E-2},{"$f":"SUM('2014_Jul-Dec:2019'!V70)","v":2.8672193630790866E-2},{"$f":"SUM('2014_Jul-Dec:2019'!W70)","v":0.31548057237222549},{"$f":"SUM('2014_Jul-Dec:2019'!X70)","v":0.33205113126648861},{"$f":"SUM('2014_Jul-Dec:2019'!Y70)","v":0.34351116055517827},{"$f":"SUM('2014_Jul-Dec:2019'!Z70)","v":0.34404889947808315}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$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},{"$f":"SUM('2014_Jul-Dec:2019'!U71)","v":0.33598534674373787},{"$f":"SUM('2014_Jul-Dec:2019'!V71)","v":0.33598534674373792},{"$f":"SUM('2014_Jul-Dec:2019'!W71)","v":2.1328495028740013},{"$f":"SUM('2014_Jul-Dec:2019'!X71)","v":3.5297071826056943},{"$f":"SUM('2014_Jul-Dec:2019'!Y71)","v":4.9907016275288578},{"$f":"SUM('2014_Jul-Dec:2019'!Z71)","v":6.5441832928900006}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$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},{"$f":"SUM('2014_Jul-Dec:2019'!U72)","v":1.0743005671811275E-2},{"$f":"SUM('2014_Jul-Dec:2019'!V72)","v":1.0743005671811275E-2},{"$f":"SUM('2014_Jul-Dec:2019'!W72)","v":0.17708737267306451},{"$f":"SUM('2014_Jul-Dec:2019'!X72)","v":0.32501023472124435},{"$f":"SUM('2014_Jul-Dec:2019'!Y72)","v":0.45906765726044496},{"$f":"SUM('2014_Jul-Dec:2019'!Z72)","v":0.56736491489392149}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$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},{"$f":"SUM('2014_Jul-Dec:2019'!U73)","v":0.30391526658357032},{"$f":"SUM('2014_Jul-Dec:2019'!V73)","v":0.30391526658357032},{"$f":"SUM('2014_Jul-Dec:2019'!W73)","v":0.85221868395597444},{"$f":"SUM('2014_Jul-Dec:2019'!X73)","v":1.014514436323781},{"$f":"SUM('2014_Jul-Dec:2019'!Y73)","v":1.3041500441490714},{"$f":"SUM('2014_Jul-Dec:2019'!Z73)","v":2.2811806876248992}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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},{"$f":"SUM('2014_Jul-Dec:2019'!U74)","v":0.49619040314716589},{"$f":"SUM('2014_Jul-Dec:2019'!V74)","v":0.49619040314716589},{"$f":"SUM('2014_Jul-Dec:2019'!W74)","v":2.5049699782590977},{"$f":"SUM('2014_Jul-Dec:2019'!X74)","v":3.9465527266097111},{"$f":"SUM('2014_Jul-Dec:2019'!Y74)","v":5.0788856399223388},{"$f":"SUM('2014_Jul-Dec:2019'!Z74)","v":6.014365164703305}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.3151621871419983,1.3151621871419983,7.0187615494677136,11.287676780759199,15.57191844840742,20.28606140245396]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  Capex from Jul 2014"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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":0.51358842300439578},{"$f":"SUM('2014_Jul-Dec:2019'!U171)","v":0.5103784953606183},{"$f":"SUM('2014_Jul-Dec:2019'!V171)","v":12.317311717337095},{"$f":"SUM('2014_Jul-Dec:2019'!W171)","v":56.403762253723826},{"$f":"SUM('2014_Jul-Dec:2019'!X171)","v":97.0339460067609},{"$f":"SUM('2014_Jul-Dec:2019'!Y171)","v":129.93015507343355},{"$f":"SUM('2014_Jul-Dec:2019'!Z171)","v":156.86485453164161}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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":1.0498164858094658},{"$f":"SUM('2014_Jul-Dec:2019'!U172)","v":1.041068015094387},{"$f":"SUM('2014_Jul-Dec:2019'!V172)","v":2.5150555331085567},{"$f":"SUM('2014_Jul-Dec:2019'!W172)","v":2.472846325199578},{"$f":"SUM('2014_Jul-Dec:2019'!X172)","v":2.4306371172905994},{"$f":"SUM('2014_Jul-Dec:2019'!Y172)","v":5.791637503963722},{"$f":"SUM('2014_Jul-Dec:2019'!Z172)","v":6.6048725100669525}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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":13.847803380285441},{"$f":"SUM('2014_Jul-Dec:2019'!U174)","v":13.732405018783062},{"$f":"SUM('2014_Jul-Dec:2019'!V174)","v":43.457408851869076},{"$f":"SUM('2014_Jul-Dec:2019'!W174)","v":72.449984272327185},{"$f":"SUM('2014_Jul-Dec:2019'!X174)","v":99.750123918888818},{"$f":"SUM('2014_Jul-Dec:2019'!Y174)","v":127.9529604596698},{"$f":"SUM('2014_Jul-Dec:2019'!Z174)","v":156.13800096197247}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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":0.97584231623820517},{"$f":"SUM('2014_Jul-Dec:2019'!U176)","v":0.96364428728522755},{"$f":"SUM('2014_Jul-Dec:2019'!V176)","v":4.4380224254506064},{"$f":"SUM('2014_Jul-Dec:2019'!W176)","v":5.935940194506788},{"$f":"SUM('2014_Jul-Dec:2019'!X176)","v":7.394016558109394},{"$f":"SUM('2014_Jul-Dec:2019'!Y176)","v":8.889757163634556},{"$f":"SUM('2014_Jul-Dec:2019'!Z176)","v":10.946331172435825}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$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":8.0946040567380483E-3},{"$f":"SUM('2014_Jul-Dec:2019'!U177)","v":7.9934215060288236E-3},{"$f":"SUM('2014_Jul-Dec:2019'!V177)","v":7.8922389553195988E-3},{"$f":"SUM('2014_Jul-Dec:2019'!W177)","v":0.61158012812251861},{"$f":"SUM('2014_Jul-Dec:2019'!X177)","v":9.5324906699113239},{"$f":"SUM('2014_Jul-Dec:2019'!Y177)","v":13.91537599517482},{"$f":"SUM('2014_Jul-Dec:2019'!Z177)","v":20.696808287451095}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$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":2.2937754904632692},{"$f":"SUM('2014_Jul-Dec:2019'!U178)","v":2.2651032968324785},{"$f":"SUM('2014_Jul-Dec:2019'!V178)","v":12.561878507627437},{"$f":"SUM('2014_Jul-Dec:2019'!W178)","v":12.90922029102574},{"$f":"SUM('2014_Jul-Dec:2019'!X178)","v":13.035570331306833},{"$f":"SUM('2014_Jul-Dec:2019'!Y178)","v":12.713568727667852},{"$f":"SUM('2014_Jul-Dec:2019'!Z178)","v":12.391567124028867}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$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":16.799267337186894},{"$f":"SUM('2014_Jul-Dec:2019'!U179)","v":16.463281990443157},{"$f":"SUM('2014_Jul-Dec:2019'!V179)","v":52.649266878362553},{"$f":"SUM('2014_Jul-Dec:2019'!W179)","v":85.437859368780892},{"$f":"SUM('2014_Jul-Dec:2019'!X179)","v":118.43301330925428},{"$f":"SUM('2014_Jul-Dec:2019'!Y179)","v":152.27935331575398},{"$f":"SUM('2014_Jul-Dec:2019'!Z179)","v":185.99032337614318}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$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":0.21486011343622549},{"$f":"SUM('2014_Jul-Dec:2019'!U180)","v":0.20411710776441422},{"$f":"SUM('2014_Jul-Dec:2019'!V180)","v":1.7493877153870228},{"$f":"SUM('2014_Jul-Dec:2019'!W180)","v":3.0515289631957563},{"$f":"SUM('2014_Jul-Dec:2019'!X180)","v":4.0670929538665179},{"$f":"SUM('2014_Jul-Dec:2019'!Y180)","v":4.690997872940839},{"$f":"SUM('2014_Jul-Dec:2019'!Z180)","v":5.233679848790052}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$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":3.0391526658357031},{"$f":"SUM('2014_Jul-Dec:2019'!U181)","v":2.7352373992521328},{"$f":"SUM('2014_Jul-Dec:2019'!V181)","v":3.6532628866127319},{"$f":"SUM('2014_Jul-Dec:2019'!W181)","v":3.6125229644957901},{"$f":"SUM('2014_Jul-Dec:2019'!X181)","v":4.0461865672984612},{"$f":"SUM('2014_Jul-Dec:2019'!Y181)","v":7.6271897405285287},{"$f":"SUM('2014_Jul-Dec:2019'!Z181)","v":10.232333708378743}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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":4.9619040314716587},{"$f":"SUM('2014_Jul-Dec:2019'!U182)","v":4.4657136283244929},{"$f":"SUM('2014_Jul-Dec:2019'!V182)","v":11.532469085001157},{"$f":"SUM('2014_Jul-Dec:2019'!W182)","v":16.235412848495123},{"$f":"SUM('2014_Jul-Dec:2019'!X182)","v":17.950524688448557},{"$f":"SUM('2014_Jul-Dec:2019'!Y182)","v":17.549036672431047},{"$f":"SUM('2014_Jul-Dec:2019'!Z182)","v":14.591801335474258}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},0,0,0,0,0,0,0,0,0,0,0,0,0,0,43.704104847787995,{"$f":"SUM(U171:U185)","v":42.388942660645995},149.91496286598945,264.73868684461792,379.67322538731219,487.33965579137521,585.69019612255966]
[]
[null,"check",{"$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$77","v":1},{"$f":"Inputs!T$80","v":0.9877295966495897},{"$f":"V191","v":0.96363863087764856},{"$f":"Inputs!V$80","v":0.96363863087764856},{"$f":"Inputs!W$80","v":0.94013524963673045},{"$f":"Inputs!X$80","v":0.91720512159681022},{"$f":"Inputs!Y$80","v":0.89483426497249785},{"$f":"Inputs!Z$80","v":0.87300903899755899}]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: Capex from Jul 2014"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E193)","v":0},{"$f":"E337","v":0},{"$f":"F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.50728648589803071,0.50411594536116799,{"$f":"V337","v":11.881655579993406},53.325106483084447,90.571331022659777,119.96062124752495]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E194)","v":0},{"$f":"E338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0369348140846735,1.0282936906339679,2.4484742453153321,2.407378303778386,2.3662823622414404,5.3704949768197228]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E196)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13.677885247292163,13.563902870231395,42.205284808802162,69.439553147516136,94.428652661783929,119.57678347430205]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E198)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.96386833741156375,0.95181998319391925,4.2995711131088479,5.7046066361880214,7.0352712376681161,8.3627244814476249]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E199)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.9952800000000056E-3,7.8953390000000064E-3,7.7953980000000063E-3,0.57533403095001523,8.7572784154718235,12.67353389770266]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E200)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.2656299399999997,2.23730956575,12.1589891915,12.476741103907129,12.576219691173872,12.263986667146947]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E201)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16.593133550968236,16.261270879948871,51.123389602814513,81.882783591058882,111.99885353752357,142.02681781307211]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E202)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.21222369318044809,0.20161250852142568,1.6904361518044209,2.9099452680786264,3.829293464537959,4.3651829303759371]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E203)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.0018610367824241,2.7016749331041816,3.5789981445703001,3.5060238625213866,3.8458461489395486,6.9631393465442359]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E204)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.9010194676194745,4.4109175208575273,11.208762367857997,15.547382900544655,16.94721462849057,16.30105273654959]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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,{"$f":"SUM(U193:U207)","v":43.16783785323701},{"$f":"SUM(V193:V207)","v":41.868813236602449},{"$f":"SUM(W193:W207)","v":145.45335660376696},{"$f":"SUM(X193:X207)","v":253.17485532762768},358.10624317049064,453.61433757148575]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: Capex from Jul 2014"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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":0.50728648589803071},{"$f":"SUM('2014_Jul-Dec:2019'!U211)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V211)","v":11.380710175169101},{"$f":"SUM('2014_Jul-Dec:2019'!W211)","v":41.59205086135438},{"$f":"SUM('2014_Jul-Dec:2019'!X211)","v":37.9147251336056},{"$f":"SUM('2014_Jul-Dec:2019'!Y211)","v":30.5317248830655},{"$f":"SUM('2014_Jul-Dec:2019'!Z211)","v":24.954935000475039}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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":1.0369348140846735},{"$f":"SUM('2014_Jul-Dec:2019'!U212)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V212)","v":1.4288216781320697},{"$f":"SUM('2014_Jul-Dec:2019'!W212)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X212)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y212)","v":3.0453085561152275},{"$f":"SUM('2014_Jul-Dec:2019'!Z212)","v":0.79632774348537749}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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":13.677885247292163},{"$f":"SUM('2014_Jul-Dec:2019'!U214)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V214)","v":28.755364315631539},{"$f":"SUM('2014_Jul-Dec:2019'!W214)","v":27.941489164762707},{"$f":"SUM('2014_Jul-Dec:2019'!X214)","v":26.16201182639589},{"$f":"SUM('2014_Jul-Dec:2019'!Y214)","v":26.75707665508617},{"$f":"SUM('2014_Jul-Dec:2019'!Z214)","v":26.52400334405835}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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":0.96386833741156375},{"$f":"SUM('2014_Jul-Dec:2019'!U216)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V216)","v":3.3597994841325729},{"$f":"SUM('2014_Jul-Dec:2019'!W216)","v":1.5131272186177771},{"$f":"SUM('2014_Jul-Dec:2019'!X216)","v":1.4765844774841432},{"$f":"SUM('2014_Jul-Dec:2019'!Y216)","v":1.5102877317206598},{"$f":"SUM('2014_Jul-Dec:2019'!Z216)","v":1.9999003621524618}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$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":7.9952800000000056E-3},{"$f":"SUM('2014_Jul-Dec:2019'!U217)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V217)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W217)","v":0.56773851495001526},{"$f":"SUM('2014_Jul-Dec:2019'!X217)","v":8.1963377293955588},{"$f":"SUM('2014_Jul-Dec:2019'!Y217)","v":4.1355572703394756},{"$f":"SUM('2014_Jul-Dec:2019'!Z217)","v":6.2295104530018124}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$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":2.2656299399999997},{"$f":"SUM('2014_Jul-Dec:2019'!U218)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V218)","v":9.9499999999999993},{"$f":"SUM('2014_Jul-Dec:2019'!W218)","v":0.623142660907129},{"$f":"SUM('2014_Jul-Dec:2019'!X218)","v":0.42044790228942186},{"$f":"SUM('2014_Jul-Dec:2019'!Y218)","v":1.9247488552986941E-2},{"$f":"SUM('2014_Jul-Dec:2019'!Z218)","v":1.9247488552986938E-2}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$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":16.593133550968236},{"$f":"SUM('2014_Jul-Dec:2019'!U219)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V219)","v":35.193981393885011},{"$f":"SUM('2014_Jul-Dec:2019'!W219)","v":32.830878586038494},{"$f":"SUM('2014_Jul-Dec:2019'!X219)","v":33.500789687700362},{"$f":"SUM('2014_Jul-Dec:2019'!Y219)","v":34.752715604292248},{"$f":"SUM('2014_Jul-Dec:2019'!Z219)","v":35.143112743645617}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$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":0.21222369318044809},{"$f":"SUM('2014_Jul-Dec:2019'!U220)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V220)","v":1.4994348279420175},{"$f":"SUM('2014_Jul-Dec:2019'!W220)","v":1.3906749683864519},{"$f":"SUM('2014_Jul-Dec:2019'!X220)","v":1.2295815454102244},{"$f":"SUM('2014_Jul-Dec:2019'!Y220)","v":0.96908096932989241},{"$f":"SUM('2014_Jul-Dec:2019'!Z220)","v":0.96908096932989218}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$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":3.0018610367824241},{"$f":"SUM('2014_Jul-Dec:2019'!U221)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V221)","v":1.177509315144361},{"$f":"SUM('2014_Jul-Dec:2019'!W221)","v":0.7628997883364439},{"$f":"SUM('2014_Jul-Dec:2019'!X221)","v":1.3282763144708072},{"$f":"SUM('2014_Jul-Dec:2019'!Y221)","v":4.371402488551495},{"$f":"SUM('2014_Jul-Dec:2019'!Z221)","v":4.2658055917064068}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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":4.9010194676194745},{"$f":"SUM('2014_Jul-Dec:2019'!U222)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V222)","v":7.2879467937624165},{"$f":"SUM('2014_Jul-Dec:2019'!W222)","v":6.7764137849630375},{"$f":"SUM('2014_Jul-Dec:2019'!X222)","v":5.1929077372148988},{"$f":"SUM('2014_Jul-Dec:2019'!Y222)","v":4.1854956647709862},{"$f":"SUM('2014_Jul-Dec:2019'!Z222)","v":2.6689019730117609}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},{"$f":"SUM('2014_Jul-Dec:2019'!W224)","v":0.55000000000000004},{"$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},{"$f":"SUM(F211:F225)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,43.16783785323701,0,104.88356798379907,114.54841554831644,115.77166235396689,110.27789731182466,103.5708256694197]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  Capex from Jul 2014"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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},{"$f":"SUM('2014_Jul-Dec:2019'!U229)","v":3.1705405368626918E-3},{"$f":"SUM('2014_Jul-Dec:2019'!V229)","v":3.1705405368626918E-3},{"$f":"SUM('2014_Jul-Dec:2019'!W229)","v":0.14859995826333916},{"$f":"SUM('2014_Jul-Dec:2019'!X229)","v":0.66850059403026896},{"$f":"SUM('2014_Jul-Dec:2019'!Y229)","v":1.1424346582003388},{"$f":"SUM('2014_Jul-Dec:2019'!Z229)","v":1.5240812192386577}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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},{"$f":"SUM('2014_Jul-Dec:2019'!U230)","v":8.6411234507056123E-3},{"$f":"SUM('2014_Jul-Dec:2019'!V230)","v":8.6411234507056123E-3},{"$f":"SUM('2014_Jul-Dec:2019'!W230)","v":4.1095941536945721E-2},{"$f":"SUM('2014_Jul-Dec:2019'!X230)","v":4.1095941536945721E-2},{"$f":"SUM('2014_Jul-Dec:2019'!Y230)","v":4.1095941536945721E-2},{"$f":"SUM('2014_Jul-Dec:2019'!Z230)","v":9.1851084138866182E-2}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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},{"$f":"SUM('2014_Jul-Dec:2019'!U232)","v":0.11398237706076803},{"$f":"SUM('2014_Jul-Dec:2019'!V232)","v":0.11398237706076803},{"$f":"SUM('2014_Jul-Dec:2019'!W232)","v":0.70722082604872838},{"$f":"SUM('2014_Jul-Dec:2019'!X232)","v":1.1729123121281069},{"$f":"SUM('2014_Jul-Dec:2019'!Y232)","v":1.6089458425680383},{"$f":"SUM('2014_Jul-Dec:2019'!Z232)","v":2.0548971201528077}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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},{"$f":"SUM('2014_Jul-Dec:2019'!U234)","v":1.2048354217644547E-2},{"$f":"SUM('2014_Jul-Dec:2019'!V234)","v":1.2048354217644547E-2},{"$f":"SUM('2014_Jul-Dec:2019'!W234)","v":0.10809169553860343},{"$f":"SUM('2014_Jul-Dec:2019'!X234)","v":0.14591987600404785},{"$f":"SUM('2014_Jul-Dec:2019'!Y234)","v":0.18283448794115142},{"$f":"SUM('2014_Jul-Dec:2019'!Z234)","v":0.22059168123416792}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$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},{"$f":"SUM('2014_Jul-Dec:2019'!U235)","v":9.9941000000000065E-5},{"$f":"SUM('2014_Jul-Dec:2019'!V235)","v":9.9941000000000079E-5},{"$f":"SUM('2014_Jul-Dec:2019'!W235)","v":1.9988200000000016E-4},{"$f":"SUM('2014_Jul-Dec:2019'!X235)","v":1.4393344873750382E-2},{"$f":"SUM('2014_Jul-Dec:2019'!Y235)","v":0.21930178810863935},{"$f":"SUM('2014_Jul-Dec:2019'!Z235)","v":0.32269071986712622}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$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},{"$f":"SUM('2014_Jul-Dec:2019'!U236)","v":2.8320374249999995E-2},{"$f":"SUM('2014_Jul-Dec:2019'!V236)","v":2.8320374249999999E-2},{"$f":"SUM('2014_Jul-Dec:2019'!W236)","v":0.30539074849999998},{"$f":"SUM('2014_Jul-Dec:2019'!X236)","v":0.32096931502267828},{"$f":"SUM('2014_Jul-Dec:2019'!Y236)","v":0.33148051257991384},{"$f":"SUM('2014_Jul-Dec:2019'!Z236)","v":0.33196169979373852}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$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},{"$f":"SUM('2014_Jul-Dec:2019'!U237)","v":0.33186267101936473},{"$f":"SUM('2014_Jul-Dec:2019'!V237)","v":0.33186267101936473},{"$f":"SUM('2014_Jul-Dec:2019'!W237)","v":2.0714845977941296},{"$f":"SUM('2014_Jul-Dec:2019'!X237)","v":3.3847197412356693},{"$f":"SUM('2014_Jul-Dec:2019'!Y237)","v":4.7247513287436842},{"$f":"SUM('2014_Jul-Dec:2019'!Z237)","v":6.1148599529153742}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$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},{"$f":"SUM('2014_Jul-Dec:2019'!U238)","v":1.0611184659022405E-2},{"$f":"SUM('2014_Jul-Dec:2019'!V238)","v":1.0611184659022404E-2},{"$f":"SUM('2014_Jul-Dec:2019'!W238)","v":0.17116585211224655},{"$f":"SUM('2014_Jul-Dec:2019'!X238)","v":0.31023334895089177},{"$f":"SUM('2014_Jul-Dec:2019'!Y238)","v":0.43319150349191421},{"$f":"SUM('2014_Jul-Dec:2019'!Z238)","v":0.53009960042490345}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$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},{"$f":"SUM('2014_Jul-Dec:2019'!U239)","v":0.30018610367824239},{"$f":"SUM('2014_Jul-Dec:2019'!V239)","v":0.30018610367824239},{"$f":"SUM('2014_Jul-Dec:2019'!W239)","v":0.83587407038535699},{"$f":"SUM('2014_Jul-Dec:2019'!X239)","v":0.98845402805264571},{"$f":"SUM('2014_Jul-Dec:2019'!Y239)","v":1.2541092909468072},{"$f":"SUM('2014_Jul-Dec:2019'!Z239)","v":2.1283897886571062}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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},{"$f":"SUM('2014_Jul-Dec:2019'!U240)","v":0.49010194676194746},{"$f":"SUM('2014_Jul-Dec:2019'!V240)","v":0.49010194676194746},{"$f":"SUM('2014_Jul-Dec:2019'!W240)","v":2.4377932522763781},{"$f":"SUM('2014_Jul-Dec:2019'!X240)","v":3.7930760092689857},{"$f":"SUM('2014_Jul-Dec:2019'!Y240)","v":4.8316575567119662},{"$f":"SUM('2014_Jul-Dec:2019'!Z240)","v":5.6687566896661625}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},{"$f":"SUM(U229:U243)","v":1.2990246166345578},{"$f":"SUM(V229:V243)","v":1.2990246166345578},{"$f":"SUM(W229:W243)","v":6.8269168244557275},{"$f":"SUM(X229:X243)","v":10.84027451110399},{"$f":"SUM(Y229:Y243)","v":14.769802910829398},18.988179556088909]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  Capex from Jul 2014"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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":0.50728648589803071},{"$f":"SUM('2014_Jul-Dec:2019'!U337)","v":0.50411594536116799},{"$f":"SUM('2014_Jul-Dec:2019'!V337)","v":11.881655579993406},{"$f":"SUM('2014_Jul-Dec:2019'!W337)","v":53.325106483084447},{"$f":"SUM('2014_Jul-Dec:2019'!X337)","v":90.571331022659777},{"$f":"SUM('2014_Jul-Dec:2019'!Y337)","v":119.96062124752495},{"$f":"SUM('2014_Jul-Dec:2019'!Z337)","v":143.39147502876133}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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":1.0369348140846735},{"$f":"SUM('2014_Jul-Dec:2019'!U338)","v":1.0282936906339679},{"$f":"SUM('2014_Jul-Dec:2019'!V338)","v":2.4484742453153321},{"$f":"SUM('2014_Jul-Dec:2019'!W338)","v":2.407378303778386},{"$f":"SUM('2014_Jul-Dec:2019'!X338)","v":2.3662823622414404},{"$f":"SUM('2014_Jul-Dec:2019'!Y338)","v":5.3704949768197228},{"$f":"SUM('2014_Jul-Dec:2019'!Z338)","v":6.074971636166234}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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":13.677885247292163},{"$f":"SUM('2014_Jul-Dec:2019'!U340)","v":13.563902870231395},{"$f":"SUM('2014_Jul-Dec:2019'!V340)","v":42.205284808802162},{"$f":"SUM('2014_Jul-Dec:2019'!W340)","v":69.439553147516136},{"$f":"SUM('2014_Jul-Dec:2019'!X340)","v":94.428652661783929},{"$f":"SUM('2014_Jul-Dec:2019'!Y340)","v":119.57678347430205},{"$f":"SUM('2014_Jul-Dec:2019'!Z340)","v":144.04588969820759}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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":0.96386833741156375},{"$f":"SUM('2014_Jul-Dec:2019'!U342)","v":0.95181998319391925},{"$f":"SUM('2014_Jul-Dec:2019'!V342)","v":4.2995711131088479},{"$f":"SUM('2014_Jul-Dec:2019'!W342)","v":5.7046066361880214},{"$f":"SUM('2014_Jul-Dec:2019'!X342)","v":7.0352712376681161},{"$f":"SUM('2014_Jul-Dec:2019'!Y342)","v":8.3627244814476249},{"$f":"SUM('2014_Jul-Dec:2019'!Z342)","v":10.142033162365918}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$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":7.9952800000000056E-3},{"$f":"SUM('2014_Jul-Dec:2019'!U343)","v":7.8953390000000064E-3},{"$f":"SUM('2014_Jul-Dec:2019'!V343)","v":7.7953980000000063E-3},{"$f":"SUM('2014_Jul-Dec:2019'!W343)","v":0.57533403095001523},{"$f":"SUM('2014_Jul-Dec:2019'!X343)","v":8.7572784154718235},{"$f":"SUM('2014_Jul-Dec:2019'!Y343)","v":12.67353389770266},{"$f":"SUM('2014_Jul-Dec:2019'!Z343)","v":18.580353630837344}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$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":2.2656299399999997},{"$f":"SUM('2014_Jul-Dec:2019'!U344)","v":2.23730956575},{"$f":"SUM('2014_Jul-Dec:2019'!V344)","v":12.1589891915},{"$f":"SUM('2014_Jul-Dec:2019'!W344)","v":12.476741103907129},{"$f":"SUM('2014_Jul-Dec:2019'!X344)","v":12.576219691173872},{"$f":"SUM('2014_Jul-Dec:2019'!Y344)","v":12.263986667146947},{"$f":"SUM('2014_Jul-Dec:2019'!Z344)","v":11.951272455906196}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$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":16.593133550968236},{"$f":"SUM('2014_Jul-Dec:2019'!U345)","v":16.261270879948871},{"$f":"SUM('2014_Jul-Dec:2019'!V345)","v":51.123389602814513},{"$f":"SUM('2014_Jul-Dec:2019'!W345)","v":81.882783591058882},{"$f":"SUM('2014_Jul-Dec:2019'!X345)","v":111.99885353752357},{"$f":"SUM('2014_Jul-Dec:2019'!Y345)","v":142.02681781307211},{"$f":"SUM('2014_Jul-Dec:2019'!Z345)","v":171.05507060380236}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$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":0.21222369318044809},{"$f":"SUM('2014_Jul-Dec:2019'!U346)","v":0.20161250852142568},{"$f":"SUM('2014_Jul-Dec:2019'!V346)","v":1.6904361518044209},{"$f":"SUM('2014_Jul-Dec:2019'!W346)","v":2.9099452680786264},{"$f":"SUM('2014_Jul-Dec:2019'!X346)","v":3.829293464537959},{"$f":"SUM('2014_Jul-Dec:2019'!Y346)","v":4.3651829303759371},{"$f":"SUM('2014_Jul-Dec:2019'!Z346)","v":4.8041642992809255}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$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":3.0018610367824241},{"$f":"SUM('2014_Jul-Dec:2019'!U347)","v":2.7016749331041816},{"$f":"SUM('2014_Jul-Dec:2019'!V347)","v":3.5789981445703001},{"$f":"SUM('2014_Jul-Dec:2019'!W347)","v":3.5060238625213866},{"$f":"SUM('2014_Jul-Dec:2019'!X347)","v":3.8458461489395486},{"$f":"SUM('2014_Jul-Dec:2019'!Y347)","v":6.9631393465442359},{"$f":"SUM('2014_Jul-Dec:2019'!Z347)","v":9.1005551495935375}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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":4.9010194676194745},{"$f":"SUM('2014_Jul-Dec:2019'!U348)","v":4.4109175208575273},{"$f":"SUM('2014_Jul-Dec:2019'!V348)","v":11.208762367857997},{"$f":"SUM('2014_Jul-Dec:2019'!W348)","v":15.547382900544655},{"$f":"SUM('2014_Jul-Dec:2019'!X348)","v":16.94721462849057},{"$f":"SUM('2014_Jul-Dec:2019'!Y348)","v":16.30105273654959},{"$f":"SUM('2014_Jul-Dec:2019'!Z348)","v":13.301198019895189}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},{"$f":"SUM(F337:F351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,43.16783785323701,41.868813236602449,145.45335660376696,253.17485532762768,358.10624317049064,453.61433757148575,538.19698368481659]
[]
[null,"check",{"$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$73)^(T$6)-1","v":1.2422836565829209E-2},{"$f":"(1+Inputs!U$73)^(U$6)-1","v":1.2422836565829209E-2},{"$f":"(1+Inputs!V$73)^(V$6)-1","v":1.2422836565829209E-2},{"$f":"(1+Inputs!W$73)^(W$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!X$73)^(X$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!Y$73)^(Y$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!Z$73)^(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$307","v":"High pressure mains - steel"},"$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":0},{"$f":"SUM('2014_Jul-Dec:2019'!V363)","v":1.2839710575109849E-2},{"$f":"SUM('2014_Jul-Dec:2019'!W363)","v":0.30824977328824926},{"$f":"SUM('2014_Jul-Dec:2019'!X363)","v":1.4180168891574152},{"$f":"SUM('2014_Jul-Dec:2019'!Y363)","v":2.4686770955056132},{"$f":"SUM('2014_Jul-Dec:2019'!Z363)","v":3.3514759644125673}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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":0},{"$f":"SUM('2014_Jul-Dec:2019'!V364)","v":2.6245412145236555E-2},{"$f":"SUM('2014_Jul-Dec:2019'!W364)","v":6.3521588042950758E-2},{"$f":"SUM('2014_Jul-Dec:2019'!X364)","v":6.4016807813253251E-2},{"$f":"SUM('2014_Jul-Dec:2019'!Y364)","v":6.4497087579544032E-2},{"$f":"SUM('2014_Jul-Dec:2019'!Z364)","v":0.1500416106938183}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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},{"$f":"SUM('2014_Jul-Dec:2019'!V366)","v":0.34619508450713482},{"$f":"SUM('2014_Jul-Dec:2019'!W366)","v":1.0949458504575234},{"$f":"SUM('2014_Jul-Dec:2019'!X366)","v":1.8465309426049985},{"$f":"SUM('2014_Jul-Dec:2019'!Y366)","v":2.5738150179914996},{"$f":"SUM('2014_Jul-Dec:2019'!Z366)","v":3.3407522530995379}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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":0},{"$f":"SUM('2014_Jul-Dec:2019'!V368)","v":2.4396057905955042E-2},{"$f":"SUM('2014_Jul-Dec:2019'!W368)","v":0.11154521454772243},{"$f":"SUM('2014_Jul-Dec:2019'!X368)","v":0.15169643512442144},{"$f":"SUM('2014_Jul-Dec:2019'!Y368)","v":0.1917583938426996},{"$f":"SUM('2014_Jul-Dec:2019'!Z368)","v":0.23363892088175175}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$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},{"$f":"SUM('2014_Jul-Dec:2019'!V369)","v":2.0236510141845049E-4},{"$f":"SUM('2014_Jul-Dec:2019'!W369)","v":2.0223862323006395E-4},{"$f":"SUM('2014_Jul-Dec:2019'!X369)","v":1.5299235699659252E-2},{"$f":"SUM('2014_Jul-Dec:2019'!Y369)","v":0.23869465535216897},{"$f":"SUM('2014_Jul-Dec:2019'!Z369)","v":0.35407489391602953}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$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":0},{"$f":"SUM('2014_Jul-Dec:2019'!V370)","v":5.7344387261581524E-2},{"$f":"SUM('2014_Jul-Dec:2019'!W370)","v":0.31544473213018587},{"$f":"SUM('2014_Jul-Dec:2019'!X370)","v":0.33178048341257588},{"$f":"SUM('2014_Jul-Dec:2019'!Y370)","v":0.34278645515190836},{"$f":"SUM('2014_Jul-Dec:2019'!Z370)","v":0.34263290832755011}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$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},{"$f":"SUM('2014_Jul-Dec:2019'!V371)","v":0.41998168342967085},{"$f":"SUM('2014_Jul-Dec:2019'!W371)","v":1.3263112323613711},{"$f":"SUM('2014_Jul-Dec:2019'!X371)","v":2.1774203132660492},{"$f":"SUM('2014_Jul-Dec:2019'!Y371)","v":3.0527210026514715},{"$f":"SUM('2014_Jul-Dec:2019'!Z371)","v":3.9679643307310304}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$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":0},{"$f":"SUM('2014_Jul-Dec:2019'!V372)","v":5.3715028359056184E-3},{"$f":"SUM('2014_Jul-Dec:2019'!W372)","v":4.3855551698483285E-2},{"$f":"SUM('2014_Jul-Dec:2019'!X372)","v":7.7381027602225927E-2},{"$f":"SUM('2014_Jul-Dec:2019'!Y372)","v":0.10437396647631363},{"$f":"SUM('2014_Jul-Dec:2019'!Z372)","v":0.12195506758198633}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$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":0},{"$f":"SUM('2014_Jul-Dec:2019'!V373)","v":7.5978816645892303E-2},{"$f":"SUM('2014_Jul-Dec:2019'!W373)","v":9.2851148498235808E-2},{"$f":"SUM('2014_Jul-Dec:2019'!X373)","v":9.3231901044985466E-2},{"$f":"SUM('2014_Jul-Dec:2019'!Y373)","v":0.10482513830287224},{"$f":"SUM('2014_Jul-Dec:2019'!Z373)","v":0.19453712321684005}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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":0},{"$f":"SUM('2014_Jul-Dec:2019'!V374)","v":0.12404760078679103},{"$f":"SUM('2014_Jul-Dec:2019'!W374)","v":0.29079267914076373},{"$f":"SUM('2014_Jul-Dec:2019'!X374)","v":0.41343474001618735},{"$f":"SUM('2014_Jul-Dec:2019'!Y374)","v":0.46192542511609125},{"$f":"SUM('2014_Jul-Dec:2019'!Z374)","v":0.45542100293428456}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},1.0926026211946962,3.7735451844456622,6.7324051360018133,9.760800358022518,12.673138348849042]
[]
[null,"Nominal  Depreciation"]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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":3.2901758348719101E-3},{"$f":"SUM('2014_Jul-Dec:2019'!V381)","v":3.2901758348719101E-3},{"$f":"SUM('2014_Jul-Dec:2019'!W381)","v":0.15806231956599689},{"$f":"SUM('2014_Jul-Dec:2019'!X381)","v":0.72884524768727998},{"$f":"SUM('2014_Jul-Dec:2019'!Y381)","v":1.2766997229765793},{"$f":"SUM('2014_Jul-Dec:2019'!Z381)","v":1.7457794262802804}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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":8.967182482955853E-3},{"$f":"SUM('2014_Jul-Dec:2019'!V382)","v":8.967182482955853E-3},{"$f":"SUM('2014_Jul-Dec:2019'!W382)","v":4.3712797230850829E-2},{"$f":"SUM('2014_Jul-Dec:2019'!X382)","v":4.4805617161622097E-2},{"$f":"SUM('2014_Jul-Dec:2019'!Y382)","v":4.5925757590662641E-2},{"$f":"SUM('2014_Jul-Dec:2019'!Z382)","v":0.10521206543787343}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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":0.11828332053993813},{"$f":"SUM('2014_Jul-Dec:2019'!V384)","v":0.11828332053993813},{"$f":"SUM('2014_Jul-Dec:2019'!W384)","v":0.75225434459775808},{"$f":"SUM('2014_Jul-Dec:2019'!X384)","v":1.2787895362883739},{"$f":"SUM('2014_Jul-Dec:2019'!Y384)","v":1.7980378105184516},{"$f":"SUM('2014_Jul-Dec:2019'!Z384)","v":2.3538096724775759}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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":1.2502979676802002E-2},{"$f":"SUM('2014_Jul-Dec:2019'!V386)","v":1.2502979676802002E-2},{"$f":"SUM('2014_Jul-Dec:2019'!W386)","v":0.11497462261985197},{"$f":"SUM('2014_Jul-Dec:2019'!X386)","v":0.1590918678583132},{"$f":"SUM('2014_Jul-Dec:2019'!Y386)","v":0.20432218020481224},{"$f":"SUM('2014_Jul-Dec:2019'!Z386)","v":0.25267972195049021}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$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":1.0371211447695623E-4},{"$f":"SUM('2014_Jul-Dec:2019'!V387)","v":1.0371211447695625E-4},{"$f":"SUM('2014_Jul-Dec:2019'!W387)","v":2.1260983467776031E-4},{"$f":"SUM('2014_Jul-Dec:2019'!X387)","v":1.5692612846178025E-2},{"$f":"SUM('2014_Jul-Dec:2019'!Y387)","v":0.24507531360053519},{"$f":"SUM('2014_Jul-Dec:2019'!Z387)","v":0.36963044533612033}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$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":2.9388998471560634E-2},{"$f":"SUM('2014_Jul-Dec:2019'!V388)","v":2.9388998471560637E-2},{"$f":"SUM('2014_Jul-Dec:2019'!W388)","v":0.32483703660510904},{"$f":"SUM('2014_Jul-Dec:2019'!X388)","v":0.34994278538685653},{"$f":"SUM('2014_Jul-Dec:2019'!Y388)","v":0.37043788504243469},{"$f":"SUM('2014_Jul-Dec:2019'!Z388)","v":0.38025001456447305}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$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":0.34438498041233129},{"$f":"SUM('2014_Jul-Dec:2019'!V389)","v":0.34438498041233129},{"$f":"SUM('2014_Jul-Dec:2019'!W389)","v":2.2033899894664666},{"$f":"SUM('2014_Jul-Dec:2019'!X389)","v":3.6902538609281139},{"$f":"SUM('2014_Jul-Dec:2019'!Y389)","v":5.280029513497559},{"$f":"SUM('2014_Jul-Dec:2019'!Z389)","v":7.0043489583301675}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$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":1.1011580813606555E-2},{"$f":"SUM('2014_Jul-Dec:2019'!V390)","v":1.1011580813606554E-2},{"$f":"SUM('2014_Jul-Dec:2019'!W390)","v":0.18206513603057142},{"$f":"SUM('2014_Jul-Dec:2019'!X390)","v":0.33823769803072001},{"$f":"SUM('2014_Jul-Dec:2019'!Y390)","v":0.48410249858416854},{"$f":"SUM('2014_Jul-Dec:2019'!Z390)","v":0.60720975012308609}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$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":0.31151314824815951},{"$f":"SUM('2014_Jul-Dec:2019'!V391)","v":0.31151314824815951},{"$f":"SUM('2014_Jul-Dec:2019'!W391)","v":0.88909980846728165},{"$f":"SUM('2014_Jul-Dec:2019'!X391)","v":1.0776804498559651},{"$f":"SUM('2014_Jul-Dec:2019'!Y391)","v":1.4014989591232867},{"$f":"SUM('2014_Jul-Dec:2019'!Z391)","v":2.4379928426640918}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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":0.50859516322584497},{"$f":"SUM('2014_Jul-Dec:2019'!V392)","v":0.50859516322584497},{"$f":"SUM('2014_Jul-Dec:2019'!W392)","v":2.5930239858768669},{"$f":"SUM('2014_Jul-Dec:2019'!X392)","v":4.1354719025831663},{"$f":"SUM('2014_Jul-Dec:2019'!Y392)","v":5.3994999362931893},{"$f":"SUM('2014_Jul-Dec:2019'!Z392)","v":6.4933539476010083}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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":1.3480412418205479},1.3480412418205479,7.2616326502954314,11.818811578626589,16.50562957743168,21.750266844765168]
[]
[null,"Nominal  Depreciation per tariff variaton"]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E417)","v":0},{"$f":"E561","v":0},{"$f":"F561","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.51358842300439578,0.51029824716952388,{"$f":"V561","v":12.329990931530016},56.720675566296805,98.747083820224887,134.05903857650316]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E418)","v":0},{"$f":"E562","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0498164858094658,1.04084930332651,2.5408635217180393,2.5606723125301389,2.5798835031817702,6.001664427752754]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E420)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13.847803380285441,13.729520059745504,43.797834018301089,73.861237704200207,102.95260071966035,133.63009012398197]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.97584231623820517,0.96333933656140314,4.4618085819089135,6.0678574049768796,7.6703357537080095,9.3455568352701039]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.0946040567380483E-3,7.990891942261092E-3,8.089544929202587E-3,0.61196942798637233,9.5477862140867913,14.16299575664123]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E424)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.2937754904632692,2.2643864919917087,12.617789285207479,13.271219336503083,13.711458206076385,13.705316333102054]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E425)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16.799267337186894,16.454882356774561,53.05244929445503,87.096812530642268,122.10884010605929,158.7185732292418]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E426)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.21486011343622549,0.20384853262261893,1.7542220679393377,3.0952411040890482,4.1749586590525603,4.8782027032794701]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E427)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.0391526658357031,2.7276395175875434,3.7140459399294454,3.7292760417994328,4.1930055321149045,7.7814849286736294]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E428)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.9619040314716587,4.4533088682458137,11.631707165630591,16.53738960064755,18.477017004643713,18.216840117371447]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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,{"$f":"SUM(U417:U431)","v":43.704104847787995},{"$f":"SUM(V417:V431)","v":42.356063605967449},{"$f":"SUM(W417:W431)","v":150.94180737782702},{"$f":"SUM(X417:X431)","v":269.29620544007344},390.43201432090211,506.92553395396351]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: Capex from Jul 2014"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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":0.51358842300439578},{"$f":"SUM('2014_Jul-Dec:2019'!U435)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V435)","v":11.810143149620254},{"$f":"SUM('2014_Jul-Dec:2019'!W435)","v":44.240497181044539},{"$f":"SUM('2014_Jul-Dec:2019'!X435)","v":41.337236612457943},{"$f":"SUM('2014_Jul-Dec:2019'!Y435)","v":34.119977383749237},{"$f":"SUM('2014_Jul-Dec:2019'!Z435)","v":28.584967492581502}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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":1.0498164858094658},{"$f":"SUM('2014_Jul-Dec:2019'!U436)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V436)","v":1.4827359887292486},{"$f":"SUM('2014_Jul-Dec:2019'!W436)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X436)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y436)","v":3.4032095945821017},{"$f":"SUM('2014_Jul-Dec:2019'!Z436)","v":0.91216437392191085}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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":13.847803380285441},{"$f":"SUM('2014_Jul-Dec:2019'!U438)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V438)","v":29.840402194588393},{"$f":"SUM('2014_Jul-Dec:2019'!W438)","v":29.720712180039346},{"$f":"SUM('2014_Jul-Dec:2019'!X438)","v":28.523621609143525},{"$f":"SUM('2014_Jul-Dec:2019'!Y438)","v":29.901712196848578},{"$f":"SUM('2014_Jul-Dec:2019'!Z438)","v":30.382278028317774}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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":0.97584231623820517},{"$f":"SUM('2014_Jul-Dec:2019'!U440)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V440)","v":3.4865761671183568},{"$f":"SUM('2014_Jul-Dec:2019'!W440)","v":1.6094782311400955},{"$f":"SUM('2014_Jul-Dec:2019'!X440)","v":1.6098737814650232},{"$f":"SUM('2014_Jul-Dec:2019'!Y440)","v":1.6877848679242045},{"$f":"SUM('2014_Jul-Dec:2019'!Z440)","v":2.2908128928984133}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$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":8.0946040567380483E-3},{"$f":"SUM('2014_Jul-Dec:2019'!U441)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V441)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W441)","v":0.60389025426861742},{"$f":"SUM('2014_Jul-Dec:2019'!X441)","v":8.9362101632469386},{"$f":"SUM('2014_Jul-Dec:2019'!Y441)","v":4.621590200802804},{"$f":"SUM('2014_Jul-Dec:2019'!Z441)","v":7.1356769228356534}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$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":2.2937754904632692},{"$f":"SUM('2014_Jul-Dec:2019'!U442)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V442)","v":10.32544740442575},{"$f":"SUM('2014_Jul-Dec:2019'!W442)","v":0.66282235577052573},{"$f":"SUM('2014_Jul-Dec:2019'!X442)","v":0.45840117154758381},{"$f":"SUM('2014_Jul-Dec:2019'!Y442)","v":2.1509556916194418E-2},{"$f":"SUM('2014_Jul-Dec:2019'!Z442)","v":2.2047295839099274E-2}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$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":16.799267337186894},{"$f":"SUM('2014_Jul-Dec:2019'!U443)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V443)","v":36.521970234663129},{"$f":"SUM('2014_Jul-Dec:2019'!W443)","v":34.921441993292341},{"$f":"SUM('2014_Jul-Dec:2019'!X443)","v":36.524861123079091},{"$f":"SUM('2014_Jul-Dec:2019'!Y443)","v":38.837041634028566},{"$f":"SUM('2014_Jul-Dec:2019'!Z443)","v":40.255153353279177}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$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":0.21486011343622549},{"$f":"SUM('2014_Jul-Dec:2019'!U444)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V444)","v":1.5560136132944198},{"$f":"SUM('2014_Jul-Dec:2019'!W444)","v":1.4792286204817984},{"$f":"SUM('2014_Jul-Dec:2019'!X444)","v":1.3405742253920059},{"$f":"SUM('2014_Jul-Dec:2019'!Y444)","v":1.0829725763347657},{"$f":"SUM('2014_Jul-Dec:2019'!Z444)","v":1.1100468907431345}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$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":3.0391526658357031},{"$f":"SUM('2014_Jul-Dec:2019'!U445)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V445)","v":1.2219407539441693},{"$f":"SUM('2014_Jul-Dec:2019'!W445)","v":0.81147876183903267},{"$f":"SUM('2014_Jul-Dec:2019'!X445)","v":1.4481780391264516},{"$f":"SUM('2014_Jul-Dec:2019'!Y445)","v":4.8851532173791394},{"$f":"SUM('2014_Jul-Dec:2019'!Z445)","v":4.8863246554751125}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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":4.9619040314716587},{"$f":"SUM('2014_Jul-Dec:2019'!U446)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V446)","v":7.5629458598238308},{"$f":"SUM('2014_Jul-Dec:2019'!W446)","v":7.2079137417530648},{"$f":"SUM('2014_Jul-Dec:2019'!X446)","v":5.6616645665631422},{"$f":"SUM('2014_Jul-Dec:2019'!Y446)","v":4.67739762390483},{"$f":"SUM('2014_Jul-Dec:2019'!Z446)","v":3.0571298277465182}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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,{"$f":"SUM(T435:T449)","v":43.704104847787995},0,108.84118239248542,121.84248552809619,126.22221532345347,123.23834885247042,118.63660173363829]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  Capex from Jul 2014"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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},{"$f":"SUM('2014_Jul-Dec:2019'!U453)","v":3.2901758348719101E-3},{"$f":"SUM('2014_Jul-Dec:2019'!V453)","v":-9.5495347402379388E-3},{"$f":"SUM('2014_Jul-Dec:2019'!W453)","v":-0.1501874537222524},{"$f":"SUM('2014_Jul-Dec:2019'!X453)","v":-0.68917164147013521},{"$f":"SUM('2014_Jul-Dec:2019'!Y453)","v":-1.1919773725290341},{"$f":"SUM('2014_Jul-Dec:2019'!Z453)","v":-1.605696538132287}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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},{"$f":"SUM('2014_Jul-Dec:2019'!U454)","v":8.967182482955853E-3},{"$f":"SUM('2014_Jul-Dec:2019'!V454)","v":-1.7278229662280702E-2},{"$f":"SUM('2014_Jul-Dec:2019'!W454)","v":-1.9808790812099925E-2},{"$f":"SUM('2014_Jul-Dec:2019'!X454)","v":-1.9211190651631158E-2},{"$f":"SUM('2014_Jul-Dec:2019'!Y454)","v":-1.8571329988881388E-2},{"$f":"SUM('2014_Jul-Dec:2019'!Z454)","v":-4.4829545255944875E-2}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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},{"$f":"SUM('2014_Jul-Dec:2019'!U456)","v":0.11828332053993813},{"$f":"SUM('2014_Jul-Dec:2019'!V456)","v":-0.2279117639671967},{"$f":"SUM('2014_Jul-Dec:2019'!W456)","v":-0.34269150585976532},{"$f":"SUM('2014_Jul-Dec:2019'!X456)","v":-0.5677414063166244},{"$f":"SUM('2014_Jul-Dec:2019'!Y456)","v":-0.77577720747304801},{"$f":"SUM('2014_Jul-Dec:2019'!Z456)","v":-0.98694258062196194}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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},{"$f":"SUM('2014_Jul-Dec:2019'!U458)","v":1.2502979676802002E-2},{"$f":"SUM('2014_Jul-Dec:2019'!V458)","v":-1.189307822915304E-2},{"$f":"SUM('2014_Jul-Dec:2019'!W458)","v":3.4294080721295542E-3},{"$f":"SUM('2014_Jul-Dec:2019'!X458)","v":7.3954327338917603E-3},{"$f":"SUM('2014_Jul-Dec:2019'!Y458)","v":1.2563786362112642E-2},{"$f":"SUM('2014_Jul-Dec:2019'!Z458)","v":1.9040801068738487E-2}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$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},{"$f":"SUM('2014_Jul-Dec:2019'!U459)","v":1.0371211447695623E-4},{"$f":"SUM('2014_Jul-Dec:2019'!V459)","v":-9.8652986941494245E-5},{"$f":"SUM('2014_Jul-Dec:2019'!W459)","v":1.0371211447696361E-5},{"$f":"SUM('2014_Jul-Dec:2019'!X459)","v":3.9337714651877149E-4},{"$f":"SUM('2014_Jul-Dec:2019'!Y459)","v":6.380658248366226E-3},{"$f":"SUM('2014_Jul-Dec:2019'!Z459)","v":1.5555551420090821E-2}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$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},{"$f":"SUM('2014_Jul-Dec:2019'!U460)","v":2.9388998471560634E-2},{"$f":"SUM('2014_Jul-Dec:2019'!V460)","v":-2.7955388790020887E-2},{"$f":"SUM('2014_Jul-Dec:2019'!W460)","v":9.3923044749231605E-3},{"$f":"SUM('2014_Jul-Dec:2019'!X460)","v":1.816230197428062E-2},{"$f":"SUM('2014_Jul-Dec:2019'!Y460)","v":2.7651429890526311E-2},{"$f":"SUM('2014_Jul-Dec:2019'!Z460)","v":3.7617106236922958E-2}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$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},{"$f":"SUM('2014_Jul-Dec:2019'!U461)","v":0.34438498041233129},{"$f":"SUM('2014_Jul-Dec:2019'!V461)","v":-7.5596703017339562E-2},{"$f":"SUM('2014_Jul-Dec:2019'!W461)","v":0.87707875710509575},{"$f":"SUM('2014_Jul-Dec:2019'!X461)","v":1.5128335476620647},{"$f":"SUM('2014_Jul-Dec:2019'!Y461)","v":2.2273085108460871},{"$f":"SUM('2014_Jul-Dec:2019'!Z461)","v":3.0363846275991375}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$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},{"$f":"SUM('2014_Jul-Dec:2019'!U462)","v":1.1011580813606555E-2},{"$f":"SUM('2014_Jul-Dec:2019'!V462)","v":5.6400779777009353E-3},{"$f":"SUM('2014_Jul-Dec:2019'!W462)","v":0.13820958433208813},{"$f":"SUM('2014_Jul-Dec:2019'!X462)","v":0.26085667042849414},{"$f":"SUM('2014_Jul-Dec:2019'!Y462)","v":0.3797285321078549},{"$f":"SUM('2014_Jul-Dec:2019'!Z462)","v":0.48525468254109971}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$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},{"$f":"SUM('2014_Jul-Dec:2019'!U463)","v":0.31151314824815951},{"$f":"SUM('2014_Jul-Dec:2019'!V463)","v":0.23553433160226722},{"$f":"SUM('2014_Jul-Dec:2019'!W463)","v":0.7962486599690457},{"$f":"SUM('2014_Jul-Dec:2019'!X463)","v":0.98444854881097976},{"$f":"SUM('2014_Jul-Dec:2019'!Y463)","v":1.2966738208204143},{"$f":"SUM('2014_Jul-Dec:2019'!Z463)","v":2.243455719447252}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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},{"$f":"SUM('2014_Jul-Dec:2019'!U464)","v":0.50859516322584497},{"$f":"SUM('2014_Jul-Dec:2019'!V464)","v":0.38454756243905397},{"$f":"SUM('2014_Jul-Dec:2019'!W464)","v":2.3022313067361031},{"$f":"SUM('2014_Jul-Dec:2019'!X464)","v":3.7220371625669793},{"$f":"SUM('2014_Jul-Dec:2019'!Y464)","v":4.9375745111770977},{"$f":"SUM('2014_Jul-Dec:2019'!Z464)","v":6.037932944666724}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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,{"$f":"SUM(U453:U467)","v":1.3480412418205479},{"$f":"SUM(V453:V467)","v":0.25543862062585176},{"$f":"SUM(W453:W467)","v":3.4880874658497687},{"$f":"SUM(X453:X467)","v":5.0864064426247779},{"$f":"SUM(Y453:Y467)","v":6.7448292194091595},9.0771284959161278]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  Capex from Jul 2014"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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":0.51358842300439578},{"$f":"SUM('2014_Jul-Dec:2019'!U561)","v":0.51029824716952388},{"$f":"SUM('2014_Jul-Dec:2019'!V561)","v":12.329990931530016},{"$f":"SUM('2014_Jul-Dec:2019'!W561)","v":56.720675566296805},{"$f":"SUM('2014_Jul-Dec:2019'!X561)","v":98.747083820224887},{"$f":"SUM('2014_Jul-Dec:2019'!Y561)","v":134.05903857650316},{"$f":"SUM('2014_Jul-Dec:2019'!Z561)","v":164.24970260721696}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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":1.0498164858094658},{"$f":"SUM('2014_Jul-Dec:2019'!U562)","v":1.04084930332651},{"$f":"SUM('2014_Jul-Dec:2019'!V562)","v":2.5408635217180393},{"$f":"SUM('2014_Jul-Dec:2019'!W562)","v":2.5606723125301389},{"$f":"SUM('2014_Jul-Dec:2019'!X562)","v":2.5798835031817702},{"$f":"SUM('2014_Jul-Dec:2019'!Y562)","v":6.001664427752754},{"$f":"SUM('2014_Jul-Dec:2019'!Z562)","v":6.9586583469306094}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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":13.847803380285441},{"$f":"SUM('2014_Jul-Dec:2019'!U564)","v":13.729520059745504},{"$f":"SUM('2014_Jul-Dec:2019'!V564)","v":43.797834018301089},{"$f":"SUM('2014_Jul-Dec:2019'!W564)","v":73.861237704200207},{"$f":"SUM('2014_Jul-Dec:2019'!X564)","v":102.95260071966035},{"$f":"SUM('2014_Jul-Dec:2019'!Y564)","v":133.63009012398197},{"$f":"SUM('2014_Jul-Dec:2019'!Z564)","v":164.99931073292174}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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":0.97584231623820517},{"$f":"SUM('2014_Jul-Dec:2019'!U566)","v":0.96333933656140314},{"$f":"SUM('2014_Jul-Dec:2019'!V566)","v":4.4618085819089135},{"$f":"SUM('2014_Jul-Dec:2019'!W566)","v":6.0678574049768796},{"$f":"SUM('2014_Jul-Dec:2019'!X566)","v":7.6703357537080095},{"$f":"SUM('2014_Jul-Dec:2019'!Y566)","v":9.3455568352701039},{"$f":"SUM('2014_Jul-Dec:2019'!Z566)","v":11.617328927099779}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$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":8.0946040567380483E-3},{"$f":"SUM('2014_Jul-Dec:2019'!U567)","v":7.990891942261092E-3},{"$f":"SUM('2014_Jul-Dec:2019'!V567)","v":8.089544929202587E-3},{"$f":"SUM('2014_Jul-Dec:2019'!W567)","v":0.61196942798637233},{"$f":"SUM('2014_Jul-Dec:2019'!X567)","v":9.5477862140867913},{"$f":"SUM('2014_Jul-Dec:2019'!Y567)","v":14.16299575664123},{"$f":"SUM('2014_Jul-Dec:2019'!Z567)","v":21.283117128056794}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$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":2.2937754904632692},{"$f":"SUM('2014_Jul-Dec:2019'!U568)","v":2.2643864919917087},{"$f":"SUM('2014_Jul-Dec:2019'!V568)","v":12.617789285207479},{"$f":"SUM('2014_Jul-Dec:2019'!W568)","v":13.271219336503083},{"$f":"SUM('2014_Jul-Dec:2019'!X568)","v":13.711458206076385},{"$f":"SUM('2014_Jul-Dec:2019'!Y568)","v":13.705316333102054},{"$f":"SUM('2014_Jul-Dec:2019'!Z568)","v":13.689746522704231}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$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":16.799267337186894},{"$f":"SUM('2014_Jul-Dec:2019'!U569)","v":16.454882356774561},{"$f":"SUM('2014_Jul-Dec:2019'!V569)","v":53.05244929445503},{"$f":"SUM('2014_Jul-Dec:2019'!W569)","v":87.096812530642268},{"$f":"SUM('2014_Jul-Dec:2019'!X569)","v":122.10884010605929},{"$f":"SUM('2014_Jul-Dec:2019'!Y569)","v":158.7185732292418},{"$f":"SUM('2014_Jul-Dec:2019'!Z569)","v":195.93734195492183}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$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":0.21486011343622549},{"$f":"SUM('2014_Jul-Dec:2019'!U570)","v":0.20384853262261893},{"$f":"SUM('2014_Jul-Dec:2019'!V570)","v":1.7542220679393377},{"$f":"SUM('2014_Jul-Dec:2019'!W570)","v":3.0952411040890482},{"$f":"SUM('2014_Jul-Dec:2019'!X570)","v":4.1749586590525603},{"$f":"SUM('2014_Jul-Dec:2019'!Y570)","v":4.8782027032794701},{"$f":"SUM('2014_Jul-Dec:2019'!Z570)","v":5.5029949114815047}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$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":3.0391526658357031},{"$f":"SUM('2014_Jul-Dec:2019'!U571)","v":2.7276395175875434},{"$f":"SUM('2014_Jul-Dec:2019'!V571)","v":3.7140459399294454},{"$f":"SUM('2014_Jul-Dec:2019'!W571)","v":3.7292760417994328},{"$f":"SUM('2014_Jul-Dec:2019'!X571)","v":4.1930055321149045},{"$f":"SUM('2014_Jul-Dec:2019'!Y571)","v":7.7814849286736294},{"$f":"SUM('2014_Jul-Dec:2019'!Z571)","v":10.424353864701491}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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":4.9619040314716587},{"$f":"SUM('2014_Jul-Dec:2019'!U572)","v":4.4533088682458137},{"$f":"SUM('2014_Jul-Dec:2019'!V572)","v":11.631707165630591},{"$f":"SUM('2014_Jul-Dec:2019'!W572)","v":16.53738960064755},{"$f":"SUM('2014_Jul-Dec:2019'!X572)","v":18.477017004643713},{"$f":"SUM('2014_Jul-Dec:2019'!Y572)","v":18.216840117371447},{"$f":"SUM('2014_Jul-Dec:2019'!Z572)","v":15.236037000451242}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},{"$f":"SUM(F561:F575)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,43.704104847787995,42.356063605967449,150.94180737782702,269.29620544007344,390.43201432090211,506.92553395396351,616.48500719168578]
[]
[null,"check",{"$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"},"$, nominal","$, nominal","$, nominal","$, nominal","$, nominal"]
[]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: Capex from Jul 2014"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E583)","v":0},{"$f":"E727","v":0},{"$f":"F727","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.51358842300439578,0.5103784953606183,{"$f":"V727","v":12.317311717337095},56.403762253723826,97.0339460067609,129.93015507343355]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E584)","v":0},{"$f":"E728","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0498164858094658,1.041068015094387,2.5150555331085567,2.472846325199578,2.4306371172905994,5.791637503963722]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E586)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13.847803380285441,13.732405018783062,43.457408851869076,72.449984272327185,99.750123918888818,127.9529604596698]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E588)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.97584231623820517,0.96364428728522755,4.4380224254506064,5.935940194506788,7.394016558109394,8.889757163634556]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E589)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.0946040567380483E-3,7.9934215060288236E-3,7.8922389553195988E-3,0.61158012812251861,9.5324906699113239,13.91537599517482]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E590)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.2937754904632692,2.2651032968324785,12.561878507627437,12.90922029102574,13.035570331306833,12.713568727667852]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E591)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16.799267337186894,16.463281990443157,52.649266878362553,85.437859368780892,118.43301330925428,152.27935331575398]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E592)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.21486011343622549,0.20411710776441422,1.7493877153870228,3.0515289631957563,4.0670929538665179,4.690997872940839]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E593)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.0391526658357031,2.7352373992521328,3.6532628866127319,3.6125229644957901,4.0461865672984612,7.6271897405285287]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E594)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.9619040314716587,4.4657136283244929,11.532469085001157,16.235412848495123,17.950524688448557,17.549036672431047]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},0,0,0,0,0,0,0,0,0,43.704104847787995,42.388942660645995,149.91496286598945,264.73868684461792,379.67322538731219,487.33965579137521]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: Capex from Jul 2014"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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":0.51358842300439578},{"$f":"SUM('2014_Jul-Dec:2019'!U601)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V601)","v":11.810143149620254},{"$f":"SUM('2014_Jul-Dec:2019'!W601)","v":44.240497181044539},{"$f":"SUM('2014_Jul-Dec:2019'!X601)","v":41.337236612457943},{"$f":"SUM('2014_Jul-Dec:2019'!Y601)","v":34.119977383749237},{"$f":"SUM('2014_Jul-Dec:2019'!Z601)","v":28.584967492581502}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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":1.0498164858094658},{"$f":"SUM('2014_Jul-Dec:2019'!U602)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V602)","v":1.4827359887292486},{"$f":"SUM('2014_Jul-Dec:2019'!W602)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X602)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y602)","v":3.4032095945821017},{"$f":"SUM('2014_Jul-Dec:2019'!Z602)","v":0.91216437392191085}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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":13.847803380285441},{"$f":"SUM('2014_Jul-Dec:2019'!U604)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V604)","v":29.840402194588393},{"$f":"SUM('2014_Jul-Dec:2019'!W604)","v":29.720712180039346},{"$f":"SUM('2014_Jul-Dec:2019'!X604)","v":28.523621609143525},{"$f":"SUM('2014_Jul-Dec:2019'!Y604)","v":29.901712196848578},{"$f":"SUM('2014_Jul-Dec:2019'!Z604)","v":30.382278028317774}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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":0.97584231623820517},{"$f":"SUM('2014_Jul-Dec:2019'!U606)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V606)","v":3.4865761671183568},{"$f":"SUM('2014_Jul-Dec:2019'!W606)","v":1.6094782311400955},{"$f":"SUM('2014_Jul-Dec:2019'!X606)","v":1.6098737814650232},{"$f":"SUM('2014_Jul-Dec:2019'!Y606)","v":1.6877848679242045},{"$f":"SUM('2014_Jul-Dec:2019'!Z606)","v":2.2908128928984133}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$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":8.0946040567380483E-3},{"$f":"SUM('2014_Jul-Dec:2019'!U607)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V607)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W607)","v":0.60389025426861742},{"$f":"SUM('2014_Jul-Dec:2019'!X607)","v":8.9362101632469386},{"$f":"SUM('2014_Jul-Dec:2019'!Y607)","v":4.621590200802804},{"$f":"SUM('2014_Jul-Dec:2019'!Z607)","v":7.1356769228356534}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$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":2.2937754904632692},{"$f":"SUM('2014_Jul-Dec:2019'!U608)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V608)","v":10.32544740442575},{"$f":"SUM('2014_Jul-Dec:2019'!W608)","v":0.66282235577052573},{"$f":"SUM('2014_Jul-Dec:2019'!X608)","v":0.45840117154758381},{"$f":"SUM('2014_Jul-Dec:2019'!Y608)","v":2.1509556916194418E-2},{"$f":"SUM('2014_Jul-Dec:2019'!Z608)","v":2.2047295839099274E-2}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$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":16.799267337186894},{"$f":"SUM('2014_Jul-Dec:2019'!U609)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V609)","v":36.521970234663129},{"$f":"SUM('2014_Jul-Dec:2019'!W609)","v":34.921441993292341},{"$f":"SUM('2014_Jul-Dec:2019'!X609)","v":36.524861123079091},{"$f":"SUM('2014_Jul-Dec:2019'!Y609)","v":38.837041634028566},{"$f":"SUM('2014_Jul-Dec:2019'!Z609)","v":40.255153353279177}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$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":0.21486011343622549},{"$f":"SUM('2014_Jul-Dec:2019'!U610)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V610)","v":1.5560136132944198},{"$f":"SUM('2014_Jul-Dec:2019'!W610)","v":1.4792286204817984},{"$f":"SUM('2014_Jul-Dec:2019'!X610)","v":1.3405742253920059},{"$f":"SUM('2014_Jul-Dec:2019'!Y610)","v":1.0829725763347657},{"$f":"SUM('2014_Jul-Dec:2019'!Z610)","v":1.1100468907431345}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$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":3.0391526658357031},{"$f":"SUM('2014_Jul-Dec:2019'!U611)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V611)","v":1.2219407539441693},{"$f":"SUM('2014_Jul-Dec:2019'!W611)","v":0.81147876183903267},{"$f":"SUM('2014_Jul-Dec:2019'!X611)","v":1.4481780391264516},{"$f":"SUM('2014_Jul-Dec:2019'!Y611)","v":4.8851532173791394},{"$f":"SUM('2014_Jul-Dec:2019'!Z611)","v":4.8863246554751125}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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":4.9619040314716587},{"$f":"SUM('2014_Jul-Dec:2019'!U612)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V612)","v":7.5629458598238308},{"$f":"SUM('2014_Jul-Dec:2019'!W612)","v":7.2079137417530648},{"$f":"SUM('2014_Jul-Dec:2019'!X612)","v":5.6616645665631422},{"$f":"SUM('2014_Jul-Dec:2019'!Y612)","v":4.67739762390483},{"$f":"SUM('2014_Jul-Dec:2019'!Z612)","v":3.0571298277465182}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},{"$f":"SUM(F601:F615)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,43.704104847787995,0,108.84118239248542,121.84248552809619,126.22221532345347,123.23834885247042,118.63660173363829]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  Capex from Jul 2014"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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},{"$f":"SUM('2014_Jul-Dec:2019'!U619)","v":3.2099276437774736E-3},{"$f":"SUM('2014_Jul-Dec:2019'!V619)","v":3.2099276437774736E-3},{"$f":"SUM('2014_Jul-Dec:2019'!W619)","v":0.15404664465780812},{"$f":"SUM('2014_Jul-Dec:2019'!X619)","v":0.70705285942086493},{"$f":"SUM('2014_Jul-Dec:2019'!Y619)","v":1.2237683170765892},{"$f":"SUM('2014_Jul-Dec:2019'!Z619)","v":1.6502680343734546}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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},{"$f":"SUM('2014_Jul-Dec:2019'!U620)","v":8.7484707150788828E-3},{"$f":"SUM('2014_Jul-Dec:2019'!V620)","v":8.7484707150788828E-3},{"$f":"SUM('2014_Jul-Dec:2019'!W620)","v":4.2209207908978572E-2},{"$f":"SUM('2014_Jul-Dec:2019'!X620)","v":4.2209207908978572E-2},{"$f":"SUM('2014_Jul-Dec:2019'!Y620)","v":4.2209207908978572E-2},{"$f":"SUM('2014_Jul-Dec:2019'!Z620)","v":9.8929367818680267E-2}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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},{"$f":"SUM('2014_Jul-Dec:2019'!U622)","v":0.11539836150237867},{"$f":"SUM('2014_Jul-Dec:2019'!V622)","v":0.11539836150237867},{"$f":"SUM('2014_Jul-Dec:2019'!W622)","v":0.72813675958123047},{"$f":"SUM('2014_Jul-Dec:2019'!X622)","v":1.2234819625818862},{"$f":"SUM('2014_Jul-Dec:2019'!Y622)","v":1.6988756560676117},{"$f":"SUM('2014_Jul-Dec:2019'!Z622)","v":2.1972375260150878}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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},{"$f":"SUM('2014_Jul-Dec:2019'!U624)","v":1.2198028952977565E-2},{"$f":"SUM('2014_Jul-Dec:2019'!V624)","v":1.2198028952977565E-2},{"$f":"SUM('2014_Jul-Dec:2019'!W624)","v":0.11156046208391406},{"$f":"SUM('2014_Jul-Dec:2019'!X624)","v":0.15179741786241643},{"$f":"SUM('2014_Jul-Dec:2019'!Y624)","v":0.19204426239904202},{"$f":"SUM('2014_Jul-Dec:2019'!Z624)","v":0.2342388840971471}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$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},{"$f":"SUM('2014_Jul-Dec:2019'!U625)","v":1.011825507092256E-4},{"$f":"SUM('2014_Jul-Dec:2019'!V625)","v":1.0118255070922561E-4},{"$f":"SUM('2014_Jul-Dec:2019'!W625)","v":2.0236510141845125E-4},{"$f":"SUM('2014_Jul-Dec:2019'!X625)","v":1.5299621458133886E-2},{"$f":"SUM('2014_Jul-Dec:2019'!Y625)","v":0.23870487553930733},{"$f":"SUM('2014_Jul-Dec:2019'!Z625)","v":0.35424463055937744}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$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},{"$f":"SUM('2014_Jul-Dec:2019'!U626)","v":2.8672193630790866E-2},{"$f":"SUM('2014_Jul-Dec:2019'!V626)","v":2.8672193630790866E-2},{"$f":"SUM('2014_Jul-Dec:2019'!W626)","v":0.31548057237222549},{"$f":"SUM('2014_Jul-Dec:2019'!X626)","v":0.33205113126648861},{"$f":"SUM('2014_Jul-Dec:2019'!Y626)","v":0.34351116055517827},{"$f":"SUM('2014_Jul-Dec:2019'!Z626)","v":0.34404889947808315}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$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},{"$f":"SUM('2014_Jul-Dec:2019'!U627)","v":0.33598534674373787},{"$f":"SUM('2014_Jul-Dec:2019'!V627)","v":0.33598534674373792},{"$f":"SUM('2014_Jul-Dec:2019'!W627)","v":2.1328495028740013},{"$f":"SUM('2014_Jul-Dec:2019'!X627)","v":3.5297071826056943},{"$f":"SUM('2014_Jul-Dec:2019'!Y627)","v":4.9907016275288578},{"$f":"SUM('2014_Jul-Dec:2019'!Z627)","v":6.5441832928900006}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$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},{"$f":"SUM('2014_Jul-Dec:2019'!U628)","v":1.0743005671811275E-2},{"$f":"SUM('2014_Jul-Dec:2019'!V628)","v":1.0743005671811275E-2},{"$f":"SUM('2014_Jul-Dec:2019'!W628)","v":0.17708737267306451},{"$f":"SUM('2014_Jul-Dec:2019'!X628)","v":0.32501023472124435},{"$f":"SUM('2014_Jul-Dec:2019'!Y628)","v":0.45906765726044496},{"$f":"SUM('2014_Jul-Dec:2019'!Z628)","v":0.56736491489392149}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$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},{"$f":"SUM('2014_Jul-Dec:2019'!U629)","v":0.30391526658357032},{"$f":"SUM('2014_Jul-Dec:2019'!V629)","v":0.30391526658357032},{"$f":"SUM('2014_Jul-Dec:2019'!W629)","v":0.85221868395597444},{"$f":"SUM('2014_Jul-Dec:2019'!X629)","v":1.014514436323781},{"$f":"SUM('2014_Jul-Dec:2019'!Y629)","v":1.3041500441490714},{"$f":"SUM('2014_Jul-Dec:2019'!Z629)","v":2.2811806876248992}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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},{"$f":"SUM('2014_Jul-Dec:2019'!U630)","v":0.49619040314716589},{"$f":"SUM('2014_Jul-Dec:2019'!V630)","v":0.49619040314716589},{"$f":"SUM('2014_Jul-Dec:2019'!W630)","v":2.5049699782590977},{"$f":"SUM('2014_Jul-Dec:2019'!X630)","v":3.9465527266097111},{"$f":"SUM('2014_Jul-Dec:2019'!Y630)","v":5.0788856399223388},{"$f":"SUM('2014_Jul-Dec:2019'!Z630)","v":6.014365164703305}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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,{"$f":"SUM(U619:U633)","v":1.3151621871419983},1.3151621871419983,7.0187615494677136,11.287676780759199,15.57191844840742,20.28606140245396]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  Capex from Jul 2014"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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":0.51358842300439578},{"$f":"SUM('2014_Jul-Dec:2019'!U727)","v":0.5103784953606183},{"$f":"SUM('2014_Jul-Dec:2019'!V727)","v":12.317311717337095},{"$f":"SUM('2014_Jul-Dec:2019'!W727)","v":56.403762253723826},{"$f":"SUM('2014_Jul-Dec:2019'!X727)","v":97.0339460067609},{"$f":"SUM('2014_Jul-Dec:2019'!Y727)","v":129.93015507343355},{"$f":"SUM('2014_Jul-Dec:2019'!Z727)","v":156.86485453164161}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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":1.0498164858094658},{"$f":"SUM('2014_Jul-Dec:2019'!U728)","v":1.041068015094387},{"$f":"SUM('2014_Jul-Dec:2019'!V728)","v":2.5150555331085567},{"$f":"SUM('2014_Jul-Dec:2019'!W728)","v":2.472846325199578},{"$f":"SUM('2014_Jul-Dec:2019'!X728)","v":2.4306371172905994},{"$f":"SUM('2014_Jul-Dec:2019'!Y728)","v":5.791637503963722},{"$f":"SUM('2014_Jul-Dec:2019'!Z728)","v":6.6048725100669525}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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":13.847803380285441},{"$f":"SUM('2014_Jul-Dec:2019'!U730)","v":13.732405018783062},{"$f":"SUM('2014_Jul-Dec:2019'!V730)","v":43.457408851869076},{"$f":"SUM('2014_Jul-Dec:2019'!W730)","v":72.449984272327185},{"$f":"SUM('2014_Jul-Dec:2019'!X730)","v":99.750123918888818},{"$f":"SUM('2014_Jul-Dec:2019'!Y730)","v":127.9529604596698},{"$f":"SUM('2014_Jul-Dec:2019'!Z730)","v":156.13800096197247}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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":0.97584231623820517},{"$f":"SUM('2014_Jul-Dec:2019'!U732)","v":0.96364428728522755},{"$f":"SUM('2014_Jul-Dec:2019'!V732)","v":4.4380224254506064},{"$f":"SUM('2014_Jul-Dec:2019'!W732)","v":5.935940194506788},{"$f":"SUM('2014_Jul-Dec:2019'!X732)","v":7.394016558109394},{"$f":"SUM('2014_Jul-Dec:2019'!Y732)","v":8.889757163634556},{"$f":"SUM('2014_Jul-Dec:2019'!Z732)","v":10.946331172435825}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$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":8.0946040567380483E-3},{"$f":"SUM('2014_Jul-Dec:2019'!U733)","v":7.9934215060288236E-3},{"$f":"SUM('2014_Jul-Dec:2019'!V733)","v":7.8922389553195988E-3},{"$f":"SUM('2014_Jul-Dec:2019'!W733)","v":0.61158012812251861},{"$f":"SUM('2014_Jul-Dec:2019'!X733)","v":9.5324906699113239},{"$f":"SUM('2014_Jul-Dec:2019'!Y733)","v":13.91537599517482},{"$f":"SUM('2014_Jul-Dec:2019'!Z733)","v":20.696808287451095}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$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":2.2937754904632692},{"$f":"SUM('2014_Jul-Dec:2019'!U734)","v":2.2651032968324785},{"$f":"SUM('2014_Jul-Dec:2019'!V734)","v":12.561878507627437},{"$f":"SUM('2014_Jul-Dec:2019'!W734)","v":12.90922029102574},{"$f":"SUM('2014_Jul-Dec:2019'!X734)","v":13.035570331306833},{"$f":"SUM('2014_Jul-Dec:2019'!Y734)","v":12.713568727667852},{"$f":"SUM('2014_Jul-Dec:2019'!Z734)","v":12.391567124028867}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$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":16.799267337186894},{"$f":"SUM('2014_Jul-Dec:2019'!U735)","v":16.463281990443157},{"$f":"SUM('2014_Jul-Dec:2019'!V735)","v":52.649266878362553},{"$f":"SUM('2014_Jul-Dec:2019'!W735)","v":85.437859368780892},{"$f":"SUM('2014_Jul-Dec:2019'!X735)","v":118.43301330925428},{"$f":"SUM('2014_Jul-Dec:2019'!Y735)","v":152.27935331575398},{"$f":"SUM('2014_Jul-Dec:2019'!Z735)","v":185.99032337614318}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$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":0.21486011343622549},{"$f":"SUM('2014_Jul-Dec:2019'!U736)","v":0.20411710776441422},{"$f":"SUM('2014_Jul-Dec:2019'!V736)","v":1.7493877153870228},{"$f":"SUM('2014_Jul-Dec:2019'!W736)","v":3.0515289631957563},{"$f":"SUM('2014_Jul-Dec:2019'!X736)","v":4.0670929538665179},{"$f":"SUM('2014_Jul-Dec:2019'!Y736)","v":4.690997872940839},{"$f":"SUM('2014_Jul-Dec:2019'!Z736)","v":5.233679848790052}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$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":3.0391526658357031},{"$f":"SUM('2014_Jul-Dec:2019'!U737)","v":2.7352373992521328},{"$f":"SUM('2014_Jul-Dec:2019'!V737)","v":3.6532628866127319},{"$f":"SUM('2014_Jul-Dec:2019'!W737)","v":3.6125229644957901},{"$f":"SUM('2014_Jul-Dec:2019'!X737)","v":4.0461865672984612},{"$f":"SUM('2014_Jul-Dec:2019'!Y737)","v":7.6271897405285287},{"$f":"SUM('2014_Jul-Dec:2019'!Z737)","v":10.232333708378743}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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":4.9619040314716587},{"$f":"SUM('2014_Jul-Dec:2019'!U738)","v":4.4657136283244929},{"$f":"SUM('2014_Jul-Dec:2019'!V738)","v":11.532469085001157},{"$f":"SUM('2014_Jul-Dec:2019'!W738)","v":16.235412848495123},{"$f":"SUM('2014_Jul-Dec:2019'!X738)","v":17.950524688448557},{"$f":"SUM('2014_Jul-Dec:2019'!Y738)","v":17.549036672431047},{"$f":"SUM('2014_Jul-Dec:2019'!Z738)","v":14.591801335474258}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},{"$f":"SUM(F727:F741)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,43.704104847787995,42.388942660645995,149.91496286598945,264.73868684461792,379.67322538731219,487.33965579137521,585.69019612255966]
[]
[null,"check",{"$f":"SUM(E744:Z744)","v":0},null,{"$f":"F598-E742","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Opening RAB"]
[null,{"$f":"B25","v":"Nominal"},null,null,{"$f":"E42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,43.704104847787995,42.388942660645995,149.91496286598945,264.73868684461792,379.67322538731219,487.33965579137521]
[null,{"$f":"B190","v":"Real"},null,null,{"$f":"E208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,43.16783785323701,41.868813236602449,145.45335660376696,253.17485532762768,358.10624317049064,453.61433757148575]
[null,{"$f":"B356","v":"CCA"},null,null,{"$f":"E432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,43.704104847787995,42.356063605967449,150.94180737782702,269.29620544007344,390.43201432090211,506.92553395396351]
[null,{"$f":"B580","v":"Transition method"},null,null,{"$f":"E598","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,43.704104847787995,42.388942660645995,149.91496286598945,264.73868684461792,379.67322538731219,487.33965579137521]

{"sheet":"2000","index":15,"n_rows":752,"n_cols":26,"rows_kept":752,"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":"Actual"},{"$f":"Inputs!T3","v":"Forecast"},{"$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$307","v":"High pressure mains - steel"},null,null,null,{"$f":"Inputs!E505","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$308","v":"High pressure mains - PE"},null,null,null,{"$f":"Inputs!E506","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$309","v":"Medium pressure mains"},null,null,null,{"$f":"Inputs!E507","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$310","v":"Medium/low pressure mains"},null,null,null,{"$f":"Inputs!E508","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$311","v":"Low pressure mains"},null,null,null,{"$f":"Inputs!E509","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$312","v":"Regulators"},null,null,null,{"$f":"Inputs!E510","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$313","v":"Secondary gate stations"},null,null,null,{"$f":"Inputs!E511","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$314","v":"Buildings"},null,null,null,{"$f":"Inputs!E512","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$315","v":"Meter and services pipes"},null,null,null,{"$f":"Inputs!E513","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$316","v":"Equipment and vehicles"},null,null,null,{"$f":"Inputs!E514","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$317","v":"Vehicles"},null,null,null,{"$f":"Inputs!E515","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$318","v":"Information technology"},null,null,null,{"$f":"Inputs!E516","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$319","v":"Full retail contestability"},null,null,null,{"$f":"Inputs!E517","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$320","v":"Land"},null,null,null,{"$f":"Inputs!E518","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$307","v":"High pressure mains - steel"},"$m",null,null,{"$f":"E171","v":1.6850435740996941},{"$f":"F171","v":1.5980450569830005},1.5110465398663069,1.4240480227496133,1.3370495056329197,1.3222824882061164,1.3075154707793131,1.2927484533525098,1.2779814359257065,1.2632144184989031,1.2575242634606199,1.2461439533840533,1.2347636433074867,1.2233833332309201,1.2120030231543535,1.2028902184689825,1.1937774137836115,1.1846646090982405,1.1664389997274982,1.148213390356756,1.1299877809860137]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,null,7.0586153787354808,6.8105559281477488,6.5624964775600167,6.3144370269722847,6.0663775763845527,5.9445996625624993,5.8228217487404459,5.7010438349183925,5.5792659210963391,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,2.8016617346217045,2.8001101269949595,2.7985585193682145,2.7970069117414695,2.7954553041147245,2.7487350817439169,2.7020148593731093,2.6552946370023016,2.608574414631494,8.0193421995349734,7.9407211975787479,7.783479193666297,7.6262371897538461,7.4689951858413952,7.3117531819289443,7.2331321799727188,7.1545111780164934,7.0758901760602679,6.9186481721478179,6.7614061682353679,6.6041641643229179]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,-3.1820591132784362E-2,-6.3641182265568724E-2,-9.5461773398353086E-2,-0.12728236453113745,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,0.19433899204173993,0.15129691896319586,0.1082548458846518,6.5212772806107738E-2,2.2170699727563678E-2,1.6132006106826337E-2,1.0093312486088996E-2,4.0546188653516552E-3,-1.9840747553856852E-3,-7.9797279894933126E-17,-7.9797279894933126E-17,-7.9797279894933126E-17,-7.9797279894933126E-17,-7.9797279894933126E-17,-7.9797279894933126E-17,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,2.0246866454017576E-2,8.7421254715640342E-3,-2.7626155108895073E-3,-1.4267356493343049E-2,0,0,-4.5079241155353421E-18,-4.5079241155353421E-18,-4.5079241155353421E-18,-5.3926038442842604E-33,-5.3926038442842604E-33,-5.3926038442842604E-33,-5.3926038442842604E-33,-5.3926038442842604E-33,-5.3926038442842604E-33,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,-1.9558085583062752E-3,-3.9116171166125504E-3,-5.8674256749188256E-3,-7.8232342332251008E-3,-9.7790427915313768E-3,-9.7790427915313768E-3,-9.7790427915313768E-3,-9.7790427915313768E-3,-9.7790427915313768E-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$315","v":"Meter and services pipes"},"$m",null,null,16.911364968468359,16.135937691352751,15.360510414237146,14.58508313712154,13.809655860005934,13.102184170182575,12.394712480359216,11.687240790535856,10.979769100712497,10.272297410889138,9.9512881167988514,9.3092695286182803,8.6672509404377092,8.025232352257138,7.3832137640765669,7.0622044699862814,6.7411951758959958,6.4201858818057103,5.7781672936251391,5.136148705444568,4.4941301172639969]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,0.69487918791812697,-0.20613789317304443,-1.1071549742642159,-2.0081720553553875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$m",null,null,4.629901822099785,4.629901822099785,4.629901822099785,4.629901822099785,4.629901822099785,3.7039214576798281,2.7779410932598712,1.8519607288399142,0.92598036441995735,4.4408920985006262E-16,1.9473052839130526E-16,1.9473052839130526E-16,1.9473052839130526E-16,1.9473052839130526E-16,1.9473052839130526E-16,0,{"$f":"U182","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,1.580213405548076E-4,1.580213405548076E-4,1.580213405548076E-4,1.580213405548076E-4,1.580213405548076E-4,1.2641707244384609E-4,9.4812804332884584E-5,6.3208536221923074E-5,3.1604268110961557E-5,4.0657581468206416E-20,1.7828112340512566E-20,1.7828112340512566E-20,1.7828112340512566E-20,1.7828112340512566E-20,1.7828112340512566E-20,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,null,0.34775570049468357,0.34775570049468357,0.34775570049468357,0.34775570049468357,0.34775570049468357,0.34775570049468357,0.34775570049468357,0.34775570049468357,0.34775570049468357,0.34775570049468357,0.34775570049468357,0.34775570049468357,0.34775570049468357,0.34775570049468357,0.34775570049468357,0.34775570049468357,0.34775570049468357,0.34775570049468357,0.34775570049468357,0.34775570049468357,0.34775570049468357]
[]
[null,"Total Opening Capital Base","$m",null,null,{"$f":"SUM(F27:F41)","v":34.310189846583043},32.20881269929302,30.107435552002979,28.006058404712945,28.998745447009185,27.175957941257359,25.353170435505525,23.530382929753699,21.70759542400187,19.902609729417698,19.497289278332904,18.686648376163316,17.876007473993727,17.065366571824139,16.254725669654547,{"$f":"SUM(U27:U41)","v":15.845982568922665},{"$f":"SUM(V27:V41)","v":15.437239468190784},{"$f":"SUM(W27:W41)","v":15.028496367458903},14.211010165995138,13.393523964531376,12.576037763067612]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2000"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"Inputs!E450","v":1.7720420912163877}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"Inputs!E451","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,{"$f":"Inputs!E452","v":7.3066748293232129}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"Inputs!E453","v":2.8032133422484495}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,{"$f":"Inputs!E454","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,{"$f":"Inputs!E455","v":0.23738106512028401}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,{"$f":"Inputs!E456","v":3.1751607436471117E-2}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"Inputs!E457","v":0}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,{"$f":"Inputs!E458","v":17.686792245583966}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,{"$f":"Inputs!E459","v":1.5958962690092984}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,{"$f":"Inputs!E460","v":0}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,{"$f":"Inputs!E461","v":4.629901822099785}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,{"$f":"Inputs!E462","v":1.580213405548076E-4}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,{"$f":"Inputs!E463","v":0.34775570049468357}]
[]
[null,"Total Capex","$m",null,{"$f":"SUM(E44:E58)","v":36.411566993873087},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2000"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"Inputs!E708","v":8.6998517116693652E-2},{"$f":"Inputs!F708","v":8.6998517116693652E-2},{"$f":"Inputs!G708","v":8.6998517116693652E-2},{"$f":"Inputs!H708","v":8.6998517116693652E-2},{"$f":"Inputs!I708","v":8.6998517116693652E-2},{"$f":"Inputs!J708","v":1.4767017426803232E-2},{"$f":"Inputs!K708","v":1.4767017426803232E-2},{"$f":"Inputs!L708","v":1.4767017426803232E-2},{"$f":"Inputs!M708","v":1.4767017426803232E-2},{"$f":"Inputs!N708","v":1.4767017426803232E-2},{"$f":"Inputs!O708","v":5.6901550382833493E-3},{"$f":"Inputs!P708","v":1.1380310076566699E-2},{"$f":"Inputs!Q708","v":1.1380310076566697E-2},{"$f":"Inputs!R708","v":1.1380310076566697E-2},{"$f":"Inputs!S708","v":1.1380310076566697E-2},{"$f":"IF(T27>0,(IF(T9>0.5,T27/T9*T$6,T27)),T27)","v":9.112804685371078E-3},9.1128046853710797E-3,9.1128046853710797E-3,1.8225609370742159E-2,1.8225609370742159E-2,1.8225609370742159E-2,1.8225609370742156E-2]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"Inputs!E709","v":0},{"$f":"Inputs!F709","v":0},{"$f":"Inputs!G709","v":0},{"$f":"Inputs!H709","v":0},{"$f":"Inputs!I709","v":0},{"$f":"Inputs!J709","v":0},{"$f":"Inputs!K709","v":0},{"$f":"Inputs!L709","v":0},{"$f":"Inputs!M709","v":0},{"$f":"Inputs!N709","v":0},{"$f":"Inputs!O709","v":0},{"$f":"Inputs!P709","v":0},{"$f":"Inputs!Q709","v":0},{"$f":"Inputs!R709","v":0},{"$f":"Inputs!S709","v":0},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,{"$f":"Inputs!E710","v":0.24805945058773185},{"$f":"Inputs!F710","v":0.24805945058773185},{"$f":"Inputs!G710","v":0.24805945058773185},{"$f":"Inputs!H710","v":0.24805945058773185},{"$f":"Inputs!I710","v":0.24805945058773185},{"$f":"Inputs!J710","v":0.12177791382205354},{"$f":"Inputs!K710","v":0.12177791382205354},{"$f":"Inputs!L710","v":0.12177791382205354},{"$f":"Inputs!M710","v":0.12177791382205354},{"$f":"Inputs!N710","v":0.12177791382205354},{"$f":"Inputs!O710","v":0},{"$f":"Inputs!P710","v":0},{"$f":"Inputs!Q710","v":0},{"$f":"Inputs!R710","v":0},{"$f":"Inputs!S710","v":0},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"Inputs!E711","v":1.5516076267448255E-3},{"$f":"Inputs!F711","v":1.5516076267448255E-3},{"$f":"Inputs!G711","v":1.5516076267448255E-3},{"$f":"Inputs!H711","v":1.5516076267448255E-3},{"$f":"Inputs!I711","v":1.5516076267448255E-3},{"$f":"Inputs!J711","v":4.6720222370807495E-2},{"$f":"Inputs!K711","v":4.6720222370807495E-2},{"$f":"Inputs!L711","v":4.6720222370807495E-2},{"$f":"Inputs!M711","v":4.6720222370807495E-2},{"$f":"Inputs!N711","v":4.6720222370807495E-2},{"$f":"Inputs!O711","v":7.8621001956225275E-2},{"$f":"Inputs!P711","v":0.15724200391245055},{"$f":"Inputs!Q711","v":0.15724200391245052},{"$f":"Inputs!R711","v":0.15724200391245052},{"$f":"Inputs!S711","v":0.15724200391245052},7.8621001956225206E-2,7.8621001956225206E-2,7.8621001956225206E-2,0.15724200391245041,0.15724200391245041,0.15724200391245041,0.15724200391245041]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,{"$f":"Inputs!E712","v":3.1820591132784362E-2},{"$f":"Inputs!F712","v":3.1820591132784362E-2},{"$f":"Inputs!G712","v":3.1820591132784362E-2},{"$f":"Inputs!H712","v":3.1820591132784362E-2},{"$f":"Inputs!I712","v":3.1820591132784362E-2},{"$f":"Inputs!J712","v":0},{"$f":"Inputs!K712","v":0},{"$f":"Inputs!L712","v":0},{"$f":"Inputs!M712","v":0},{"$f":"Inputs!N712","v":0},{"$f":"Inputs!O712","v":0},{"$f":"Inputs!P712","v":0},{"$f":"Inputs!Q712","v":0},{"$f":"Inputs!R712","v":0},{"$f":"Inputs!S712","v":0},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,{"$f":"Inputs!E713","v":4.304207307854406E-2},{"$f":"Inputs!F713","v":4.304207307854406E-2},{"$f":"Inputs!G713","v":4.304207307854406E-2},{"$f":"Inputs!H713","v":4.304207307854406E-2},{"$f":"Inputs!I713","v":4.304207307854406E-2},{"$f":"Inputs!J713","v":6.0386936207373404E-3},{"$f":"Inputs!K713","v":6.0386936207373404E-3},{"$f":"Inputs!L713","v":6.0386936207373404E-3},{"$f":"Inputs!M713","v":6.0386936207373404E-3},{"$f":"Inputs!N713","v":6.0386936207373404E-3},{"$f":"Inputs!O713","v":0},{"$f":"Inputs!P713","v":0},{"$f":"Inputs!Q713","v":0},{"$f":"Inputs!R713","v":0},{"$f":"Inputs!S713","v":0},-7.9797279894933126E-17,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,{"$f":"Inputs!E714","v":1.1504740982453542E-2},{"$f":"Inputs!F714","v":1.1504740982453542E-2},{"$f":"Inputs!G714","v":1.1504740982453542E-2},{"$f":"Inputs!H714","v":1.1504740982453542E-2},{"$f":"Inputs!I714","v":1.1504740982453542E-2},{"$f":"Inputs!J714","v":0},{"$f":"Inputs!K714","v":4.5079241155353421E-18},{"$f":"Inputs!L714","v":0},{"$f":"Inputs!M714","v":0},{"$f":"Inputs!N714","v":0},{"$f":"Inputs!O714","v":0},{"$f":"Inputs!P714","v":0},{"$f":"Inputs!Q714","v":0},{"$f":"Inputs!R714","v":0},{"$f":"Inputs!S714","v":0},-5.3926038442842604E-33,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"Inputs!E715","v":1.9558085583062752E-3},{"$f":"Inputs!F715","v":1.9558085583062752E-3},{"$f":"Inputs!G715","v":1.9558085583062752E-3},{"$f":"Inputs!H715","v":1.9558085583062752E-3},{"$f":"Inputs!I715","v":1.9558085583062752E-3},{"$f":"Inputs!J715","v":0},{"$f":"Inputs!K715","v":0},{"$f":"Inputs!L715","v":0},{"$f":"Inputs!M715","v":0},{"$f":"Inputs!N715","v":0},{"$f":"Inputs!O715","v":0},{"$f":"Inputs!P715","v":0},{"$f":"Inputs!Q715","v":0},{"$f":"Inputs!R715","v":0},{"$f":"Inputs!S715","v":0},-3.4694469519536142E-18,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,{"$f":"Inputs!E716","v":0.77542727711560577},{"$f":"Inputs!F716","v":0.77542727711560577},{"$f":"Inputs!G716","v":0.77542727711560577},{"$f":"Inputs!H716","v":0.77542727711560577},{"$f":"Inputs!I716","v":0.77542727711560577},{"$f":"Inputs!J716","v":0.70747168982335862},{"$f":"Inputs!K716","v":0.70747168982335862},{"$f":"Inputs!L716","v":0.70747168982335862},{"$f":"Inputs!M716","v":0.70747168982335862},{"$f":"Inputs!N716","v":0.70747168982335862},{"$f":"Inputs!O716","v":0.32100929409028578},{"$f":"Inputs!P716","v":0.64201858818057156},{"$f":"Inputs!Q716","v":0.64201858818057145},{"$f":"Inputs!R716","v":0.64201858818057145},{"$f":"Inputs!S716","v":0.64201858818057145},0.3210092940902855,0.3210092940902855,0.3210092940902855,0.642018588180571,0.642018588180571,0.642018588180571,0.642018588180571]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,{"$f":"Inputs!E717","v":0.9010170810911714},{"$f":"Inputs!F717","v":0.9010170810911714},{"$f":"Inputs!G717","v":0.9010170810911714},{"$f":"Inputs!H717","v":0.9010170810911714},{"$f":"Inputs!I717","v":0.9010170810911714},{"$f":"Inputs!J717","v":0},{"$f":"Inputs!K717","v":0},{"$f":"Inputs!L717","v":0},{"$f":"Inputs!M717","v":0},{"$f":"Inputs!N717","v":0},{"$f":"Inputs!O717","v":0},{"$f":"Inputs!P717","v":0},{"$f":"Inputs!Q717","v":0},{"$f":"Inputs!R717","v":0},{"$f":"Inputs!S717","v":0},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,{"$f":"Inputs!E718","v":0},{"$f":"Inputs!F718","v":0},{"$f":"Inputs!G718","v":0},{"$f":"Inputs!H718","v":0},{"$f":"Inputs!I718","v":0},{"$f":"Inputs!J718","v":0},{"$f":"Inputs!K718","v":0},{"$f":"Inputs!L718","v":0},{"$f":"Inputs!M718","v":0},{"$f":"Inputs!N718","v":0},{"$f":"Inputs!O718","v":0},{"$f":"Inputs!P718","v":0},{"$f":"Inputs!Q718","v":0},{"$f":"Inputs!R718","v":0},{"$f":"Inputs!S718","v":0},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,{"$f":"Inputs!E719","v":0},{"$f":"Inputs!F719","v":0},{"$f":"Inputs!G719","v":0},{"$f":"Inputs!H719","v":0},{"$f":"Inputs!I719","v":0},{"$f":"Inputs!J719","v":0.9259803644199569},{"$f":"Inputs!K719","v":0.9259803644199569},{"$f":"Inputs!L719","v":0.9259803644199569},{"$f":"Inputs!M719","v":0.9259803644199569},{"$f":"Inputs!N719","v":0.9259803644199569},{"$f":"Inputs!O719","v":2.4935868145875736E-16},{"$f":"Inputs!P719","v":0},{"$f":"Inputs!Q719","v":0},{"$f":"Inputs!R719","v":0},{"$f":"Inputs!S719","v":0},1.9473052839130526E-16,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,{"$f":"Inputs!E720","v":0},{"$f":"Inputs!F720","v":0},{"$f":"Inputs!G720","v":0},{"$f":"Inputs!H720","v":0},{"$f":"Inputs!I720","v":0},{"$f":"Inputs!J720","v":3.1604268110961517E-5},{"$f":"Inputs!K720","v":3.1604268110961517E-5},{"$f":"Inputs!L720","v":3.1604268110961517E-5},{"$f":"Inputs!M720","v":3.1604268110961517E-5},{"$f":"Inputs!N720","v":3.1604268110961517E-5},{"$f":"Inputs!O720","v":2.282946912769385E-20},{"$f":"Inputs!P720","v":0},{"$f":"Inputs!Q720","v":0},{"$f":"Inputs!R720","v":0},{"$f":"Inputs!S720","v":0},{"$f":"IF(T39>0,(IF(T21>0.5,T39/T21*T$6,T39)),T39)","v":1.7828112340512566E-20},0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m"]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E63:E77)","v":2.101377147290036},2.101377147290036,2.101377147290036,2.101377147290036,2.101377147290036,1.8227875057518281,1.8227875057518281,1.8227875057518281,1.8227875057518281,1.8227875057518281,0.40532045108479464,0.81064090216958884,0.81064090216958862,0.81064090216958862,0.81064090216958862,0.40874310073188191,0.4087431007318818,0.4087431007318818,0.81748620146376361,0.81748620146376361,0.81748620146376361,0.81748620146376361]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2000"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"Inputs!E1458","v":0}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"Inputs!E1459","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,{"$f":"Inputs!E1460","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"Inputs!E1461","v":0}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,{"$f":"Inputs!E1462","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,{"$f":"Inputs!E1463","v":0}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,{"$f":"Inputs!E1464","v":0}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"Inputs!E1465","v":0}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,{"$f":"Inputs!E1466","v":0}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,{"$f":"Inputs!E1467","v":0}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,{"$f":"Inputs!E1468","v":0}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,{"$f":"Inputs!E1469","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,{"$f":"Inputs!E1470","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,{"$f":"Inputs!E1471","v":0}]
[]
[null,"Total redundant assets","$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"Inputs!E1497","v":0}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"Inputs!E1498","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,{"$f":"Inputs!E1499","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"Inputs!E1500","v":0}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,{"$f":"Inputs!E1501","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,{"$f":"Inputs!E1502","v":0}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,{"$f":"Inputs!E1503","v":0}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"Inputs!E1504","v":0}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,{"$f":"Inputs!E1505","v":0}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,{"$f":"Inputs!E1506","v":0}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,{"$f":"Inputs!E1507","v":0}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,{"$f":"Inputs!E1508","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,{"$f":"Inputs!E1509","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,{"$f":"Inputs!E1510","v":0}]
[]
[null,"Total asset disposals","$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$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,{"$f":"Inputs!E1279","v":0},null,null,null,null,{"$f":"Inputs!E1319","v":0},null,null,null,null,{"$f":"-Inputs!E1340","v":0}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,{"$f":"Inputs!E1280","v":0},null,null,null,null,{"$f":"Inputs!E1320","v":0},null,null,null,null,{"$f":"-Inputs!E1341","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,{"$f":"Inputs!E1281","v":0},null,null,null,null,{"$f":"Inputs!E1321","v":0},null,null,null,null,{"$f":"-Inputs!E1342","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,{"$f":"Inputs!E1282","v":0},null,null,null,null,{"$f":"Inputs!E1322","v":0},null,null,null,null,{"$f":"-Inputs!E1343","v":0}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,{"$f":"Inputs!E1283","v":-0.1591029556639218},null,null,null,null,{"$f":"Inputs!E1323","v":0},null,null,null,null,{"$f":"-Inputs!E1344","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,null,null,null,{"$f":"Inputs!E1284","v":0},null,null,null,null,{"$f":"Inputs!E1324","v":-8.0227683761229449E-3},null,null,null,null,{"$f":"-Inputs!E1345","v":0}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,{"$f":"Inputs!E1285","v":-2.577209747579659E-2},null,null,null,null,{"$f":"Inputs!E1325","v":-4.5079241155353367E-18},null,null,null,null,{"$f":"-Inputs!E1346","v":0}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,{"$f":"Inputs!E1286","v":0},null,null,null,null,{"$f":"Inputs!E1326","v":-9.7790427915313734E-3},null,null,null,null,{"$f":"-Inputs!E1347","v":0}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,{"$f":"Inputs!E1287","v":0},null,null,null,null,{"$f":"Inputs!E1327","v":0},null,null,null,null,{"$f":"-Inputs!E1348","v":0}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,{"$f":"Inputs!E1288","v":-2.909189136446559},null,null,null,null,{"$f":"Inputs!E1328","v":0},null,null,null,null,{"$f":"-Inputs!E1349","v":0}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,{"$f":"Inputs!E1289","v":0},null,null,null,null,{"$f":"Inputs!E1329","v":0},null,null,null,null,{"$f":"-Inputs!E1350","v":0}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,{"$f":"Inputs!E1290","v":0},null,null,null,null,{"$f":"Inputs!E1330","v":0},null,null,null,null,{"$f":"-Inputs!E1351","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,{"$f":"Inputs!E1291","v":0},null,null,null,null,{"$f":"Inputs!E1331","v":0},null,null,null,null,{"$f":"-Inputs!E1352","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,null,null,null,null,{"$f":"Inputs!E1292","v":0},null,null,null,null,{"$f":"Inputs!E1332","v":0},null,null,null,null,{"$f":"-Inputs!E1353","v":0}]
[]
[null,"Total over depreciation","$m",null,{"$f":"SUM(E117:E131)","v":0},0,0,0,-3.0940641895862773,0,0,0,0,-1.7801811167654322E-2,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"Inputs!E409","v":0}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"Inputs!E410","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,{"$f":"Inputs!E411","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"Inputs!E412","v":0}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,{"$f":"Inputs!E413","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,{"$f":"Inputs!E414","v":0}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,{"$f":"Inputs!E415","v":0}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"Inputs!E416","v":0}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,{"$f":"Inputs!E417","v":0}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,{"$f":"Inputs!E418","v":0}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,{"$f":"Inputs!E419","v":0}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,{"$f":"Inputs!E420","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,{"$f":"Inputs!E421","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,{"$f":"Inputs!E422","v":0}]
[]
[null,"Total added uner NGR 82,84 86","$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"Inputs!E667","v":0}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"Inputs!E668","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,{"$f":"Inputs!E669","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"Inputs!E670","v":0}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,{"$f":"Inputs!E671","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,{"$f":"Inputs!E672","v":0}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,{"$f":"Inputs!E673","v":0}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"Inputs!E674","v":0}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,{"$f":"Inputs!E675","v":0}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,{"$f":"Inputs!E676","v":0}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,{"$f":"Inputs!E677","v":0}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,{"$f":"Inputs!E678","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,{"$f":"Inputs!E679","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,{"$f":"Inputs!E680","v":0}]
[]
[null,"Total depreciation per tariff variation","$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E27+E45-E63-E81-E99-E117-E135-E153","v":1.6850435740996941},1.5980450569830005,1.5110465398663069,1.4240480227496133,1.3370495056329197,1.3222824882061164,1.3075154707793131,1.2927484533525098,1.2779814359257065,1.2632144184989031,1.2575242634606199,1.2461439533840533,1.2347636433074867,1.2233833332309201,1.2120030231543535,1.2028902184689825,1.1937774137836115,1.1846646090982405,1.1664389997274982,1.148213390356756,1.1299877809860137,1.1117621716152715]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,7.0586153787354808,6.8105559281477488,6.5624964775600167,6.3144370269722847,6.0663775763845527,5.9445996625624993,5.8228217487404459,5.7010438349183925,5.5792659210963391,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,2.8016617346217045,2.8001101269949595,2.7985585193682145,2.7970069117414695,2.7954553041147245,2.7487350817439169,2.7020148593731093,2.6552946370023016,2.608574414631494,{"$f":"N29+N47-N65-N83-N101-N119-N137-N155+N30+N48-N66-N84-N102-N120-N138-N156+N31+N49-N67-N85-N103-N121-N139-N157","v":8.0193421995349734},7.9407211975787479,7.783479193666297,7.6262371897538461,7.4689951858413952,7.3117531819289443,7.2331321799727188,7.1545111780164934,7.0758901760602679,6.9186481721478179,6.7614061682353679,6.6041641643229179,6.4469221604104678]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,-3.1820591132784362E-2,-6.3641182265568724E-2,-9.5461773398353086E-2,-0.12728236453113745,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0.19433899204173993,0.15129691896319586,0.1082548458846518,6.5212772806107738E-2,2.2170699727563678E-2,1.6132006106826337E-2,1.0093312486088996E-2,4.0546188653516552E-3,-1.9840747553856852E-3,-7.9797279894933126E-17,-7.9797279894933126E-17,-7.9797279894933126E-17,-7.9797279894933126E-17,-7.9797279894933126E-17,-7.9797279894933126E-17,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,2.0246866454017576E-2,8.7421254715640342E-3,-2.7626155108895073E-3,-1.4267356493343049E-2,0,0,-4.5079241155353421E-18,-4.5079241155353421E-18,-4.5079241155353421E-18,-5.3926038442842604E-33,-5.3926038442842604E-33,-5.3926038442842604E-33,-5.3926038442842604E-33,-5.3926038442842604E-33,-5.3926038442842604E-33,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"E34+E52-E70-E88-E106-E124-E142-E160","v":-1.9558085583062752E-3},-3.9116171166125504E-3,-5.8674256749188256E-3,-7.8232342332251008E-3,-9.7790427915313768E-3,-9.7790427915313768E-3,-9.7790427915313768E-3,-9.7790427915313768E-3,-9.7790427915313768E-3,-3.4694469519536142E-18,-3.4694469519536142E-18,-3.4694469519536142E-18,-3.4694469519536142E-18,-3.4694469519536142E-18,-3.4694469519536142E-18,0,0,0,{"$f":"W34+W52-W70-W88-W106-W124-W142-W160","v":0},0,0,0]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,16.911364968468359,16.135937691352751,15.360510414237146,14.58508313712154,13.809655860005934,13.102184170182575,12.394712480359216,11.687240790535856,10.979769100712497,10.272297410889138,9.9512881167988514,9.3092695286182803,8.6672509404377092,8.025232352257138,7.3832137640765669,7.0622044699862814,6.7411951758959958,6.4201858818057103,5.7781672936251391,5.136148705444568,4.4941301172639969,3.8521115290834258]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,0.69487918791812697,-0.20613789317304443,-1.1071549742642159,-2.0081720553553875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,4.629901822099785,4.629901822099785,4.629901822099785,4.629901822099785,4.629901822099785,3.7039214576798281,2.7779410932598712,1.8519607288399142,0.92598036441995735,4.4408920985006262E-16,1.9473052839130526E-16,1.9473052839130526E-16,1.9473052839130526E-16,1.9473052839130526E-16,1.9473052839130526E-16,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,1.580213405548076E-4,1.580213405548076E-4,1.580213405548076E-4,1.580213405548076E-4,1.580213405548076E-4,1.2641707244384609E-4,9.4812804332884584E-5,6.3208536221923074E-5,3.1604268110961557E-5,4.0657581468206416E-20,1.7828112340512566E-20,1.7828112340512566E-20,1.7828112340512566E-20,1.7828112340512566E-20,1.7828112340512566E-20,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,0.34775570049468357,0.34775570049468357,0.34775570049468357,0.34775570049468357,0.34775570049468357,0.34775570049468357,0.34775570049468357,0.34775570049468357,0.34775570049468357,0.34775570049468357,0.34775570049468357,0.34775570049468357,0.34775570049468357,0.34775570049468357,0.34775570049468357,0.34775570049468357,0.34775570049468357,0.34775570049468357,0.34775570049468357,0.34775570049468357,0.34775570049468357,0.34775570049468357]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E171:E185)","v":34.310189846583043},32.20881269929302,30.107435552002979,28.006058404712945,28.998745447009185,27.175957941257359,25.353170435505525,23.530382929753699,21.70759542400187,19.902609729417698,19.497289278332904,18.686648376163316,17.876007473993727,17.065366571824139,16.254725669654547,15.845982568922665,{"$f":"SUM(U171:U185)","v":15.437239468190784},15.028496367458903,14.211010165995138,13.393523964531376,12.576037763067612,11.758551561603849]
[]
[null,"check",{"$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$77","v":1},{"$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E27","v":0},{"$f":"E337","v":1.6850435740996941},{"$f":"F337","v":1.5980450569830005},1.5110465398663069,1.4240480227496133,1.3370495056329197,1.3222824882061164,1.3075154707793131,1.2927484533525098,1.2779814359257065,1.2632144184989031,1.2575242634606199,1.2461439533840533,1.2347636433074867,1.2233833332309201,1.2120030231543535,1.2028902184689825,1.1937774137836115,{"$f":"V337","v":1.1846646090982405},1.1664389997274982,1.148213390356756,1.1299877809860137]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,7.0586153787354808,6.8105559281477488,6.5624964775600167,6.3144370269722847,6.0663775763845527,5.9445996625624993,5.8228217487404459,5.7010438349183925,5.5792659210963391,5.4574880072742857,5.4574880072742857,5.4574880072742857,5.4574880072742857,5.4574880072742857,5.4574880072742857,5.4574880072742857,5.4574880072742857,5.4574880072742857,5.4574880072742857,5.4574880072742857,5.4574880072742857]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,2.8016617346217045,2.8001101269949595,2.7985585193682145,2.7970069117414695,2.7954553041147245,2.7487350817439169,2.7020148593731093,2.6552946370023016,2.608574414631494,2.5618541922606863,2.4832331903044609,2.3259911863920104,2.1687491824795599,2.0115071785671095,1.854265174654659,1.7756441726984338,1.6970231707422085,1.6184021687859833,1.4611601648735328,1.3039181609610824,1.1466761570486319]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,-3.1820591132784362E-2,-6.3641182265568724E-2,-9.5461773398353086E-2,-0.12728236453113745,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0.19433899204173993,0.15129691896319586,0.1082548458846518,6.5212772806107738E-2,2.2170699727563678E-2,1.6132006106826337E-2,1.0093312486088996E-2,4.0546188653516552E-3,-1.9840747553856852E-3,-7.9797279894933126E-17,-7.9797279894933126E-17,-7.9797279894933126E-17,-7.9797279894933126E-17,-7.9797279894933126E-17,-7.9797279894933126E-17,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,2.0246866454017576E-2,8.7421254715640342E-3,-2.7626155108895073E-3,-1.4267356493343049E-2,0,0,-4.5079241155353421E-18,-4.5079241155353421E-18,-4.5079241155353421E-18,-5.3926038442842604E-33,-5.3926038442842604E-33,-5.3926038442842604E-33,-5.3926038442842604E-33,-5.3926038442842604E-33,-5.3926038442842604E-33,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,-1.9558085583062752E-3,-3.9116171166125504E-3,-5.8674256749188256E-3,-7.8232342332251008E-3,-9.7790427915313768E-3,-9.7790427915313768E-3,-9.7790427915313768E-3,-9.7790427915313768E-3,-9.7790427915313768E-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$315","v":"Meter and services pipes"},"$m",null,0,16.911364968468359,16.135937691352751,15.360510414237146,14.58508313712154,13.809655860005934,13.102184170182575,12.394712480359216,11.687240790535856,10.979769100712497,10.272297410889138,9.9512881167988514,9.3092695286182803,8.6672509404377092,8.025232352257138,7.3832137640765669,7.0622044699862814,6.7411951758959958,6.4201858818057103,5.7781672936251391,5.136148705444568,4.4941301172639969]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,0,0.69487918791812697,-0.20613789317304443,-1.1071549742642159,-2.0081720553553875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,4.629901822099785,4.629901822099785,4.629901822099785,4.629901822099785,4.629901822099785,3.7039214576798281,2.7779410932598712,1.8519607288399142,0.92598036441995735,4.4408920985006262E-16,1.9473052839130526E-16,1.9473052839130526E-16,1.9473052839130526E-16,1.9473052839130526E-16,1.9473052839130526E-16,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,0,1.580213405548076E-4,1.580213405548076E-4,1.580213405548076E-4,1.580213405548076E-4,1.580213405548076E-4,1.2641707244384609E-4,9.4812804332884584E-5,6.3208536221923074E-5,3.1604268110961557E-5,4.0657581468206416E-20,1.7828112340512566E-20,1.7828112340512566E-20,1.7828112340512566E-20,1.7828112340512566E-20,1.7828112340512566E-20,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,0,0.34775570049468357,0.34775570049468357,0.34775570049468357,0.34775570049468357,0.34775570049468357,0.34775570049468357,0.34775570049468357,0.34775570049468357,0.34775570049468357,0.34775570049468357,0.34775570049468357,0.34775570049468357,0.34775570049468357,0.34775570049468357,0.34775570049468357,0.34775570049468357,0.34775570049468357,0.34775570049468357,0.34775570049468357,0.34775570049468357,0.34775570049468357]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E193:E207)","v":0},34.310189846583043,32.20881269929302,30.107435552002979,28.006058404712945,28.998745447009185,{"$f":"SUM(K193:K207)","v":27.175957941257359},25.353170435505525,23.530382929753699,21.70759542400187,19.902609729417694,19.497289278332904,18.686648376163316,17.876007473993727,17.065366571824139,16.254725669654547,{"$f":"SUM(U193:U207)","v":15.845982568922668},{"$f":"SUM(V193:V207)","v":15.437239468190786},{"$f":"SUM(W193:W207)","v":15.028496367458903},{"$f":"SUM(X193:X207)","v":14.211010165995141},13.393523964531376,12.576037763067612]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2000"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E45*E$191","v":1.7720420912163877},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,7.3066748293232129,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,2.8032133422484495,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0.23738106512028401,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,3.1751607436471117E-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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$m",null,17.686792245583966,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,1.5958962690092984,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,4.629901822099785,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,1.580213405548076E-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$320","v":"Land"},"$m",null,0.34775570049468357,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total CAPEX","$m",null,{"$f":"SUM(E211:E225)","v":36.411566993873087},{"$f":"SUM(F211:F225)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2000"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E63*E$191","v":8.6998517116693652E-2},{"$f":"F63*F$191","v":8.6998517116693652E-2},8.6998517116693652E-2,8.6998517116693652E-2,8.6998517116693652E-2,1.4767017426803232E-2,1.4767017426803232E-2,1.4767017426803232E-2,1.4767017426803232E-2,1.4767017426803232E-2,5.6901550382833493E-3,1.1380310076566699E-2,1.1380310076566697E-2,1.1380310076566697E-2,1.1380310076566697E-2,9.112804685371078E-3,9.1128046853710797E-3,9.1128046853710797E-3,1.8225609370742159E-2,1.8225609370742159E-2,1.8225609370742159E-2,1.8225609370742156E-2]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,0,{"$f":"F64*F$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,0.24805945058773185,{"$f":"F65*F$191","v":0.24805945058773185},0.24805945058773185,0.24805945058773185,0.24805945058773185,0.12177791382205354,0.12177791382205354,0.12177791382205354,0.12177791382205354,0.12177791382205354,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,1.5516076267448255E-3,1.5516076267448255E-3,1.5516076267448255E-3,1.5516076267448255E-3,1.5516076267448255E-3,4.6720222370807495E-2,4.6720222370807495E-2,4.6720222370807495E-2,4.6720222370807495E-2,4.6720222370807495E-2,7.8621001956225275E-2,0.15724200391245055,0.15724200391245052,0.15724200391245052,0.15724200391245052,7.8621001956225206E-2,7.8621001956225206E-2,7.8621001956225206E-2,0.15724200391245041,0.15724200391245041,0.15724200391245041,0.15724200391245041]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,3.1820591132784362E-2,3.1820591132784362E-2,3.1820591132784362E-2,3.1820591132784362E-2,3.1820591132784362E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,4.304207307854406E-2,4.304207307854406E-2,4.304207307854406E-2,4.304207307854406E-2,4.304207307854406E-2,6.0386936207373404E-3,6.0386936207373404E-3,6.0386936207373404E-3,6.0386936207373404E-3,6.0386936207373404E-3,0,0,0,0,0,-7.9797279894933126E-17,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,1.1504740982453542E-2,1.1504740982453542E-2,1.1504740982453542E-2,1.1504740982453542E-2,1.1504740982453542E-2,0,4.5079241155353421E-18,0,0,0,0,0,0,0,0,-5.3926038442842604E-33,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,1.9558085583062752E-3,1.9558085583062752E-3,1.9558085583062752E-3,1.9558085583062752E-3,1.9558085583062752E-3,0,0,0,0,0,0,0,0,0,0,-3.4694469519536142E-18,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0.77542727711560577,{"$f":"F71*F$191","v":0.77542727711560577},0.77542727711560577,0.77542727711560577,0.77542727711560577,0.70747168982335862,0.70747168982335862,0.70747168982335862,0.70747168982335862,0.70747168982335862,0.32100929409028578,0.64201858818057156,0.64201858818057145,0.64201858818057145,0.64201858818057145,0.3210092940902855,{"$f":"U71*U$191","v":0.3210092940902855},0.3210092940902855,0.642018588180571,0.642018588180571,0.642018588180571,0.642018588180571]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,0.9010170810911714,0.9010170810911714,0.9010170810911714,0.9010170810911714,0.9010170810911714,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0.9259803644199569,0.9259803644199569,0.9259803644199569,0.9259803644199569,0.9259803644199569,2.4935868145875736E-16,0,0,0,0,1.9473052839130526E-16,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,0,0,0,0,0,3.1604268110961517E-5,3.1604268110961517E-5,3.1604268110961517E-5,3.1604268110961517E-5,3.1604268110961517E-5,2.282946912769385E-20,0,0,0,0,1.7828112340512566E-20,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m"]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E229:E243)","v":2.101377147290036},{"$f":"SUM(F229:F243)","v":2.101377147290036},2.101377147290036,2.101377147290036,2.101377147290036,1.8227875057518281,1.8227875057518281,1.8227875057518281,1.8227875057518281,1.8227875057518281,0.40532045108479464,0.81064090216958884,0.81064090216958862,0.81064090216958862,0.81064090216958862,{"$f":"SUM(T229:T243)","v":0.40874310073188191},{"$f":"SUM(U229:U243)","v":0.4087431007318818},{"$f":"SUM(V229:V243)","v":0.4087431007318818},{"$f":"SUM(W229:W243)","v":0.81748620146376361},{"$f":"SUM(X229:X243)","v":0.81748620146376361},{"$f":"SUM(Y229:Y243)","v":0.81748620146376361},0.81748620146376361]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2000"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,0,0,0,0,-0.1591029556639218,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,-8.0227683761229449E-3,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,-2.577209747579659E-2,0,0,0,0,-4.5079241155353367E-18,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,-9.7790427915313734E-3,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$m",null,0,0,0,0,-2.909189136446559,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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,-3.0940641895862773,0,0,0,0,-1.7801811167654322E-2,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E193+E211-E229-E247-E265-E283+E301-E319","v":1.6850435740996941},1.5980450569830005,1.5110465398663069,1.4240480227496133,1.3370495056329197,1.3222824882061164,1.3075154707793131,1.2927484533525098,1.2779814359257065,1.2632144184989031,1.2575242634606199,1.2461439533840533,1.2347636433074867,1.2233833332309201,{"$f":"S193+S211-S229-S247-S265-S283+S301-S319","v":1.2120030231543535},{"$f":"T193+T211-T229-T247-T265-T283+T301-T319","v":1.2028902184689825},1.1937774137836115,1.1846646090982405,1.1664389997274982,1.148213390356756,1.1299877809860137,1.1117621716152715]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,7.0586153787354808,6.8105559281477488,6.5624964775600167,6.3144370269722847,6.0663775763845527,5.9445996625624993,5.8228217487404459,5.7010438349183925,5.5792659210963391,5.4574880072742857,5.4574880072742857,5.4574880072742857,5.4574880072742857,5.4574880072742857,5.4574880072742857,5.4574880072742857,5.4574880072742857,5.4574880072742857,5.4574880072742857,5.4574880072742857,5.4574880072742857,5.4574880072742857]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,2.8016617346217045,2.8001101269949595,2.7985585193682145,2.7970069117414695,2.7954553041147245,2.7487350817439169,2.7020148593731093,2.6552946370023016,2.608574414631494,2.5618541922606863,2.4832331903044609,2.3259911863920104,2.1687491824795599,2.0115071785671095,1.854265174654659,1.7756441726984338,1.6970231707422085,1.6184021687859833,1.4611601648735328,1.3039181609610824,1.1466761570486319,0.98943415313618144]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,-3.1820591132784362E-2,-6.3641182265568724E-2,-9.5461773398353086E-2,-0.12728236453113745,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0.19433899204173993,0.15129691896319586,0.1082548458846518,6.5212772806107738E-2,2.2170699727563678E-2,1.6132006106826337E-2,1.0093312486088996E-2,4.0546188653516552E-3,-1.9840747553856852E-3,-7.9797279894933126E-17,-7.9797279894933126E-17,-7.9797279894933126E-17,-7.9797279894933126E-17,-7.9797279894933126E-17,-7.9797279894933126E-17,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,2.0246866454017576E-2,8.7421254715640342E-3,-2.7626155108895073E-3,-1.4267356493343049E-2,0,0,-4.5079241155353421E-18,-4.5079241155353421E-18,-4.5079241155353421E-18,-5.3926038442842604E-33,-5.3926038442842604E-33,-5.3926038442842604E-33,-5.3926038442842604E-33,-5.3926038442842604E-33,-5.3926038442842604E-33,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,-1.9558085583062752E-3,-3.9116171166125504E-3,-5.8674256749188256E-3,-7.8232342332251008E-3,-9.7790427915313768E-3,-9.7790427915313768E-3,-9.7790427915313768E-3,-9.7790427915313768E-3,-9.7790427915313768E-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$315","v":"Meter and services pipes"},"$m",null,16.911364968468359,16.135937691352751,15.360510414237146,14.58508313712154,13.809655860005934,13.102184170182575,12.394712480359216,11.687240790535856,10.979769100712497,10.272297410889138,9.9512881167988514,9.3092695286182803,8.6672509404377092,8.025232352257138,7.3832137640765669,7.0622044699862814,6.7411951758959958,6.4201858818057103,5.7781672936251391,5.136148705444568,4.4941301172639969,3.8521115290834258]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,0.69487918791812697,-0.20613789317304443,-1.1071549742642159,-2.0081720553553875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,4.629901822099785,4.629901822099785,4.629901822099785,4.629901822099785,4.629901822099785,3.7039214576798281,2.7779410932598712,1.8519607288399142,0.92598036441995735,4.4408920985006262E-16,1.9473052839130526E-16,1.9473052839130526E-16,1.9473052839130526E-16,1.9473052839130526E-16,1.9473052839130526E-16,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,1.580213405548076E-4,1.580213405548076E-4,1.580213405548076E-4,1.580213405548076E-4,1.580213405548076E-4,1.2641707244384609E-4,9.4812804332884584E-5,6.3208536221923074E-5,3.1604268110961557E-5,4.0657581468206416E-20,1.7828112340512566E-20,1.7828112340512566E-20,1.7828112340512566E-20,1.7828112340512566E-20,1.7828112340512566E-20,0,{"$f":"U205+U223-U241-U259-U277-U295+U313-U331","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,0.34775570049468357,0.34775570049468357,0.34775570049468357,0.34775570049468357,0.34775570049468357,0.34775570049468357,0.34775570049468357,0.34775570049468357,0.34775570049468357,0.34775570049468357,0.34775570049468357,0.34775570049468357,0.34775570049468357,0.34775570049468357,0.34775570049468357,0.34775570049468357,0.34775570049468357,0.34775570049468357,0.34775570049468357,0.34775570049468357,0.34775570049468357,0.34775570049468357]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E337:E351)","v":34.310189846583043},{"$f":"SUM(F337:F351)","v":32.20881269929302},30.107435552002979,28.006058404712945,28.998745447009185,27.175957941257359,25.353170435505525,23.530382929753699,21.70759542400187,19.902609729417694,19.497289278332904,18.686648376163316,17.876007473993727,17.065366571824139,16.254725669654547,15.845982568922668,15.437239468190786,15.028496367458903,14.211010165995141,13.393523964531376,12.576037763067612,11.758551561603849]
[]
[null,"check",{"$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$73)^(T$6)-1","v":1.2422836565829209E-2},null,{"$f":"(1+Inputs!V$73)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!W$73)^(W$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!X$73)^(X$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!Y$73)^(Y$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!Z$73)^(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},null,{"$f":"T360*(1+V359)","v":1.0377334074799749},{"$f":"V360*(1+W359)","v":1.0636767426669742},1.0902686612336485,1.1175253777644896,1.1454635122086017]
[]
[null,"Inflation on Asset Base"]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T417*T$359)","v":1.5056515473937448E-2},0,{"$f":"(U417*V$359)","v":3.0445838176491321E-2},{"$f":"(W417*W$359)","v":3.0734151038011123E-2},3.1017850893746608E-2,3.129652689787011E-2,3.1569750545391191E-2]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"(U418*V$359)","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.7797481574341387E-2,0,0.13813213722121517,0.14158544065174555,0.14512507666803917,0.14875320358474015,0.15247203367435863]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.3035233214443583E-2,0,4.4942567751373175E-2,4.198674993218135E-2,3.8855052117185325E-2,3.5540527692731881E-2,3.2035992639482536E-2]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-9.9130856653248326E-19,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-6.6991436221805674E-35,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.1720457921703885E-2,0,0.1787484270477841,0.16656103429452607,0.15365255413670029,0.13999454932454913,0.12555761142545499]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4191055285827499E-18,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.2147572588343046E-22,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.3201122320809058E-3,0,8.8018953181690802E-3,9.0219427011233068E-3,9.2474912686513894E-3,9.4786785503676741E-3,9.7156455141268645E-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":0.20192980041650721},{"$f":"SUM(U363:U376)","v":0},0.4010708655150329,0.38988931861758747,0.37789802508432274,0.36506348605025896,0.35135103379881416]
[]
[null,"Nominal  Depreciation"]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T229*T$360","v":9.226011568633766E-3},{"$f":"U229*V$360","v":9.4566618578496107E-3},{"$f":"V229*V$360","v":9.4566618578496107E-3},1.9386156808591702E-2,1.9870810728806493E-2,2.0367580997026652E-2,2.0876770521952311E-2]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.959769781416913E-2,8.158764025952335E-2,8.158764025952335E-2,0.16725466253202287,0.17143602909532343,0.17572192982270649,0.18011497806827415]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-8.0788588461465604E-17,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-5.4595952805060662E-33,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3249971400868813,0.33312206858905336,0.33312206858905336,0.68290024060755927,0.69997274662274822,0.71747206528831686,0.73540886692052465]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.97149633919888E-16,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.8049588066395995E-20,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$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,{"$f":"SUM(T381:T394)","v":0.41382084946968434},{"$f":"SUM(U381:U394)","v":0.42416637070642632},0.42416637070642632,0.86954105994817388,0.8912795864468781,0.91356157610805,0.93640061551075116]
[]
[null,"Nominal  Depreciation per tariff variaton"]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E27","v":0},{"$f":"E561","v":1.6850435740996941},{"$f":"F561","v":1.5980450569830005},1.5110465398663069,1.4240480227496133,1.3370495056329197,1.3222824882061164,1.3075154707793131,1.2927484533525098,1.2779814359257065,1.2632144184989031,1.2575242634606199,1.2461439533840533,1.2347636433074867,1.2233833332309201,1.2120030231543535,1.2178335270596572,1.2083768652018076,{"$f":"V561","v":1.2293660415204493},1.2407140357498687,1.2518610759148088,1.2627900218156523]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,7.0586153787354808,6.8105559281477488,6.5624964775600167,6.3144370269722847,6.0663775763845527,5.9445996625624993,5.8228217487404459,5.7010438349183925,5.5792659210963391,5.4574880072742857,5.4574880072742857,5.4574880072742857,5.4574880072742857,5.4574880072742857,5.4574880072742857,5.5252854888486267,5.5252854888486267,5.6634176260698421,5.8050030667215875,5.9501281433896267,6.098881346974367]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,2.8016617346217045,2.8001101269949595,2.7985585193682145,2.7970069117414695,2.7954553041147245,2.7487350817439169,2.7020148593731093,2.6552946370023016,2.608574414631494,2.5618541922606863,2.4832331903044609,2.3259911863920104,2.1687491824795599,2.0115071785671095,1.854265174654659,1.7977027100549334,1.7161150697954102,1.67946999728726,1.5542020846874185,1.4216211077092804,1.2814397055793059]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,-3.1820591132784362E-2,-6.3641182265568724E-2,-9.5461773398353086E-2,-0.12728236453113745,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0.19433899204173993,0.15129691896319586,0.1082548458846518,6.5212772806107738E-2,2.2170699727563678E-2,1.6132006106826337E-2,1.0093312486088996E-2,4.0546188653516552E-3,-1.9840747553856852E-3,-7.9797279894933126E-17,-7.9797279894933126E-17,-7.9797279894933126E-17,-7.9797279894933126E-17,-7.9797279894933126E-17,-7.9797279894933126E-17,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,2.0246866454017576E-2,8.7421254715640342E-3,-2.7626155108895073E-3,-1.4267356493343049E-2,0,0,-4.5079241155353421E-18,-4.5079241155353421E-18,-4.5079241155353421E-18,-5.3926038442842604E-33,-5.3926038442842604E-33,-5.3926038442842604E-33,-5.3926038442842604E-33,-5.3926038442842604E-33,-5.3926038442842604E-33,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,-1.9558085583062752E-3,-3.9116171166125504E-3,-5.8674256749188256E-3,-7.8232342332251008E-3,-9.7790427915313768E-3,-9.7790427915313768E-3,-9.7790427915313768E-3,-9.7790427915313768E-3,-9.7790427915313768E-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$315","v":"Meter and services pipes"},"$m",null,0,16.911364968468359,16.135937691352751,15.360510414237146,14.58508313712154,13.809655860005934,13.102184170182575,12.394712480359216,11.687240790535856,10.979769100712497,10.272297410889138,9.9512881167988514,9.3092695286182803,8.6672509404377092,8.025232352257138,7.3832137640765669,7.1499370819113892,6.8168150133223362,6.6624413717810667,6.146102165468033,5.5997819729819849,5.0223044570182171]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,0,0.69487918791812697,-0.20613789317304443,-1.1071549742642159,-2.0081720553553875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,4.629901822099785,4.629901822099785,4.629901822099785,4.629901822099785,4.629901822099785,3.7039214576798281,2.7779410932598712,1.8519607288399142,0.92598036441995735,4.4408920985006262E-16,1.9473052839130526E-16,1.9473052839130526E-16,1.9473052839130526E-16,1.9473052839130526E-16,1.9473052839130526E-16,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,0,1.580213405548076E-4,1.580213405548076E-4,1.580213405548076E-4,1.580213405548076E-4,1.580213405548076E-4,1.2641707244384609E-4,9.4812804332884584E-5,6.3208536221923074E-5,3.1604268110961557E-5,4.0657581468206416E-20,1.7828112340512566E-20,1.7828112340512566E-20,1.7828112340512566E-20,1.7828112340512566E-20,1.7828112340512566E-20,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,0,0.34775570049468357,0.34775570049468357,0.34775570049468357,0.34775570049468357,0.34775570049468357,0.34775570049468357,0.34775570049468357,0.34775570049468357,0.34775570049468357,0.34775570049468357,0.34775570049468357,0.34775570049468357,0.34775570049468357,0.34775570049468357,0.34775570049468357,0.35207581272676447,0.35207581272676447,0.36087770804493358,0.36989965074605691,0.37914714201470828,0.38862582056507594]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E417:E431)","v":0},34.310189846583043,32.20881269929302,30.107435552002979,28.006058404712945,28.998745447009185,{"$f":"SUM(K417:K431)","v":27.175957941257359},25.353170435505525,23.530382929753699,21.70759542400187,19.902609729417694,19.497289278332904,18.686648376163316,17.876007473993727,17.065366571824139,16.254725669654547,{"$f":"SUM(U417:U431)","v":16.042834620601372},{"$f":"SUM(V417:V431)","v":15.618668249894947},{"$f":"SUM(W417:W431)","v":15.595572744703551},{"$f":"SUM(X417:X431)","v":15.115921003372964},14.602539442010409,14.05404135195262]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2000"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E45","v":1.7720420912163877},{"$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$308","v":"High pressure mains - PE"},"$m",null,0,{"$f":"F46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,7.3066748293232129,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,2.8032133422484495,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0.23738106512028401,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,3.1751607436471117E-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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$m",null,17.686792245583966,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,1.5958962690092984,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,4.629901822099785,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,1.580213405548076E-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$320","v":"Land"},"$m",null,0.34775570049468357,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total CAPEX","$m",null,{"$f":"SUM(E435:E449)","v":36.411566993873087},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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E229,E381+E399-E363)","v":8.6998517116693652E-2},8.6998517116693652E-2,8.6998517116693652E-2,8.6998517116693652E-2,8.6998517116693652E-2,1.4767017426803232E-2,1.4767017426803232E-2,1.4767017426803232E-2,1.4767017426803232E-2,1.4767017426803232E-2,5.6901550382833493E-3,1.1380310076566699E-2,1.1380310076566697E-2,1.1380310076566697E-2,1.1380310076566697E-2,-5.8305039053036817E-3,9.4566618578496107E-3,-2.0989176318641709E-2,-1.1347994229419421E-2,-1.1147040164940114E-2,-1.0928945900843458E-2,-1.0692980023438881E-2]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E231,E383+E401-E365)","v":0.24805945058773185},0.24805945058773185,0.24805945058773185,0.24805945058773185,0.24805945058773185,0.12177791382205354,0.12177791382205354,0.12177791382205354,0.12177791382205354,0.12177791382205354,0,0,0,0,0,-6.7797481574341387E-2,0,-0.13813213722121517,-0.14158544065174555,-0.14512507666803917,-0.14875320358474015,-0.15247203367435863]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E232,E384+E402-E366)","v":1.5516076267448255E-3},1.5516076267448255E-3,1.5516076267448255E-3,1.5516076267448255E-3,1.5516076267448255E-3,4.6720222370807495E-2,4.6720222370807495E-2,4.6720222370807495E-2,4.6720222370807495E-2,4.6720222370807495E-2,7.8621001956225275E-2,0.15724200391245055,0.15724200391245052,0.15724200391245052,0.15724200391245052,5.6562464599725547E-2,8.158764025952335E-2,3.6645072508150175E-2,0.12526791259984152,0.13258097697813812,0.1401814021299746,0.14807898542879161]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E233,E385+E403-E367)","v":3.1820591132784362E-2},3.1820591132784362E-2,3.1820591132784362E-2,3.1820591132784362E-2,3.1820591132784362E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E234,E386+E404-E368)","v":4.304207307854406E-2},4.304207307854406E-2,4.304207307854406E-2,4.304207307854406E-2,4.304207307854406E-2,6.0386936207373404E-3,6.0386936207373404E-3,6.0386936207373404E-3,6.0386936207373404E-3,6.0386936207373404E-3,0,0,0,0,0,-7.9797279894933126E-17,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E235,E387+E405-E369)","v":1.1504740982453542E-2},1.1504740982453542E-2,1.1504740982453542E-2,1.1504740982453542E-2,1.1504740982453542E-2,0,4.5079241155353421E-18,0,0,0,0,0,0,0,0,-5.3926038442842604E-33,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E236,E388+E406-E370)","v":1.9558085583062752E-3},1.9558085583062752E-3,1.9558085583062752E-3,1.9558085583062752E-3,1.9558085583062752E-3,0,0,0,0,0,0,0,0,0,0,-3.4694469519536142E-18,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E237,E389+E407-E371)","v":0.77542727711560577},0.77542727711560577,0.77542727711560577,0.77542727711560577,0.77542727711560577,0.70747168982335862,0.70747168982335862,0.70747168982335862,0.70747168982335862,0.70747168982335862,0.32100929409028578,0.64201858818057156,0.64201858818057145,0.64201858818057145,0.64201858818057145,0.23327668216517741,0.33312206858905336,0.15437364154126926,0.51633920631303321,0.54632019248604791,0.57747751596376773,0.60985125549506969]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E238,E390+E408-E372)","v":0.9010170810911714},0.9010170810911714,0.9010170810911714,0.9010170810911714,0.9010170810911714,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E240,E392+E410-E374)","v":0},0,0,0,0,0.9259803644199569,0.9259803644199569,0.9259803644199569,0.9259803644199569,0.9259803644199569,2.4935868145875736E-16,0,0,0,0,1.9473052839130526E-16,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E241,E393+E411-E375)","v":0},0,0,0,0,3.1604268110961517E-5,3.1604268110961517E-5,3.1604268110961517E-5,3.1604268110961517E-5,3.1604268110961517E-5,2.282946912769385E-20,0,0,0,0,1.7828112340512566E-20,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,{"$f":"IF(E$356=Jun_2014,E242,E394+E412-E376)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-4.3201122320809058E-3,0,-8.8018953181690802E-3,-9.0219427011233068E-3,-9.2474912686513894E-3,-9.4786785503676741E-3,-9.7156455141268645E-3]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E453:E467)","v":2.101377147290036},2.101377147290036,2.101377147290036,2.101377147290036,2.101377147290036,1.8227875057518281,1.8227875057518281,1.8227875057518281,1.8227875057518281,1.8227875057518281,0.40532045108479464,0.81064090216958884,0.81064090216958862,0.81064090216958862,0.81064090216958862,0.2118910490531771,{"$f":"SUM(U453:U467)","v":0.42416637070642632},{"$f":"SUM(V453:V467)","v":2.3095505191393487E-2},{"$f":"SUM(W453:W467)","v":0.47965174133058641},{"$f":"SUM(X453:X467)","v":0.51338156136255531},{"$f":"SUM(Y453:Y467)","v":0.54849809005779104},0.58504958171193688]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2000"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E121,E287)","v":0},0,0,0,-0.1591029556639218,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E122,E288)","v":0},0,0,0,0,0,0,0,0,-8.0227683761229449E-3,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E123,E289)","v":0},0,0,0,-2.577209747579659E-2,0,0,0,0,-4.5079241155353367E-18,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E124,E290)","v":0},0,0,0,0,0,0,0,0,-9.7790427915313734E-3,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E126,E292)","v":0},0,0,0,-2.909189136446559,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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,{"$f":"SUM(E507:E521)","v":0},0,0,0,-3.0940641895862773,0,0,0,0,-1.7801811167654322E-2,0,0,0,0,0,{"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E417+E435-E453-E471-E489-E507+E525-E543","v":1.6850435740996941},1.5980450569830005,1.5110465398663069,1.4240480227496133,1.3370495056329197,1.3222824882061164,1.3075154707793131,1.2927484533525098,1.2779814359257065,1.2632144184989031,1.2575242634606199,1.2461439533840533,1.2347636433074867,1.2233833332309201,1.2120030231543535,1.2178335270596572,1.2083768652018076,1.2293660415204493,1.2407140357498687,1.2518610759148088,1.2627900218156523,1.2734830018390912]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,7.0586153787354808,6.8105559281477488,6.5624964775600167,6.3144370269722847,6.0663775763845527,5.9445996625624993,5.8228217487404459,5.7010438349183925,5.5792659210963391,5.4574880072742857,5.4574880072742857,5.4574880072742857,5.4574880072742857,5.4574880072742857,5.4574880072742857,5.5252854888486267,5.5252854888486267,5.6634176260698421,5.8050030667215875,5.9501281433896267,6.098881346974367,6.2513533806487258]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,2.8016617346217045,2.8001101269949595,2.7985585193682145,2.7970069117414695,2.7954553041147245,2.7487350817439169,2.7020148593731093,2.6552946370023016,2.608574414631494,2.5618541922606863,2.4832331903044609,2.3259911863920104,2.1687491824795599,2.0115071785671095,1.854265174654659,1.7977027100549334,1.7161150697954102,1.67946999728726,1.5542020846874185,1.4216211077092804,1.2814397055793059,1.1333607201505143]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,-3.1820591132784362E-2,-6.3641182265568724E-2,-9.5461773398353086E-2,-0.12728236453113745,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0.19433899204173993,0.15129691896319586,0.1082548458846518,6.5212772806107738E-2,2.2170699727563678E-2,1.6132006106826337E-2,1.0093312486088996E-2,4.0546188653516552E-3,-1.9840747553856852E-3,-7.9797279894933126E-17,-7.9797279894933126E-17,-7.9797279894933126E-17,-7.9797279894933126E-17,-7.9797279894933126E-17,-7.9797279894933126E-17,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,2.0246866454017576E-2,8.7421254715640342E-3,-2.7626155108895073E-3,-1.4267356493343049E-2,0,0,-4.5079241155353421E-18,-4.5079241155353421E-18,-4.5079241155353421E-18,-5.3926038442842604E-33,-5.3926038442842604E-33,-5.3926038442842604E-33,-5.3926038442842604E-33,-5.3926038442842604E-33,-5.3926038442842604E-33,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"E424+E442-E460-E478-E496-E514+E532-E550","v":-1.9558085583062752E-3},-3.9116171166125504E-3,-5.8674256749188256E-3,-7.8232342332251008E-3,-9.7790427915313768E-3,-9.7790427915313768E-3,-9.7790427915313768E-3,-9.7790427915313768E-3,-9.7790427915313768E-3,-3.4694469519536142E-18,-3.4694469519536142E-18,-3.4694469519536142E-18,-3.4694469519536142E-18,-3.4694469519536142E-18,-3.4694469519536142E-18,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,16.911364968468359,16.135937691352751,15.360510414237146,14.58508313712154,13.809655860005934,13.102184170182575,12.394712480359216,11.687240790535856,10.979769100712497,10.272297410889138,9.9512881167988514,9.3092695286182803,8.6672509404377092,8.025232352257138,7.3832137640765669,7.1499370819113892,6.8168150133223362,6.6624413717810667,6.146102165468033,5.5997819729819849,5.0223044570182171,4.4124532015231477]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,0.69487918791812697,-0.20613789317304443,-1.1071549742642159,-2.0081720553553875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,4.629901822099785,4.629901822099785,4.629901822099785,4.629901822099785,4.629901822099785,3.7039214576798281,2.7779410932598712,1.8519607288399142,0.92598036441995735,4.4408920985006262E-16,1.9473052839130526E-16,1.9473052839130526E-16,1.9473052839130526E-16,1.9473052839130526E-16,1.9473052839130526E-16,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,1.580213405548076E-4,1.580213405548076E-4,1.580213405548076E-4,1.580213405548076E-4,1.580213405548076E-4,1.2641707244384609E-4,9.4812804332884584E-5,6.3208536221923074E-5,3.1604268110961557E-5,4.0657581468206416E-20,1.7828112340512566E-20,1.7828112340512566E-20,1.7828112340512566E-20,1.7828112340512566E-20,1.7828112340512566E-20,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,0.34775570049468357,0.34775570049468357,0.34775570049468357,0.34775570049468357,0.34775570049468357,0.34775570049468357,0.34775570049468357,0.34775570049468357,0.34775570049468357,0.34775570049468357,0.34775570049468357,0.34775570049468357,0.34775570049468357,0.34775570049468357,0.34775570049468357,0.35207581272676447,0.35207581272676447,0.36087770804493358,0.36989965074605691,0.37914714201470828,0.38862582056507594,0.39834146607920279]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E561:E575)","v":34.310189846583043},{"$f":"SUM(F561:F575)","v":32.20881269929302},30.107435552002979,28.006058404712945,28.998745447009185,27.175957941257359,25.353170435505525,23.530382929753699,21.70759542400187,19.902609729417694,19.497289278332904,18.686648376163316,17.876007473993727,17.065366571824139,16.254725669654547,16.042834620601372,15.618668249894947,15.595572744703551,15.115921003372964,14.602539442010409,14.05404135195262,13.468991770240681]
[]
[null,"check",{"$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E27","v":0},{"$f":"E727","v":1.6850435740996941},{"$f":"F727","v":1.5980450569830005},1.5110465398663069,1.4240480227496133,1.3370495056329197,1.3222824882061164,1.3075154707793131,1.2927484533525098,1.2779814359257065,1.2632144184989031,1.2575242634606199,1.2461439533840533,1.2347636433074867,1.2233833332309201,1.2120030231543535,1.2178335270596572,1.2083768652018076,{"$f":"V727","v":1.2293660415204493},1.2407140357498687,1.2518610759148088,1.2627900218156523]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,7.0586153787354808,6.8105559281477488,6.5624964775600167,6.3144370269722847,6.0663775763845527,5.9445996625624993,5.8228217487404459,5.7010438349183925,5.5792659210963391,5.4574880072742857,5.4574880072742857,5.4574880072742857,5.4574880072742857,5.4574880072742857,5.4574880072742857,5.5252854888486267,5.5252854888486267,5.6634176260698421,5.8050030667215875,5.9501281433896267,6.098881346974367]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,2.8016617346217045,2.8001101269949595,2.7985585193682145,2.7970069117414695,2.7954553041147245,2.7487350817439169,2.7020148593731093,2.6552946370023016,2.608574414631494,2.5618541922606863,2.4832331903044609,2.3259911863920104,2.1687491824795599,2.0115071785671095,1.854265174654659,1.7977027100549334,1.7161150697954102,1.67946999728726,1.5542020846874185,1.4216211077092804,1.2814397055793059]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,-3.1820591132784362E-2,-6.3641182265568724E-2,-9.5461773398353086E-2,-0.12728236453113745,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0.19433899204173993,0.15129691896319586,0.1082548458846518,6.5212772806107738E-2,2.2170699727563678E-2,1.6132006106826337E-2,1.0093312486088996E-2,4.0546188653516552E-3,-1.9840747553856852E-3,-7.9797279894933126E-17,-7.9797279894933126E-17,-7.9797279894933126E-17,-7.9797279894933126E-17,-7.9797279894933126E-17,-7.9797279894933126E-17,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,2.0246866454017576E-2,8.7421254715640342E-3,-2.7626155108895073E-3,-1.4267356493343049E-2,0,0,-4.5079241155353421E-18,-4.5079241155353421E-18,-4.5079241155353421E-18,-5.3926038442842604E-33,-5.3926038442842604E-33,-5.3926038442842604E-33,-5.3926038442842604E-33,-5.3926038442842604E-33,-5.3926038442842604E-33,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,-1.9558085583062752E-3,-3.9116171166125504E-3,-5.8674256749188256E-3,-7.8232342332251008E-3,-9.7790427915313768E-3,-9.7790427915313768E-3,-9.7790427915313768E-3,-9.7790427915313768E-3,-9.7790427915313768E-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$315","v":"Meter and services pipes"},"$m",null,0,16.911364968468359,16.135937691352751,15.360510414237146,14.58508313712154,13.809655860005934,13.102184170182575,12.394712480359216,11.687240790535856,10.979769100712497,10.272297410889138,9.9512881167988514,9.3092695286182803,8.6672509404377092,8.025232352257138,7.3832137640765669,7.1499370819113892,6.8168150133223362,6.6624413717810667,6.146102165468033,5.5997819729819849,5.0223044570182171]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,0,0.69487918791812697,-0.20613789317304443,-1.1071549742642159,-2.0081720553553875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,4.629901822099785,4.629901822099785,4.629901822099785,4.629901822099785,4.629901822099785,3.7039214576798281,2.7779410932598712,1.8519607288399142,0.92598036441995735,4.4408920985006262E-16,1.9473052839130526E-16,1.9473052839130526E-16,1.9473052839130526E-16,1.9473052839130526E-16,1.9473052839130526E-16,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,0,1.580213405548076E-4,1.580213405548076E-4,1.580213405548076E-4,1.580213405548076E-4,1.580213405548076E-4,1.2641707244384609E-4,9.4812804332884584E-5,6.3208536221923074E-5,3.1604268110961557E-5,4.0657581468206416E-20,1.7828112340512566E-20,1.7828112340512566E-20,1.7828112340512566E-20,1.7828112340512566E-20,1.7828112340512566E-20,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,0,0.34775570049468357,0.34775570049468357,0.34775570049468357,0.34775570049468357,0.34775570049468357,0.34775570049468357,0.34775570049468357,0.34775570049468357,0.34775570049468357,0.34775570049468357,0.34775570049468357,0.34775570049468357,0.34775570049468357,0.34775570049468357,0.34775570049468357,0.35207581272676447,0.35207581272676447,0.36087770804493358,0.36989965074605691,0.37914714201470828,0.38862582056507594]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E583:E597)","v":0},34.310189846583043,32.20881269929302,30.107435552002979,28.006058404712945,28.998745447009185,{"$f":"SUM(K583:K597)","v":27.175957941257359},25.353170435505525,23.530382929753699,21.70759542400187,19.902609729417694,19.497289278332904,18.686648376163316,17.876007473993727,17.065366571824139,16.254725669654547,16.042834620601372,15.618668249894947,15.595572744703551,15.115921003372964,14.602539442010409,14.05404135195262]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2000"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E211,IF(E$580=CCA,E435,E45))","v":1.7720420912163877},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E213,IF(E$580=CCA,E437,E47))","v":7.3066748293232129},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E214,IF(E$580=CCA,E438,E48))","v":2.8032133422484495},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E216,IF(E$580=CCA,E440,E50))","v":0.23738106512028401},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E217,IF(E$580=CCA,E441,E51))","v":3.1751607436471117E-2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E219,IF(E$580=CCA,E443,E53))","v":17.686792245583966},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E220,IF(E$580=CCA,E444,E54))","v":1.5958962690092984},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E222,IF(E$580=CCA,E446,E56))","v":4.629901822099785},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E223,IF(E$580=CCA,E447,E57))","v":1.580213405548076E-4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E224,IF(E$580=CCA,E448,E58))","v":0.34775570049468357},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total CAPEX","$m",null,{"$f":"SUM(E601:E615)","v":36.411566993873087},{"$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E229,IF(E$580=CCA,E453,IF(E583>0,(IF(E9>0.5,E583/E9*E$6,E583)),E583)))","v":8.6998517116693652E-2},8.6998517116693652E-2,8.6998517116693652E-2,8.6998517116693652E-2,8.6998517116693652E-2,1.4767017426803232E-2,1.4767017426803232E-2,1.4767017426803232E-2,1.4767017426803232E-2,1.4767017426803232E-2,5.6901550382833493E-3,1.1380310076566699E-2,1.1380310076566697E-2,1.1380310076566697E-2,1.1380310076566697E-2,-5.8305039053036817E-3,9.4566618578496107E-3,-2.0989176318641709E-2,-1.1347994229419421E-2,-1.1147040164940114E-2,-1.0928945900843458E-2,-1.0692980023438881E-2]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E231,IF(E$580=CCA,E455,IF(E585>0,(IF(E11>0.5,E585/E11*E$6,E585)),E585)))","v":0.24805945058773185},0.24805945058773185,0.24805945058773185,0.24805945058773185,0.24805945058773185,0.12177791382205354,0.12177791382205354,0.12177791382205354,0.12177791382205354,0.12177791382205354,0,0,0,0,0,-6.7797481574341387E-2,0,-0.13813213722121517,-0.14158544065174555,-0.14512507666803917,-0.14875320358474015,-0.15247203367435863]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E232,IF(E$580=CCA,E456,IF(E586>0,(IF(E12>0.5,E586/E12*E$6,E586)),E586)))","v":1.5516076267448255E-3},1.5516076267448255E-3,1.5516076267448255E-3,1.5516076267448255E-3,1.5516076267448255E-3,4.6720222370807495E-2,4.6720222370807495E-2,4.6720222370807495E-2,4.6720222370807495E-2,4.6720222370807495E-2,7.8621001956225275E-2,0.15724200391245055,0.15724200391245052,0.15724200391245052,0.15724200391245052,5.6562464599725547E-2,8.158764025952335E-2,3.6645072508150175E-2,0.12526791259984152,0.13258097697813812,0.1401814021299746,0.14807898542879161]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E233,IF(E$580=CCA,E457,IF(E587>0,(IF(E13>0.5,E587/E13*E$6,E587)),E587)))","v":3.1820591132784362E-2},3.1820591132784362E-2,3.1820591132784362E-2,3.1820591132784362E-2,3.1820591132784362E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E234,IF(E$580=CCA,E458,IF(E588>0,(IF(E14>0.5,E588/E14*E$6,E588)),E588)))","v":4.304207307854406E-2},4.304207307854406E-2,4.304207307854406E-2,4.304207307854406E-2,4.304207307854406E-2,6.0386936207373404E-3,6.0386936207373404E-3,6.0386936207373404E-3,6.0386936207373404E-3,6.0386936207373404E-3,0,0,0,0,0,-7.9797279894933126E-17,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E235,IF(E$580=CCA,E459,IF(E589>0,(IF(E15>0.5,E589/E15*E$6,E589)),E589)))","v":1.1504740982453542E-2},1.1504740982453542E-2,1.1504740982453542E-2,1.1504740982453542E-2,1.1504740982453542E-2,0,4.5079241155353421E-18,0,0,0,0,0,0,0,0,-5.3926038442842604E-33,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E236,IF(E$580=CCA,E460,IF(E590>0,(IF(E16>0.5,E590/E16*E$6,E590)),E590)))","v":1.9558085583062752E-3},1.9558085583062752E-3,1.9558085583062752E-3,1.9558085583062752E-3,1.9558085583062752E-3,0,0,0,0,0,0,0,0,0,0,-3.4694469519536142E-18,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E237,IF(E$580=CCA,E461,IF(E591>0,(IF(E17>0.5,E591/E17*E$6,E591)),E591)))","v":0.77542727711560577},0.77542727711560577,0.77542727711560577,0.77542727711560577,0.77542727711560577,0.70747168982335862,0.70747168982335862,0.70747168982335862,0.70747168982335862,0.70747168982335862,0.32100929409028578,0.64201858818057156,0.64201858818057145,0.64201858818057145,0.64201858818057145,0.23327668216517741,0.33312206858905336,0.15437364154126926,0.51633920631303321,0.54632019248604791,0.57747751596376773,0.60985125549506969]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E238,IF(E$580=CCA,E462,IF(E592>0,(IF(E18>0.5,E592/E18*E$6,E592)),E592)))","v":0.9010170810911714},0.9010170810911714,0.9010170810911714,0.9010170810911714,0.9010170810911714,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E240,IF(E$580=CCA,E464,IF(E594>0,(IF(E20>0.5,E594/E20*E$6,E594)),E594)))","v":0},0,0,0,0,0.9259803644199569,0.9259803644199569,0.9259803644199569,0.9259803644199569,0.9259803644199569,2.4935868145875736E-16,0,0,0,0,1.9473052839130526E-16,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E241,IF(E$580=CCA,E465,IF(E595>0,(IF(E21>0.5,E595/E21*E$6,E595)),E595)))","v":0},0,0,0,0,3.1604268110961517E-5,3.1604268110961517E-5,3.1604268110961517E-5,3.1604268110961517E-5,3.1604268110961517E-5,2.282946912769385E-20,0,0,0,0,1.7828112340512566E-20,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E242,IF(E$580=CCA,E466,IF(E596>0,(IF(E22>0.5,E596/E22*E$6,E596)),E596)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-4.3201122320809058E-3,0,-8.8018953181690802E-3,-9.0219427011233068E-3,-9.2474912686513894E-3,-9.4786785503676741E-3,-9.7156455141268645E-3]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E619:E633)","v":2.101377147290036},2.101377147290036,2.101377147290036,2.101377147290036,2.101377147290036,1.8227875057518281,1.8227875057518281,1.8227875057518281,1.8227875057518281,1.8227875057518281,0.40532045108479464,0.81064090216958884,0.81064090216958862,0.81064090216958862,0.81064090216958862,0.2118910490531771,{"$f":"SUM(U619:U633)","v":0.42416637070642632},2.3095505191393487E-2,0.47965174133058641,0.51338156136255531,0.54849809005779104,0.58504958171193688]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2000"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E121,E287)","v":0},0,0,0,-0.1591029556639218,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E122,E288)","v":0},0,0,0,0,0,0,0,0,-8.0227683761229449E-3,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E123,E289)","v":0},0,0,0,-2.577209747579659E-2,0,0,0,0,-4.5079241155353367E-18,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E124,E290)","v":0},0,0,0,0,0,0,0,0,-9.7790427915313734E-3,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E126,E292)","v":0},0,0,0,-2.909189136446559,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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,{"$f":"SUM(E673:E687)","v":0},0,0,0,-3.0940641895862773,0,0,0,0,-1.7801811167654322E-2,0,0,0,0,0,{"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E583+E601-E619-E637-E655-E673+E691-E709","v":1.6850435740996941},1.5980450569830005,1.5110465398663069,1.4240480227496133,1.3370495056329197,1.3222824882061164,1.3075154707793131,1.2927484533525098,1.2779814359257065,1.2632144184989031,1.2575242634606199,1.2461439533840533,1.2347636433074867,1.2233833332309201,1.2120030231543535,{"$f":"T583+T601-T619-T637-T655-T673+T691-T709","v":1.2178335270596572},{"$f":"U583+U601-U619-U637-U655-U673+U691-U709","v":1.2083768652018076},1.2293660415204493,1.2407140357498687,1.2518610759148088,1.2627900218156523,1.2734830018390912]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,7.0586153787354808,6.8105559281477488,6.5624964775600167,6.3144370269722847,6.0663775763845527,5.9445996625624993,5.8228217487404459,5.7010438349183925,5.5792659210963391,5.4574880072742857,5.4574880072742857,5.4574880072742857,5.4574880072742857,5.4574880072742857,5.4574880072742857,5.5252854888486267,5.5252854888486267,5.6634176260698421,5.8050030667215875,5.9501281433896267,6.098881346974367,6.2513533806487258]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,2.8016617346217045,2.8001101269949595,2.7985585193682145,2.7970069117414695,2.7954553041147245,2.7487350817439169,2.7020148593731093,2.6552946370023016,2.608574414631494,2.5618541922606863,2.4832331903044609,2.3259911863920104,2.1687491824795599,2.0115071785671095,1.854265174654659,1.7977027100549334,1.7161150697954102,1.67946999728726,1.5542020846874185,1.4216211077092804,1.2814397055793059,1.1333607201505143]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,-3.1820591132784362E-2,-6.3641182265568724E-2,-9.5461773398353086E-2,-0.12728236453113745,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0.19433899204173993,0.15129691896319586,0.1082548458846518,6.5212772806107738E-2,2.2170699727563678E-2,1.6132006106826337E-2,1.0093312486088996E-2,4.0546188653516552E-3,-1.9840747553856852E-3,-7.9797279894933126E-17,-7.9797279894933126E-17,-7.9797279894933126E-17,-7.9797279894933126E-17,-7.9797279894933126E-17,-7.9797279894933126E-17,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,2.0246866454017576E-2,8.7421254715640342E-3,-2.7626155108895073E-3,-1.4267356493343049E-2,0,0,-4.5079241155353421E-18,-4.5079241155353421E-18,-4.5079241155353421E-18,-5.3926038442842604E-33,-5.3926038442842604E-33,-5.3926038442842604E-33,-5.3926038442842604E-33,-5.3926038442842604E-33,-5.3926038442842604E-33,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,-1.9558085583062752E-3,-3.9116171166125504E-3,-5.8674256749188256E-3,-7.8232342332251008E-3,-9.7790427915313768E-3,-9.7790427915313768E-3,-9.7790427915313768E-3,-9.7790427915313768E-3,-9.7790427915313768E-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$315","v":"Meter and services pipes"},"$m",null,16.911364968468359,16.135937691352751,15.360510414237146,14.58508313712154,13.809655860005934,13.102184170182575,12.394712480359216,11.687240790535856,10.979769100712497,10.272297410889138,9.9512881167988514,9.3092695286182803,8.6672509404377092,8.025232352257138,7.3832137640765669,7.1499370819113892,6.8168150133223362,6.6624413717810667,6.146102165468033,5.5997819729819849,5.0223044570182171,4.4124532015231477]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,0.69487918791812697,-0.20613789317304443,-1.1071549742642159,-2.0081720553553875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,4.629901822099785,4.629901822099785,4.629901822099785,4.629901822099785,4.629901822099785,3.7039214576798281,2.7779410932598712,1.8519607288399142,0.92598036441995735,4.4408920985006262E-16,1.9473052839130526E-16,1.9473052839130526E-16,1.9473052839130526E-16,1.9473052839130526E-16,1.9473052839130526E-16,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,1.580213405548076E-4,1.580213405548076E-4,1.580213405548076E-4,1.580213405548076E-4,1.580213405548076E-4,1.2641707244384609E-4,9.4812804332884584E-5,6.3208536221923074E-5,3.1604268110961557E-5,4.0657581468206416E-20,1.7828112340512566E-20,1.7828112340512566E-20,1.7828112340512566E-20,1.7828112340512566E-20,1.7828112340512566E-20,0,0,0,0,{"$f":"X595+X613-X631-X649-X667-X685+X703-X721","v":0},0,0]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,0.34775570049468357,0.34775570049468357,0.34775570049468357,0.34775570049468357,0.34775570049468357,0.34775570049468357,0.34775570049468357,0.34775570049468357,0.34775570049468357,0.34775570049468357,0.34775570049468357,0.34775570049468357,0.34775570049468357,0.34775570049468357,0.34775570049468357,0.35207581272676447,0.35207581272676447,0.36087770804493358,0.36989965074605691,0.37914714201470828,0.38862582056507594,0.39834146607920279]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E727:E741)","v":34.310189846583043},{"$f":"SUM(F727:F741)","v":32.20881269929302},30.107435552002979,28.006058404712945,28.998745447009185,27.175957941257359,25.353170435505525,23.530382929753699,21.70759542400187,19.902609729417694,19.497289278332904,18.686648376163316,17.876007473993727,17.065366571824139,16.254725669654547,16.042834620601372,15.618668249894947,15.595572744703551,15.115921003372964,14.602539442010409,14.05404135195262,13.468991770240681]
[]
[null,"check",{"$f":"SUM(E744:Z744)","v":0},null,{"$f":"F598-E742","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"sum of closing balance checks",{"$f":"SUM(E746:Z746)","v":0},null,{"$f":"SUM(E188,E354,E578,E744)","v":0},{"$f":"SUM(F188,F354,F578,F744)","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},34.310189846583043,32.20881269929302,30.107435552002979,28.006058404712945,28.998745447009185,27.175957941257359,25.353170435505525,23.530382929753699,21.70759542400187,19.902609729417698,19.497289278332904,18.686648376163316,17.876007473993727,17.065366571824139,16.254725669654547,15.845982568922665,15.437239468190784,15.028496367458903,14.211010165995138,13.393523964531376,12.576037763067612]
[null,{"$f":"B190","v":"Real"},null,null,{"$f":"E208","v":0},34.310189846583043,32.20881269929302,30.107435552002979,28.006058404712945,28.998745447009185,27.175957941257359,25.353170435505525,23.530382929753699,21.70759542400187,19.902609729417694,19.497289278332904,18.686648376163316,17.876007473993727,17.065366571824139,16.254725669654547,15.845982568922668,15.437239468190786,15.028496367458903,14.211010165995141,13.393523964531376,12.576037763067612]
[null,{"$f":"B356","v":"CCA"},null,null,{"$f":"E432","v":0},34.310189846583043,32.20881269929302,30.107435552002979,28.006058404712945,28.998745447009185,27.175957941257359,25.353170435505525,23.530382929753699,21.70759542400187,19.902609729417694,19.497289278332904,18.686648376163316,17.876007473993727,17.065366571824139,16.254725669654547,16.042834620601372,15.618668249894947,15.595572744703551,15.115921003372964,14.602539442010409,14.05404135195262]
[null,{"$f":"B580","v":"Transition method"},null,null,{"$f":"E598","v":0},34.310189846583043,32.20881269929302,30.107435552002979,28.006058404712945,28.998745447009185,27.175957941257359,25.353170435505525,23.530382929753699,21.70759542400187,19.902609729417694,19.497289278332904,18.686648376163316,17.876007473993727,17.065366571824139,16.254725669654547,16.042834620601372,15.618668249894947,15.595572744703551,15.115921003372964,14.602539442010409,14.05404135195262]

{"sheet":"2001","index":16,"n_rows":752,"n_cols":26,"rows_kept":752,"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":"Actual"},{"$f":"Inputs!T3","v":"Forecast"},{"$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$307","v":"High pressure mains - steel"},null,null,null,null,{"$f":"Inputs!E505","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$308","v":"High pressure mains - PE"},null,null,null,null,{"$f":"Inputs!E506","v":60},59,{"$f":"(H10>=1)*(H10-H$6)","v":58},57,56,55,54,53,52,51.5,50.5,49.5,48.5,47.5,47,46.5,46,45,44,43]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},null,null,null,null,{"$f":"Inputs!E507","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$310","v":"Medium/low pressure mains"},null,null,null,null,{"$f":"Inputs!E508","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$311","v":"Low pressure mains"},null,null,null,null,{"$f":"Inputs!E509","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$312","v":"Regulators"},null,null,null,null,{"$f":"Inputs!E510","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$313","v":"Secondary gate stations"},null,null,null,null,{"$f":"Inputs!E511","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$314","v":"Buildings"},null,null,null,null,{"$f":"Inputs!E512","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$315","v":"Meter and services pipes"},null,null,null,null,{"$f":"Inputs!E513","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$316","v":"Equipment and vehicles"},null,null,null,null,{"$f":"Inputs!E514","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$317","v":"Vehicles"},null,null,null,null,{"$f":"Inputs!E515","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$318","v":"Information technology"},null,null,null,null,{"$f":"Inputs!E516","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$319","v":"Full retail contestability"},null,null,null,null,{"$f":"Inputs!E517","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$320","v":"Land"},null,null,null,null,{"$f":"Inputs!E518","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$307","v":"High pressure mains - steel"},"$m",null,null,{"$f":"E171","v":0},2.3952030191569937,2.3544805614898561,2.3137581038227184,2.2730356461555807,2.2527362671820463,2.2324368882085119,2.2121375092349775,2.1918381302614431,2.1715387512879087,2.1618443818625162,2.1424556430117314,2.1230669041609467,2.1036781653101619,2.0842894264593772,2.0688502455226412,2.0534110645859052,{"$f":"V171","v":2.0379718836491691},2.0070935217756967,1.9762151599022244,1.9453367980287521]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,{"$f":"E172","v":0},0,0,0,0,0,0,0,0,0,{"$f":"O172","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,0,4.9753595518765739,4.8756436038009223,4.7759276557252708,4.6762117076496192,4.5916271159837487,4.5070425243178782,4.4224579326520077,4.3378733409861372,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,0,1.6560541778580322,1.6544247222775248,1.6527952666970174,1.65116581111651,1.623537750559201,1.5959096900018921,1.5682816294445832,1.5406535688872742,5.7663142576502313,5.7108689282497487,5.5999782694487825,5.4890876106478164,5.3781969518468502,5.267306293045884,5.2118609636454014,5.1564156342449188,5.1009703048444361,4.99007964604347,4.8791889872425038,4.7682983284415377]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,0,-5.9427254066380962E-2,-0.11885450813276192,-0.17828176219914288,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,0,0.20875867668400441,0.19943859505666175,0.1901185134293191,0.18079843180197644,0.1747597381812391,0.16872104456050177,0.16268235093976444,0.1566436573190271,0.15060496369828977,0.14825176114050398,0.14354535602493243,0.13883895090936088,0.13413254579378933,0.12942614067821778,0.12707293812043199,{"$f":"U176","v":0.12471973556264622},0.12236653300486044,0.1176601278892889,0.11295372277371735,0.1082473176581458]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,0,5.5994812844545969E-3,-5.9052537692356744E-3,-1.7409988822925944E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,0,7.876831019592398E-2,7.4866241424147759E-2,7.0964172652371538E-2,6.7062103880595317E-2,6.4995344406402811E-2,6.2928584932210305E-2,6.0861825458017799E-2,5.8795065983825293E-2,5.6728306509632787E-2,5.5841926720419773E-2,5.4069167141993751E-2,5.2296407563567723E-2,5.0523647985141695E-2,4.8750888406715667E-2,4.7864508617502653E-2,4.6978128828289639E-2,4.6091749039076625E-2,4.4318989460650604E-2,4.2546229882224583E-2,4.0773470303798562E-2]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,0,13.53327480218781,13.050343860740249,12.567412919292687,12.084481977845126,11.523833748099712,10.963185518354297,10.402537288608883,9.8418890588634689,9.2812408291180546,9.0082631576734062,8.4623078147841095,7.9163524718948128,7.3703971290055161,6.8244417861162194,6.5514641146715711,6.2784864432269227,6.0055087717822744,5.4595534288929768,4.9135980860036792,4.3676427431143816]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,0,-0.3837348630978879,-1.1095540529586732,-1.8353732428194585,0,0,-3.6063392924282738E-16,-3.6063392924282738E-16,-3.6063392924282738E-16,-3.6063392924282738E-16,-3.6063392924282738E-16,-3.6063392924282738E-16,-3.6063392924282738E-16,-3.6063392924282738E-16,-3.6063392924282738E-16,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$m",null,null,0,0.87088968188387605,0.87088968188387605,0.87088968188387605,0.87088968188387605,0.6967117455071008,0.52253380913032554,0.34835587275355029,0.17417793637677506,-1.6653345369377348E-16,-1.6653345369377348E-16,-1.6653345369377348E-16,-1.6653345369377348E-16,-1.6653345369377348E-16,-1.6653345369377348E-16,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,0,5.8243872011917086E-3,5.8243872011917086E-3,5.8243872011917086E-3,5.8243872011917086E-3,4.6595097609533672E-3,3.4946323207150254E-3,2.3297548804766836E-3,1.1648774402383418E-3,2.1684043449710089E-19,2.1684043449710089E-19,2.1684043449710089E-19,2.1684043449710089E-19,2.1684043449710089E-19,2.1684043449710089E-19,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,null,0,0.25798859643368505,0.25798859643368505,0.25798859643368505,0.25798859643368505,0.25798859643368505,0.25798859643368505,0.25798859643368505,0.25798859643368505,0.25798859643368505,0.25798859643368505,0.25798859643368505,0.25798859643368505,0.25798859643368505,0.25798859643368505,0.25798859643368505,0.25798859643368505,0.25798859643368505,0.25798859643368505,0.25798859643368505,0.25798859643368505]
[]
[null,"Total Opening Capital Base","$m",null,null,{"$f":"SUM(F27:F41)","v":0},23.544558567598276,22.109586435447447,20.674614303296607,22.067458343968159,21.190849816114088,20.314241288260018,19.437632760405947,18.561024232551873,17.684415704697802,17.343058752080282,16.660344846845234,15.97763094161019,15.294917036375145,14.612203131140101,14.265101367011235,13.917999602882368,13.570897838753501,12.87669431049577,12.182490782238036,11.488287253980301]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2001"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,null,{"$f":"Inputs!F450","v":2.4359254768241314}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,{"$f":"Inputs!F451","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,{"$f":"Inputs!F452","v":5.0750754999522254}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,{"$f":"Inputs!F453","v":1.6576836334385396}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,{"$f":"Inputs!F454","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,{"$f":"Inputs!F455","v":0.21807875831134707}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,{"$f":"Inputs!F456","v":1.7104216338144868E-2}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,{"$f":"Inputs!F457","v":8.26703789677002E-2}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,{"$f":"Inputs!F458","v":14.016205743635371}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,{"$f":"Inputs!F459","v":0.34208432676289741}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,{"$f":"Inputs!F460","v":0}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,{"$f":"Inputs!F461","v":0.87088968188387605}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,{"$f":"Inputs!F462","v":5.8243872011917086E-3}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,null,{"$f":"Inputs!F463","v":0.25798859643368505}]
[]
[null,"Total Capex","$m",null,{"$f":"SUM(E44:E58)","v":0},24.979530699749109,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2001"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,null,{"$f":"Inputs!F749","v":4.0722457667137731E-2},{"$f":"Inputs!G749","v":4.0722457667137731E-2},{"$f":"Inputs!H749","v":4.0722457667137731E-2},{"$f":"Inputs!I749","v":4.0722457667137731E-2},{"$f":"Inputs!J749","v":2.0299378973534427E-2},{"$f":"Inputs!K749","v":2.0299378973534427E-2},{"$f":"Inputs!L749","v":2.0299378973534427E-2},{"$f":"Inputs!M749","v":2.0299378973534427E-2},{"$f":"Inputs!N749","v":2.0299378973534427E-2},{"$f":"Inputs!O749","v":9.6943694253924465E-3},{"$f":"Inputs!P749","v":1.9388738850784893E-2},{"$f":"Inputs!Q749","v":1.9388738850784893E-2},{"$f":"Inputs!R749","v":1.9388738850784897E-2},{"$f":"Inputs!S749","v":1.9388738850784897E-2},{"$f":"IF(T27>0,(IF(T9>0.5,T27/T9*T$6,T27)),T27)","v":1.5439180936736128E-2},1.5439180936736128E-2,1.543918093673613E-2,3.087836187347226E-2,3.0878361873472256E-2,3.0878361873472256E-2,3.0878361873472256E-2]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,{"$f":"Inputs!F750","v":0},{"$f":"Inputs!G750","v":0},{"$f":"Inputs!H750","v":0},{"$f":"Inputs!I750","v":0},{"$f":"Inputs!J750","v":0},{"$f":"Inputs!K750","v":0},{"$f":"Inputs!L750","v":0},{"$f":"Inputs!M750","v":0},{"$f":"Inputs!N750","v":0},{"$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},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,{"$f":"Inputs!F751","v":9.9715948075651123E-2},{"$f":"Inputs!G751","v":9.9715948075651123E-2},{"$f":"Inputs!H751","v":9.9715948075651123E-2},{"$f":"Inputs!I751","v":9.9715948075651123E-2},{"$f":"Inputs!J751","v":8.4584591665870429E-2},{"$f":"Inputs!K751","v":8.4584591665870429E-2},{"$f":"Inputs!L751","v":8.4584591665870429E-2},{"$f":"Inputs!M751","v":8.4584591665870429E-2},{"$f":"Inputs!N751","v":8.4584591665870429E-2},{"$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},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,{"$f":"Inputs!F752","v":1.6294555805074994E-3},{"$f":"Inputs!G752","v":1.6294555805074994E-3},{"$f":"Inputs!H752","v":1.6294555805074994E-3},{"$f":"Inputs!I752","v":1.6294555805074994E-3},{"$f":"Inputs!J752","v":2.7628060557308994E-2},{"$f":"Inputs!K752","v":2.7628060557308994E-2},{"$f":"Inputs!L752","v":2.7628060557308994E-2},{"$f":"Inputs!M752","v":2.7628060557308994E-2},{"$f":"Inputs!N752","v":2.7628060557308994E-2},{"$f":"Inputs!O752","v":5.5445329400483002E-2},{"$f":"Inputs!P752","v":0.11089065880096599},{"$f":"Inputs!Q752","v":0.11089065880096599},{"$f":"Inputs!R752","v":0.11089065880096599},{"$f":"Inputs!S752","v":0.11089065880096599},5.5445329400482989E-2,5.5445329400482996E-2,5.5445329400482996E-2,0.110890658800966,0.110890658800966,0.11089065880096599,0.11089065880096599]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,{"$f":"Inputs!F753","v":5.9427254066380962E-2},{"$f":"Inputs!G753","v":5.9427254066380962E-2},{"$f":"Inputs!H753","v":5.9427254066380962E-2},{"$f":"Inputs!I753","v":5.9427254066380962E-2},{"$f":"Inputs!J753","v":0},{"$f":"Inputs!K753","v":0},{"$f":"Inputs!L753","v":0},{"$f":"Inputs!M753","v":0},{"$f":"Inputs!N753","v":0},{"$f":"Inputs!O753","v":0},{"$f":"Inputs!P753","v":0},{"$f":"Inputs!Q753","v":0},{"$f":"Inputs!R753","v":0},{"$f":"Inputs!S753","v":0},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,{"$f":"Inputs!F754","v":9.3200816273426492E-3},{"$f":"Inputs!G754","v":9.3200816273426492E-3},{"$f":"Inputs!H754","v":9.3200816273426492E-3},{"$f":"Inputs!I754","v":9.3200816273426492E-3},{"$f":"Inputs!J754","v":6.0386936207373404E-3},{"$f":"Inputs!K754","v":6.0386936207373404E-3},{"$f":"Inputs!L754","v":6.0386936207373404E-3},{"$f":"Inputs!M754","v":6.0386936207373404E-3},{"$f":"Inputs!N754","v":6.0386936207373404E-3},{"$f":"Inputs!O754","v":2.3532025577857768E-3},{"$f":"Inputs!P754","v":4.7064051155715535E-3},{"$f":"Inputs!Q754","v":4.7064051155715535E-3},{"$f":"Inputs!R754","v":4.7064051155715535E-3},{"$f":"Inputs!S754","v":4.7064051155715535E-3},2.3532025577857781E-3,2.3532025577857776E-3,2.3532025577857776E-3,4.7064051155715552E-3,4.7064051155715561E-3,4.7064051155715561E-3,4.7064051155715561E-3]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,{"$f":"Inputs!F755","v":1.1504735053690271E-2},{"$f":"Inputs!G755","v":1.1504735053690271E-2},{"$f":"Inputs!H755","v":1.1504735053690271E-2},{"$f":"Inputs!I755","v":1.1504735053690271E-2},{"$f":"Inputs!J755","v":0},{"$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$314","v":"Buildings"},"$m",null,null,{"$f":"Inputs!F756","v":3.9020687717762244E-3},{"$f":"Inputs!G756","v":3.9020687717762244E-3},{"$f":"Inputs!H756","v":3.9020687717762244E-3},{"$f":"Inputs!I756","v":3.9020687717762244E-3},{"$f":"Inputs!J756","v":2.0667594741925048E-3},{"$f":"Inputs!K756","v":2.0667594741925048E-3},{"$f":"Inputs!L756","v":2.0667594741925048E-3},{"$f":"Inputs!M756","v":2.0667594741925048E-3},{"$f":"Inputs!N756","v":2.0667594741925048E-3},{"$f":"Inputs!O756","v":8.8637978921301218E-4},{"$f":"Inputs!P756","v":1.7727595784260244E-3},{"$f":"Inputs!Q756","v":1.7727595784260246E-3},{"$f":"Inputs!R756","v":1.7727595784260246E-3},{"$f":"Inputs!S756","v":1.7727595784260246E-3},8.8637978921301218E-4,8.8637978921301207E-4,8.8637978921301207E-4,1.7727595784260241E-3,1.7727595784260241E-3,1.7727595784260244E-3,1.7727595784260244E-3]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,{"$f":"Inputs!F757","v":0.4829309414475611},{"$f":"Inputs!G757","v":0.4829309414475611},{"$f":"Inputs!H757","v":0.4829309414475611},{"$f":"Inputs!I757","v":0.4829309414475611},{"$f":"Inputs!J757","v":0.56064822974541484},{"$f":"Inputs!K757","v":0.56064822974541484},{"$f":"Inputs!L757","v":0.56064822974541484},{"$f":"Inputs!M757","v":0.56064822974541484},{"$f":"Inputs!N757","v":0.56064822974541484},{"$f":"Inputs!O757","v":0.27297767144464835},{"$f":"Inputs!P757","v":0.5459553428892967},{"$f":"Inputs!Q757","v":0.5459553428892967},{"$f":"Inputs!R757","v":0.5459553428892967},{"$f":"Inputs!S757","v":0.5459553428892967},0.2729776714446488,0.2729776714446488,0.2729776714446488,0.5459553428892977,0.5459553428892977,0.5459553428892977,0.5459553428892977]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,{"$f":"Inputs!F758","v":0.72581918986078531},{"$f":"Inputs!G758","v":0.72581918986078531},{"$f":"Inputs!H758","v":0.72581918986078531},{"$f":"Inputs!I758","v":0.72581918986078531},{"$f":"Inputs!J758","v":0},{"$f":"Inputs!K758","v":3.6063392924282738E-16},{"$f":"Inputs!L758","v":0},{"$f":"Inputs!M758","v":0},{"$f":"Inputs!N758","v":0},{"$f":"Inputs!O758","v":0},{"$f":"Inputs!P758","v":0},{"$f":"Inputs!Q758","v":0},{"$f":"Inputs!R758","v":0},{"$f":"Inputs!S758","v":0},-3.6063392924282738E-16,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,{"$f":"Inputs!F759","v":0},{"$f":"Inputs!G759","v":0},{"$f":"Inputs!H759","v":0},{"$f":"Inputs!I759","v":0},{"$f":"Inputs!J759","v":0},{"$f":"Inputs!K759","v":0},{"$f":"Inputs!L759","v":0},{"$f":"Inputs!M759","v":0},{"$f":"Inputs!N759","v":0},{"$f":"Inputs!O759","v":0},{"$f":"Inputs!P759","v":0},{"$f":"Inputs!Q759","v":0},{"$f":"Inputs!R759","v":0},{"$f":"Inputs!S759","v":0},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,{"$f":"Inputs!F760","v":0},{"$f":"Inputs!G760","v":0},{"$f":"Inputs!H760","v":0},{"$f":"Inputs!I760","v":0},{"$f":"Inputs!J760","v":0.17417793637677523},{"$f":"Inputs!K760","v":0.17417793637677523},{"$f":"Inputs!L760","v":0.17417793637677523},{"$f":"Inputs!M760","v":0.17417793637677523},{"$f":"Inputs!N760","v":0.17417793637677523},{"$f":"Inputs!O760","v":0},{"$f":"Inputs!P760","v":0},{"$f":"Inputs!Q760","v":0},{"$f":"Inputs!R760","v":0},{"$f":"Inputs!S760","v":0},-1.6653345369377348E-16,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,{"$f":"Inputs!F761","v":0},{"$f":"Inputs!G761","v":0},{"$f":"Inputs!H761","v":0},{"$f":"Inputs!I761","v":0},{"$f":"Inputs!J761","v":1.1648774402383418E-3},{"$f":"Inputs!K761","v":1.1648774402383418E-3},{"$f":"Inputs!L761","v":1.1648774402383418E-3},{"$f":"Inputs!M761","v":1.1648774402383418E-3},{"$f":"Inputs!N761","v":1.1648774402383416E-3},{"$f":"Inputs!O761","v":0},{"$f":"Inputs!P761","v":0},{"$f":"Inputs!Q761","v":0},{"$f":"Inputs!R761","v":0},{"$f":"Inputs!S761","v":0},{"$f":"IF(T39>0,(IF(T21>0.5,T39/T21*T$6,T39)),T39)","v":2.1684043449710089E-19},0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m"]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E63:E77)","v":0},1.4349721321508329,1.4349721321508329,1.4349721321508329,1.4349721321508329,0.87660852785407206,0.87660852785407239,0.87660852785407206,0.87660852785407206,0.87660852785407206,0.34135695261752258,0.68271390523504516,0.68271390523504516,0.68271390523504516,0.68271390523504516,0.34710176412886617,0.34710176412886673,0.34710176412886673,0.69420352825773346,0.69420352825773346,0.69420352825773346,0.69420352825773346]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2001"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,null,{"$f":"Inputs!F1458","v":0}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,{"$f":"Inputs!F1459","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,{"$f":"Inputs!F1460","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,{"$f":"Inputs!F1461","v":0}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,{"$f":"Inputs!F1462","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,{"$f":"Inputs!F1463","v":0}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,{"$f":"Inputs!F1464","v":0}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,{"$f":"Inputs!F1465","v":0}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,{"$f":"Inputs!F1466","v":0}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,{"$f":"Inputs!F1467","v":0}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,{"$f":"Inputs!F1468","v":0}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,{"$f":"Inputs!F1469","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,{"$f":"Inputs!F1470","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,null,{"$f":"Inputs!F1471","v":0}]
[]
[null,"Total redundant assets","$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$307","v":"High pressure mains - steel"},"$m",null,null,{"$f":"Inputs!F1497","v":0}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,{"$f":"Inputs!F1498","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,{"$f":"Inputs!F1499","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,{"$f":"Inputs!F1500","v":0}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,{"$f":"Inputs!F1501","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,{"$f":"Inputs!F1502","v":0}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,{"$f":"Inputs!F1503","v":0}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,{"$f":"Inputs!F1504","v":0}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,{"$f":"Inputs!F1505","v":0}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,{"$f":"Inputs!F1506","v":0}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,{"$f":"Inputs!F1507","v":0}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,{"$f":"Inputs!F1508","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,{"$f":"Inputs!F1509","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,null,{"$f":"Inputs!F1510","v":0}]
[]
[null,"Total asset disposals","$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$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,{"$f":"Inputs!F1279","v":0},null,null,null,null,{"$f":"Inputs!F1319","v":0},null,null,null,null,{"$f":"-Inputs!F1340","v":0}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,{"$f":"Inputs!F1280","v":0},null,null,null,null,{"$f":"Inputs!F1320","v":0},null,null,null,null,{"$f":"-Inputs!F1341","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,{"$f":"Inputs!F1281","v":0},null,null,null,null,{"$f":"Inputs!F1321","v":0},null,null,null,null,{"$f":"-Inputs!F1342","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,{"$f":"Inputs!F1282","v":0},null,null,null,null,{"$f":"Inputs!F1322","v":0},null,null,null,null,{"$f":"-Inputs!F1343","v":0}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,{"$f":"Inputs!F1283","v":-0.23770901626552385},null,null,null,null,{"$f":"Inputs!F1323","v":0},null,null,null,null,{"$f":"-Inputs!F1344","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,null,null,null,{"$f":"Inputs!F1284","v":0},null,null,null,null,{"$f":"Inputs!F1324","v":0},null,null,null,null,{"$f":"-Inputs!F1345","v":0}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,{"$f":"Inputs!F1285","v":-2.8914723876616213E-2},null,null,null,null,{"$f":"Inputs!F1325","v":0},null,null,null,null,{"$f":"-Inputs!F1346","v":0}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,{"$f":"Inputs!F1286","v":0},null,null,null,null,{"$f":"Inputs!F1326","v":0},null,null,null,null,{"$f":"-Inputs!F1347","v":0}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,{"$f":"Inputs!F1287","v":0},null,null,null,null,{"$f":"Inputs!F1327","v":0},null,null,null,null,{"$f":"-Inputs!F1348","v":0}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,{"$f":"Inputs!F1288","v":-2.5611924326802438},null,null,null,null,{"$f":"Inputs!F1328","v":0},null,null,null,null,{"$f":"-Inputs!F1349","v":0}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,{"$f":"Inputs!F1289","v":0},null,null,null,null,{"$f":"Inputs!F1329","v":0},null,null,null,null,{"$f":"-Inputs!F1350","v":0}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,{"$f":"Inputs!F1290","v":0},null,null,null,null,{"$f":"Inputs!F1330","v":0},null,null,null,null,{"$f":"-Inputs!F1351","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,{"$f":"Inputs!F1291","v":0},null,null,null,null,{"$f":"Inputs!F1331","v":0},null,null,null,null,{"$f":"-Inputs!F1352","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,null,null,null,null,{"$f":"Inputs!F1292","v":0},null,null,null,null,{"$f":"Inputs!F1332","v":0},null,null,null,null,{"$f":"-Inputs!F1353","v":0}]
[]
[null,"Total over depreciation","$m",null,{"$f":"SUM(E117:E131)","v":0},0,0,0,-2.8278161728223838,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,null,{"$f":"Inputs!F409","v":0}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,{"$f":"Inputs!F410","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,{"$f":"Inputs!F411","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,{"$f":"Inputs!F412","v":0}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,{"$f":"Inputs!F413","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,{"$f":"Inputs!F414","v":0}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,{"$f":"Inputs!F415","v":0}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,{"$f":"Inputs!F416","v":0}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,{"$f":"Inputs!F417","v":0}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,{"$f":"Inputs!F418","v":0}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,{"$f":"Inputs!F419","v":0}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,{"$f":"Inputs!F420","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,{"$f":"Inputs!F421","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,null,{"$f":"Inputs!F422","v":0}]
[]
[null,"Total added uner NGR 82,84 86","$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$307","v":"High pressure mains - steel"},"$m",null,null,{"$f":"Inputs!F667","v":0}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,{"$f":"Inputs!F668","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,{"$f":"Inputs!F669","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,{"$f":"Inputs!F670","v":0}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,{"$f":"Inputs!F671","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,{"$f":"Inputs!F672","v":0}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,{"$f":"Inputs!F673","v":0}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,{"$f":"Inputs!F674","v":0}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,{"$f":"Inputs!F675","v":0}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,{"$f":"Inputs!F676","v":0}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,{"$f":"Inputs!F677","v":0}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,{"$f":"Inputs!F678","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,{"$f":"Inputs!F679","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,null,{"$f":"Inputs!F680","v":0}]
[]
[null,"Total depreciation per tariff variation","$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E27+E45-E63-E81-E99-E117-E135-E153","v":0},{"$f":"F27+F45-F63-F81-F99-F117-F135-F153","v":2.3952030191569937},2.3544805614898561,2.3137581038227184,2.2730356461555807,2.2527362671820463,2.2324368882085119,2.2121375092349775,2.1918381302614431,2.1715387512879087,2.1618443818625162,2.1424556430117314,2.1230669041609467,2.1036781653101619,2.0842894264593772,2.0688502455226412,{"$f":"U27+U45-U63-U81-U99-U117-U135-U153","v":2.0534110645859052},2.0379718836491691,2.0070935217756967,1.9762151599022244,1.9453367980287521,1.9144584361552799]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,4.9753595518765739,4.8756436038009223,4.7759276557252708,4.6762117076496192,4.5916271159837487,4.5070425243178782,4.4224579326520077,4.3378733409861372,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,1.6560541778580322,1.6544247222775248,1.6527952666970174,1.65116581111651,1.623537750559201,1.5959096900018921,1.5682816294445832,1.5406535688872742,{"$f":"N29+N47-N65-N83-N101-N119-N137-N155+N30+N48-N66-N84-N102-N120-N138-N156+N31+N49-N67-N85-N103-N121-N139-N157","v":5.7663142576502313},5.7108689282497487,5.5999782694487825,5.4890876106478164,5.3781969518468502,5.267306293045884,5.2118609636454014,5.1564156342449188,5.1009703048444361,4.99007964604347,4.8791889872425038,4.7682983284415377,4.6574076696405715]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,-5.9427254066380962E-2,-0.11885450813276192,-0.17828176219914288,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0.20875867668400441,0.19943859505666175,0.1901185134293191,0.18079843180197644,0.1747597381812391,0.16872104456050177,0.16268235093976444,0.1566436573190271,0.15060496369828977,0.14825176114050398,0.14354535602493243,0.13883895090936088,0.13413254579378933,0.12942614067821778,0.12707293812043199,0.12471973556264622,0.12236653300486044,0.1176601278892889,0.11295372277371735,0.1082473176581458,0.10354091254257425]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,5.5994812844545969E-3,-5.9052537692356744E-3,-1.7409988822925944E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,7.876831019592398E-2,7.4866241424147759E-2,7.0964172652371538E-2,6.7062103880595317E-2,6.4995344406402811E-2,6.2928584932210305E-2,6.0861825458017799E-2,5.8795065983825293E-2,5.6728306509632787E-2,5.5841926720419773E-2,5.4069167141993751E-2,5.2296407563567723E-2,5.0523647985141695E-2,4.8750888406715667E-2,4.7864508617502653E-2,4.6978128828289639E-2,4.6091749039076625E-2,4.4318989460650604E-2,4.2546229882224583E-2,4.0773470303798562E-2,3.9000710725372541E-2]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,13.53327480218781,13.050343860740249,12.567412919292687,12.084481977845126,11.523833748099712,10.963185518354297,10.402537288608883,9.8418890588634689,9.2812408291180546,9.0082631576734062,8.4623078147841095,7.9163524718948128,7.3703971290055161,6.8244417861162194,6.5514641146715711,6.2784864432269227,6.0055087717822744,5.4595534288929768,4.9135980860036792,4.3676427431143816,3.821687400225084]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,0,-0.3837348630978879,-1.1095540529586732,-1.8353732428194585,0,0,-3.6063392924282738E-16,-3.6063392924282738E-16,-3.6063392924282738E-16,-3.6063392924282738E-16,-3.6063392924282738E-16,-3.6063392924282738E-16,-3.6063392924282738E-16,-3.6063392924282738E-16,-3.6063392924282738E-16,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0.87088968188387605,0.87088968188387605,0.87088968188387605,0.87088968188387605,0.6967117455071008,0.52253380913032554,0.34835587275355029,0.17417793637677506,-1.6653345369377348E-16,-1.6653345369377348E-16,-1.6653345369377348E-16,-1.6653345369377348E-16,-1.6653345369377348E-16,-1.6653345369377348E-16,0,0,0,0,0,0,{"$f":"Z38+Z56-Z74-Z92-Z110-Z128-Z146-Z164","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,0,5.8243872011917086E-3,5.8243872011917086E-3,5.8243872011917086E-3,5.8243872011917086E-3,4.6595097609533672E-3,3.4946323207150254E-3,2.3297548804766836E-3,1.1648774402383418E-3,2.1684043449710089E-19,2.1684043449710089E-19,2.1684043449710089E-19,2.1684043449710089E-19,2.1684043449710089E-19,2.1684043449710089E-19,0,{"$f":"U39+U57-U75-U93-U111-U129-U147-U165","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,0,0.25798859643368505,0.25798859643368505,0.25798859643368505,0.25798859643368505,0.25798859643368505,0.25798859643368505,0.25798859643368505,0.25798859643368505,0.25798859643368505,0.25798859643368505,0.25798859643368505,0.25798859643368505,0.25798859643368505,0.25798859643368505,0.25798859643368505,{"$f":"U40+U58-U76-U94-U112-U130-U148-U166","v":0.25798859643368505},0.25798859643368505,0.25798859643368505,0.25798859643368505,0.25798859643368505,0.25798859643368505]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E171:E185)","v":0},23.544558567598276,22.109586435447447,20.674614303296607,22.067458343968159,21.190849816114088,20.314241288260018,19.437632760405947,18.561024232551873,17.684415704697802,17.343058752080282,16.660344846845234,15.97763094161019,15.294917036375145,14.612203131140101,14.265101367011235,{"$f":"SUM(U171:U185)","v":13.917999602882368},13.570897838753501,12.87669431049577,12.182490782238036,11.488287253980301,10.794083725722567]
[]
[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$77","v":1},{"$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E27","v":0},{"$f":"E337","v":0},{"$f":"F337","v":2.3952030191569937},2.3544805614898561,2.3137581038227184,2.2730356461555807,2.2527362671820463,2.2324368882085119,2.2121375092349775,2.1918381302614431,2.1715387512879087,2.1618443818625162,2.1424556430117314,2.1230669041609467,2.1036781653101619,2.0842894264593772,2.0688502455226412,2.0534110645859052,{"$f":"V337","v":2.0379718836491691},2.0070935217756967,1.9762151599022244,1.9453367980287521]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,4.9753595518765739,4.8756436038009223,4.7759276557252708,4.6762117076496192,4.5916271159837487,4.5070425243178782,4.4224579326520077,4.3378733409861372,4.2532887493202667,4.2532887493202667,4.2532887493202667,4.2532887493202667,4.2532887493202667,4.2532887493202667,4.2532887493202667,4.2532887493202667,4.2532887493202667,4.2532887493202667,4.2532887493202667,4.2532887493202667]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,1.6560541778580322,1.6544247222775248,1.6527952666970174,1.65116581111651,1.623537750559201,1.5959096900018921,1.5682816294445832,1.5406535688872742,1.5130255083299653,1.4575801789294822,1.3466895201285163,1.2357988613275503,1.1249082025265844,1.0140175437256185,0.95857221432513551,0.90312688492465254,0.84768155552416957,0.73679089672320353,0.62590023792223748,0.51500957912127143]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,-5.9427254066380962E-2,-0.11885450813276192,-0.17828176219914288,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0.20875867668400441,0.19943859505666175,0.1901185134293191,0.18079843180197644,0.1747597381812391,0.16872104456050177,0.16268235093976444,0.1566436573190271,0.15060496369828977,0.14825176114050398,0.14354535602493243,0.13883895090936088,0.13413254579378933,0.12942614067821778,0.12707293812043199,0.12471973556264622,0.12236653300486044,0.1176601278892889,0.11295372277371735,0.1082473176581458]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,5.5994812844545969E-3,-5.9052537692356744E-3,-1.7409988822925944E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,0,7.876831019592398E-2,7.4866241424147759E-2,7.0964172652371538E-2,6.7062103880595317E-2,6.4995344406402811E-2,6.2928584932210305E-2,6.0861825458017799E-2,5.8795065983825293E-2,5.6728306509632787E-2,5.5841926720419773E-2,5.4069167141993751E-2,5.2296407563567723E-2,5.0523647985141695E-2,4.8750888406715667E-2,4.7864508617502653E-2,4.6978128828289639E-2,4.6091749039076625E-2,4.4318989460650604E-2,4.2546229882224583E-2,4.0773470303798562E-2]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,13.53327480218781,13.050343860740249,12.567412919292687,12.084481977845126,11.523833748099712,10.963185518354297,10.402537288608883,9.8418890588634689,9.2812408291180546,9.0082631576734062,8.4623078147841095,7.9163524718948128,7.3703971290055161,6.8244417861162194,6.5514641146715711,6.2784864432269227,6.0055087717822744,5.4595534288929768,4.9135980860036792,4.3676427431143816]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,0,0,-0.3837348630978879,-1.1095540529586732,-1.8353732428194585,0,0,-3.6063392924282738E-16,-3.6063392924282738E-16,-3.6063392924282738E-16,-3.6063392924282738E-16,-3.6063392924282738E-16,-3.6063392924282738E-16,-3.6063392924282738E-16,-3.6063392924282738E-16,-3.6063392924282738E-16,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0.87088968188387605,0.87088968188387605,0.87088968188387605,0.87088968188387605,0.6967117455071008,0.52253380913032554,0.34835587275355029,0.17417793637677506,-1.6653345369377348E-16,-1.6653345369377348E-16,-1.6653345369377348E-16,-1.6653345369377348E-16,-1.6653345369377348E-16,-1.6653345369377348E-16,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,0,0,5.8243872011917086E-3,5.8243872011917086E-3,5.8243872011917086E-3,5.8243872011917086E-3,4.6595097609533672E-3,3.4946323207150254E-3,2.3297548804766836E-3,1.1648774402383418E-3,2.1684043449710089E-19,2.1684043449710089E-19,2.1684043449710089E-19,2.1684043449710089E-19,2.1684043449710089E-19,2.1684043449710089E-19,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,0,0,0.25798859643368505,0.25798859643368505,0.25798859643368505,0.25798859643368505,0.25798859643368505,0.25798859643368505,0.25798859643368505,0.25798859643368505,0.25798859643368505,0.25798859643368505,0.25798859643368505,0.25798859643368505,0.25798859643368505,0.25798859643368505,0.25798859643368505,0.25798859643368505,0.25798859643368505,0.25798859643368505,0.25798859643368505,0.25798859643368505]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E193:E207)","v":0},0,23.544558567598276,22.109586435447447,20.674614303296607,22.067458343968159,{"$f":"SUM(K193:K207)","v":21.190849816114088},20.314241288260018,19.437632760405947,18.561024232551873,17.684415704697805,17.343058752080282,16.660344846845234,15.977630941610192,15.294917036375145,14.612203131140101,{"$f":"SUM(U193:U207)","v":14.265101367011235},{"$f":"SUM(V193:V207)","v":13.917999602882368},{"$f":"SUM(W193:W207)","v":13.570897838753503},{"$f":"SUM(X193:X207)","v":12.87669431049577},12.182490782238036,11.488287253980301]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2001"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E45*E$191","v":0},2.4359254768241314,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T45*T$191","v":0},0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U46*U$191","v":0},{"$f":"V46*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,0,5.0750754999522254,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,1.6576836334385396,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0.21807875831134707,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,1.7104216338144868E-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$314","v":"Buildings"},"$m",null,0,8.26703789677002E-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$315","v":"Meter and services pipes"},"$m",null,0,14.016205743635371,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,0,0.34208432676289741,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0.87088968188387605,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,0,5.8243872011917086E-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$320","v":"Land"},"$m",null,0,0.25798859643368505,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total CAPEX","$m",null,{"$f":"SUM(E211:E225)","v":0},{"$f":"SUM(F211:F225)","v":24.979530699749109},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2001"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E63*E$191","v":0},{"$f":"F63*F$191","v":4.0722457667137731E-2},4.0722457667137731E-2,4.0722457667137731E-2,4.0722457667137731E-2,2.0299378973534427E-2,2.0299378973534427E-2,2.0299378973534427E-2,2.0299378973534427E-2,2.0299378973534427E-2,9.6943694253924465E-3,1.9388738850784893E-2,1.9388738850784893E-2,1.9388738850784897E-2,1.9388738850784897E-2,1.5439180936736128E-2,1.5439180936736128E-2,1.543918093673613E-2,3.087836187347226E-2,3.0878361873472256E-2,3.0878361873472256E-2,3.0878361873472256E-2]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"E64*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,0,9.9715948075651123E-2,9.9715948075651123E-2,9.9715948075651123E-2,9.9715948075651123E-2,8.4584591665870429E-2,8.4584591665870429E-2,8.4584591665870429E-2,8.4584591665870429E-2,8.4584591665870429E-2,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,1.6294555805074994E-3,1.6294555805074994E-3,1.6294555805074994E-3,1.6294555805074994E-3,2.7628060557308994E-2,2.7628060557308994E-2,2.7628060557308994E-2,2.7628060557308994E-2,2.7628060557308994E-2,5.5445329400483002E-2,0.11089065880096599,0.11089065880096599,0.11089065880096599,0.11089065880096599,5.5445329400482989E-2,5.5445329400482996E-2,5.5445329400482996E-2,0.110890658800966,0.110890658800966,0.11089065880096599,0.11089065880096599]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,5.9427254066380962E-2,5.9427254066380962E-2,5.9427254066380962E-2,5.9427254066380962E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,9.3200816273426492E-3,9.3200816273426492E-3,9.3200816273426492E-3,9.3200816273426492E-3,6.0386936207373404E-3,6.0386936207373404E-3,6.0386936207373404E-3,6.0386936207373404E-3,6.0386936207373404E-3,2.3532025577857768E-3,4.7064051155715535E-3,4.7064051155715535E-3,4.7064051155715535E-3,4.7064051155715535E-3,2.3532025577857781E-3,2.3532025577857776E-3,2.3532025577857776E-3,4.7064051155715552E-3,4.7064051155715561E-3,4.7064051155715561E-3,4.7064051155715561E-3]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,1.1504735053690271E-2,1.1504735053690271E-2,1.1504735053690271E-2,1.1504735053690271E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,3.9020687717762244E-3,3.9020687717762244E-3,3.9020687717762244E-3,3.9020687717762244E-3,2.0667594741925048E-3,2.0667594741925048E-3,2.0667594741925048E-3,2.0667594741925048E-3,2.0667594741925048E-3,8.8637978921301218E-4,1.7727595784260244E-3,1.7727595784260246E-3,1.7727595784260246E-3,1.7727595784260246E-3,8.8637978921301218E-4,8.8637978921301207E-4,8.8637978921301207E-4,1.7727595784260241E-3,1.7727595784260241E-3,1.7727595784260244E-3,1.7727595784260244E-3]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0.4829309414475611,0.4829309414475611,0.4829309414475611,0.4829309414475611,0.56064822974541484,0.56064822974541484,0.56064822974541484,0.56064822974541484,0.56064822974541484,0.27297767144464835,0.5459553428892967,0.5459553428892967,0.5459553428892967,0.5459553428892967,0.2729776714446488,0.2729776714446488,0.2729776714446488,0.5459553428892977,0.5459553428892977,0.5459553428892977,0.5459553428892977]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,0,0.72581918986078531,0.72581918986078531,0.72581918986078531,0.72581918986078531,0,3.6063392924282738E-16,0,0,0,0,0,0,0,0,-3.6063392924282738E-16,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$m",null,0,0,0,0,0,0.17417793637677523,0.17417793637677523,0.17417793637677523,0.17417793637677523,0.17417793637677523,0,0,0,0,0,-1.6653345369377348E-16,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,0,0,0,0,0,1.1648774402383418E-3,1.1648774402383418E-3,1.1648774402383418E-3,1.1648774402383418E-3,1.1648774402383416E-3,0,0,0,0,0,2.1684043449710089E-19,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m"]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E229:E243)","v":0},{"$f":"SUM(F229:F243)","v":1.4349721321508329},1.4349721321508329,1.4349721321508329,1.4349721321508329,0.87660852785407206,0.87660852785407239,0.87660852785407206,0.87660852785407206,0.87660852785407206,0.34135695261752258,0.68271390523504516,0.68271390523504516,0.68271390523504516,0.68271390523504516,{"$f":"SUM(T229:T243)","v":0.34710176412886617},{"$f":"SUM(U229:U243)","v":0.34710176412886673},{"$f":"SUM(V229:V243)","v":0.34710176412886673},{"$f":"SUM(W229:W243)","v":0.69420352825773346},{"$f":"SUM(X229:X243)","v":0.69420352825773346},{"$f":"SUM(Y229:Y243)","v":0.69420352825773346},0.69420352825773346]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2001"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,0,0,0,0,-0.23770901626552385,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,-2.8914723876616213E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$m",null,0,0,0,0,-2.5611924326802438,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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,-2.8278161728223838,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E193+E211-E229-E247-E265-E283+E301-E319","v":0},2.3952030191569937,2.3544805614898561,2.3137581038227184,2.2730356461555807,2.2527362671820463,2.2324368882085119,2.2121375092349775,2.1918381302614431,2.1715387512879087,2.1618443818625162,2.1424556430117314,2.1230669041609467,2.1036781653101619,{"$f":"S193+S211-S229-S247-S265-S283+S301-S319","v":2.0842894264593772},{"$f":"T193+T211-T229-T247-T265-T283+T301-T319","v":2.0688502455226412},2.0534110645859052,2.0379718836491691,2.0070935217756967,1.9762151599022244,1.9453367980287521,1.9144584361552799]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,4.9753595518765739,4.8756436038009223,4.7759276557252708,4.6762117076496192,4.5916271159837487,4.5070425243178782,4.4224579326520077,4.3378733409861372,4.2532887493202667,4.2532887493202667,4.2532887493202667,4.2532887493202667,4.2532887493202667,4.2532887493202667,4.2532887493202667,4.2532887493202667,4.2532887493202667,4.2532887493202667,4.2532887493202667,4.2532887493202667,4.2532887493202667]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,1.6560541778580322,1.6544247222775248,1.6527952666970174,1.65116581111651,1.623537750559201,1.5959096900018921,1.5682816294445832,1.5406535688872742,1.5130255083299653,1.4575801789294822,1.3466895201285163,1.2357988613275503,1.1249082025265844,1.0140175437256185,0.95857221432513551,0.90312688492465254,0.84768155552416957,0.73679089672320353,0.62590023792223748,0.51500957912127143,0.40411892032030544]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,-5.9427254066380962E-2,-0.11885450813276192,-0.17828176219914288,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0.20875867668400441,0.19943859505666175,0.1901185134293191,0.18079843180197644,0.1747597381812391,0.16872104456050177,0.16268235093976444,0.1566436573190271,0.15060496369828977,0.14825176114050398,0.14354535602493243,0.13883895090936088,0.13413254579378933,0.12942614067821778,0.12707293812043199,0.12471973556264622,0.12236653300486044,0.1176601278892889,0.11295372277371735,0.1082473176581458,0.10354091254257425]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,5.5994812844545969E-3,-5.9052537692356744E-3,-1.7409988822925944E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,7.876831019592398E-2,7.4866241424147759E-2,7.0964172652371538E-2,6.7062103880595317E-2,6.4995344406402811E-2,6.2928584932210305E-2,6.0861825458017799E-2,5.8795065983825293E-2,5.6728306509632787E-2,5.5841926720419773E-2,5.4069167141993751E-2,5.2296407563567723E-2,5.0523647985141695E-2,4.8750888406715667E-2,4.7864508617502653E-2,4.6978128828289639E-2,4.6091749039076625E-2,4.4318989460650604E-2,4.2546229882224583E-2,4.0773470303798562E-2,3.9000710725372541E-2]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,13.53327480218781,13.050343860740249,12.567412919292687,12.084481977845126,11.523833748099712,10.963185518354297,10.402537288608883,9.8418890588634689,9.2812408291180546,9.0082631576734062,8.4623078147841095,7.9163524718948128,7.3703971290055161,6.8244417861162194,6.5514641146715711,6.2784864432269227,6.0055087717822744,5.4595534288929768,4.9135980860036792,4.3676427431143816,3.821687400225084]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,0,-0.3837348630978879,-1.1095540529586732,-1.8353732428194585,0,0,-3.6063392924282738E-16,-3.6063392924282738E-16,-3.6063392924282738E-16,-3.6063392924282738E-16,-3.6063392924282738E-16,-3.6063392924282738E-16,-3.6063392924282738E-16,-3.6063392924282738E-16,-3.6063392924282738E-16,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0.87088968188387605,0.87088968188387605,0.87088968188387605,0.87088968188387605,0.6967117455071008,0.52253380913032554,0.34835587275355029,0.17417793637677506,-1.6653345369377348E-16,-1.6653345369377348E-16,-1.6653345369377348E-16,-1.6653345369377348E-16,-1.6653345369377348E-16,-1.6653345369377348E-16,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,0,5.8243872011917086E-3,5.8243872011917086E-3,5.8243872011917086E-3,5.8243872011917086E-3,4.6595097609533672E-3,3.4946323207150254E-3,2.3297548804766836E-3,1.1648774402383418E-3,2.1684043449710089E-19,2.1684043449710089E-19,2.1684043449710089E-19,2.1684043449710089E-19,2.1684043449710089E-19,2.1684043449710089E-19,0,{"$f":"U205+U223-U241-U259-U277-U295+U313-U331","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,0,0.25798859643368505,0.25798859643368505,0.25798859643368505,0.25798859643368505,0.25798859643368505,0.25798859643368505,0.25798859643368505,0.25798859643368505,0.25798859643368505,0.25798859643368505,0.25798859643368505,0.25798859643368505,0.25798859643368505,0.25798859643368505,0.25798859643368505,0.25798859643368505,0.25798859643368505,0.25798859643368505,0.25798859643368505,0.25798859643368505,0.25798859643368505]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E337:E351)","v":0},{"$f":"SUM(F337:F351)","v":23.544558567598276},22.109586435447447,20.674614303296607,22.067458343968159,21.190849816114088,20.314241288260018,19.437632760405947,18.561024232551873,17.684415704697805,17.343058752080282,16.660344846845234,15.977630941610192,15.294917036375145,14.612203131140101,14.265101367011235,13.917999602882368,13.570897838753503,12.87669431049577,12.182490782238036,11.488287253980301,10.794083725722569]
[]
[null,"check",{"$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$73)^(T$6)-1","v":1.2422836565829209E-2},null,{"$f":"(1+Inputs!V$73)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!W$73)^(W$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!X$73)^(X$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!Y$73)^(Y$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!Z$73)^(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},null,{"$f":"T360*(1+V359)","v":1.0377334074799749},{"$f":"V360*(1+W359)","v":1.0636767426669742},1.0902686612336485,1.1175253777644896,1.1454635122086017]
[]
[null,"Inflation on Asset Base"]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T417*T$359)","v":2.5892786900790742E-2},0,{"$f":"(U417*V$359)","v":5.2363780850048426E-2},{"$f":"(W417*W$359)","v":5.2871787679190686E-2},5.3372467486758779E-2,5.3865136417405778E-2,5.4349081002405902E-2]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"(U418*V$359)","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.2837911000085794E-2,0,0.10765316650800842,0.11034449567070861,0.11310310806247632,0.11593068576403821,0.11882895290813915]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2596974220586933E-2,0,2.4262010007005955E-2,2.1991686726800467E-2,1.959268352633033E-2,1.7059985361632432E-2,1.4388406861495688E-2]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6078397929915193E-3,0,3.2162886115660347E-3,3.1745959814161039E-3,3.1288085393764487E-3,3.0787476027464254E-3,3.0242281139477903E-3]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.0562431911560669E-4,0,1.2114780396340361E-3,1.1957736946758169E-3,1.1785269586949156E-3,1.1596705273557968E-3,1.1391346951005379E-3]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.4778924961937369E-2,0,0.16582129706587517,0.15580292703481186,0.14518000019152924,0.1339285501766857,0.12202379016098028]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-4.4800963630764597E-18,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-2.0688178779808346E-18,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.6937732786208784E-21,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.2049501693433378E-3,0,6.5298386650756868E-3,6.6930846317025785E-3,6.8604117474951425E-3,7.0319220411825204E-3,7.2077200922120825E-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":0.1815250113648513},{"$f":"SUM(U363:U376)","v":0},0.36105785974721372,0.35207435141930615,0.34241600651266119,0.33205469789104686,0.32096131383428145]
[]
[null,"Nominal  Depreciation"]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T229*T$360","v":1.5630979358223468E-2},{"$f":"U229*V$360","v":1.6021753842179052E-2},{"$f":"V229*V$360","v":1.6021753842179055E-2},3.2844595376467063E-2,3.366571026087873E-2,3.4507353017400696E-2,3.5370036842835705E-2]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.6134117665963754E-2,5.7537470607612849E-2,5.7537470607612849E-2,0.11795181474560636,0.12090061011424651,0.12392312536710264,0.12702120350128018]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.3824360085674423E-3,2.4419969087816277E-3,2.4419969087816277E-3,5.0060936630023358E-3,5.1312460045773957E-3,5.2595271546918296E-3,5.3910153335591246E-3]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.9739114046965955E-4,9.1982591898140094E-4,9.1982591898140094E-4,1.8856431339118718E-3,1.9327842122596685E-3,1.9811038175661603E-3,2.0306314130053137E-3]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.27636882844312627,0.28327804915420446,0.28327804915420446,0.58072000076611918,0.59523800078527211,0.61011895080490386,0.62537192457502633]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-3.6511402560590384E-16,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.6860227157175433E-16,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.1953420777572177E-19,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$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,{"$f":"SUM(T381:T394)","v":0.35141375261635005},{"$f":"SUM(U381:U394)","v":0.3601990964317594},0.3601990964317594,0.73840814768510676,0.75686835137723441,0.77579006016166518,0.79518481166570665]
[]
[null,"Nominal  Depreciation per tariff variaton"]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E27","v":0},{"$f":"E561","v":0},{"$f":"F561","v":2.3952030191569937},2.3544805614898561,2.3137581038227184,2.2730356461555807,2.2527362671820463,2.2324368882085119,2.2121375092349775,2.1918381302614431,2.1715387512879087,2.1618443818625162,2.1424556430117314,2.1230669041609467,2.1036781653101619,2.0842894264593772,2.0945512340019445,2.0785294801597654,{"$f":"V561","v":2.1148715071676349},2.1348986994703587,2.1546054566962387,2.1739632400962439]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,4.9753595518765739,4.8756436038009223,4.7759276557252708,4.6762117076496192,4.5916271159837487,4.5070425243178782,4.4224579326520077,4.3378733409861372,4.2532887493202667,4.2532887493202667,4.2532887493202667,4.2532887493202667,4.2532887493202667,4.2532887493202667,4.3061266603203521,4.3061266603203521,4.4137798268283603,4.5241243224990688,4.6372274305615448,4.7531581163255829]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,1.6560541778580322,1.6544247222775248,1.6527952666970174,1.65116581111651,1.623537750559201,1.5959096900018921,1.5682816294445832,1.5406535688872742,1.5130255083299653,1.4575801789294822,1.3466895201285163,1.2357988613275503,1.1249082025265844,1.0140175437256185,0.97048040028024163,0.9129429296726288,0.87966746907202187,0.78370734105321593,0.68239941446529973,0.57553627445982958]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,-5.9427254066380962E-2,-0.11885450813276192,-0.17828176219914288,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0.20875867668400441,0.19943859505666175,0.1901185134293191,0.18079843180197644,0.1747597381812391,0.16872104456050177,0.16268235093976444,0.1566436573190271,0.15060496369828977,0.14825176114050398,0.14354535602493243,0.13883895090936088,0.13413254579378933,0.12942614067821778,0.12865154446264185,0.12620954755386021,0.12698383925664461,0.12515234157505839,0.12314990410985745,0.12096912455791205]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,5.5994812844545969E-3,-5.9052537692356744E-3,-1.7409988822925944E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,0,7.876831019592398E-2,7.4866241424147759E-2,7.0964172652371538E-2,6.7062103880595317E-2,6.4995344406402811E-2,6.2928584932210305E-2,6.0861825458017799E-2,5.8795065983825293E-2,5.6728306509632787E-2,5.5841926720419773E-2,5.4069167141993751E-2,5.2296407563567723E-2,5.0523647985141695E-2,4.8750888406715667E-2,4.8459121585361614E-2,4.753929566638021E-2,4.7830947787032847E-2,4.7141078347796794E-2,4.6386821094232041E-2,4.5565387804021674E-2]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,13.53327480218781,13.050343860740249,12.567412919292687,12.084481977845126,11.523833748099712,10.963185518354297,10.402537288608883,9.8418890588634689,9.2812408291180546,9.0082631576734062,8.4623078147841095,7.9163524718948128,7.3703971290055161,6.8244417861162194,6.6328518826350304,6.349573833480826,6.2321170813924969,5.8072000076611898,5.3571420070674467,4.8809516064392282]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,0,0,-0.3837348630978879,-1.1095540529586732,-1.8353732428194585,0,0,-3.6063392924282738E-16,-3.6063392924282738E-16,-3.6063392924282738E-16,-3.6063392924282738E-16,-3.6063392924282738E-16,-3.6063392924282738E-16,-3.6063392924282738E-16,-3.6063392924282738E-16,-3.6063392924282738E-16,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0.87088968188387605,0.87088968188387605,0.87088968188387605,0.87088968188387605,0.6967117455071008,0.52253380913032554,0.34835587275355029,0.17417793637677506,-1.6653345369377348E-16,-1.6653345369377348E-16,-1.6653345369377348E-16,-1.6653345369377348E-16,-1.6653345369377348E-16,-1.6653345369377348E-16,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,0,0,5.8243872011917086E-3,5.8243872011917086E-3,5.8243872011917086E-3,5.8243872011917086E-3,4.6595097609533672E-3,3.4946323207150254E-3,2.3297548804766836E-3,1.1648774402383418E-3,2.1684043449710089E-19,2.1684043449710089E-19,2.1684043449710089E-19,2.1684043449710089E-19,2.1684043449710089E-19,2.1684043449710089E-19,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,0,0,0.25798859643368505,0.25798859643368505,0.25798859643368505,0.25798859643368505,0.25798859643368505,0.25798859643368505,0.25798859643368505,0.25798859643368505,0.25798859643368505,0.25798859643368505,0.25798859643368505,0.25798859643368505,0.25798859643368505,0.25798859643368505,0.2611935466030284,0.2611935466030284,0.26772338526810407,0.27441646989980667,0.2812768816473018,0.28830880368848433]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E417:E431)","v":0},0,23.544558567598276,22.109586435447447,20.674614303296607,22.067458343968159,{"$f":"SUM(K417:K431)","v":21.190849816114088},20.314241288260018,19.437632760405947,18.561024232551873,17.684415704697805,17.343058752080282,16.660344846845234,15.977630941610192,15.294917036375145,14.612203131140101,{"$f":"SUM(U417:U431)","v":14.442314389888599},{"$f":"SUM(V417:V431)","v":14.082115293456841},{"$f":"SUM(W417:W431)","v":14.082974056772295},{"$f":"SUM(X417:X431)","v":13.696640260506495},13.28218791564192,12.838452553371301]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2001"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E45","v":0},2.4359254768241314,{"$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$308","v":"High pressure mains - PE"},"$m",null,0,0,{"$f":"G46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,0,5.0750754999522254,{"$f":"G47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,1.6576836334385396,{"$f":"G48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,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$312","v":"Regulators"},"$m",null,0,0.21807875831134707,{"$f":"G50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,1.7104216338144868E-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$314","v":"Buildings"},"$m",null,0,8.26703789677002E-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$315","v":"Meter and services pipes"},"$m",null,0,14.016205743635371,{"$f":"G53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,0,0.34208432676289741,{"$f":"G54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,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$318","v":"Information technology"},"$m",null,0,0.87088968188387605,{"$f":"G56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,0,5.8243872011917086E-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$320","v":"Land"},"$m",null,0,0.25798859643368505,{"$f":"G58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total CAPEX","$m",null,{"$f":"SUM(E435:E449)","v":0},24.979530699749109,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E229,E381+E399-E363)","v":0},4.0722457667137731E-2,4.0722457667137731E-2,4.0722457667137731E-2,4.0722457667137731E-2,2.0299378973534427E-2,2.0299378973534427E-2,2.0299378973534427E-2,2.0299378973534427E-2,2.0299378973534427E-2,9.6943694253924465E-3,1.9388738850784893E-2,1.9388738850784893E-2,1.9388738850784897E-2,1.9388738850784897E-2,-1.0261807542567274E-2,1.6021753842179052E-2,-3.6342027007869371E-2,-2.0027192302723623E-2,-1.9706757225880049E-2,-1.9357783400005081E-2,-1.8979044159570198E-2]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E231,E383+E401-E365)","v":0},9.9715948075651123E-2,9.9715948075651123E-2,9.9715948075651123E-2,9.9715948075651123E-2,8.4584591665870429E-2,8.4584591665870429E-2,8.4584591665870429E-2,8.4584591665870429E-2,8.4584591665870429E-2,0,0,0,0,0,-5.2837911000085794E-2,0,-0.10765316650800842,-0.11034449567070861,-0.11310310806247632,-0.11593068576403821,-0.11882895290813915]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E232,E384+E402-E366)","v":0},1.6294555805074994E-3,1.6294555805074994E-3,1.6294555805074994E-3,1.6294555805074994E-3,2.7628060557308994E-2,2.7628060557308994E-2,2.7628060557308994E-2,2.7628060557308994E-2,2.7628060557308994E-2,5.5445329400483002E-2,0.11089065880096599,0.11089065880096599,0.11089065880096599,0.11089065880096599,4.3537143445376819E-2,5.7537470607612849E-2,3.327546060060689E-2,9.5960128018805893E-2,0.10130792658791618,0.1068631400054702,0.1126327966397845]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E233,E385+E403-E367)","v":0},5.9427254066380962E-2,5.9427254066380962E-2,5.9427254066380962E-2,5.9427254066380962E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E234,E386+E404-E368)","v":0},9.3200816273426492E-3,9.3200816273426492E-3,9.3200816273426492E-3,9.3200816273426492E-3,6.0386936207373404E-3,6.0386936207373404E-3,6.0386936207373404E-3,6.0386936207373404E-3,6.0386936207373404E-3,2.3532025577857768E-3,4.7064051155715535E-3,4.7064051155715535E-3,4.7064051155715535E-3,4.7064051155715535E-3,7.7459621557592301E-4,2.4419969087816277E-3,-7.7429170278440693E-4,1.831497681586232E-3,2.0024374652009469E-3,2.1807795519454042E-3,2.3667872196113343E-3]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E235,E387+E405-E369)","v":0},1.1504735053690271E-2,1.1504735053690271E-2,1.1504735053690271E-2,1.1504735053690271E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E236,E388+E406-E370)","v":0},3.9020687717762244E-3,3.9020687717762244E-3,3.9020687717762244E-3,3.9020687717762244E-3,2.0667594741925048E-3,2.0667594741925048E-3,2.0667594741925048E-3,2.0667594741925048E-3,2.0667594741925048E-3,8.8637978921301218E-4,1.7727595784260244E-3,1.7727595784260246E-3,1.7727595784260246E-3,1.7727595784260246E-3,2.9176682135405286E-4,9.1982591898140094E-4,-2.9165212065263512E-4,6.8986943923605494E-4,7.5425725356475289E-4,8.2143329021036344E-4,8.9149671790477586E-4]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E237,E389+E407-E371)","v":0},0.4829309414475611,0.4829309414475611,0.4829309414475611,0.4829309414475611,0.56064822974541484,0.56064822974541484,0.56064822974541484,0.56064822974541484,0.56064822974541484,0.27297767144464835,0.5459553428892967,0.5459553428892967,0.5459553428892967,0.5459553428892967,0.1915899034811889,0.28327804915420446,0.11745675208832929,0.42491707373130733,0.4500580005937429,0.47619040062821816,0.50334813441404602]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E238,E390+E408-E372)","v":0},0.72581918986078531,0.72581918986078531,0.72581918986078531,0.72581918986078531,0,3.6063392924282738E-16,0,0,0,0,0,0,0,0,-3.6063392924282738E-16,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E240,E392+E410-E374)","v":0},0,0,0,0,0.17417793637677523,0.17417793637677523,0.17417793637677523,0.17417793637677523,0.17417793637677523,0,0,0,0,0,-1.6653345369377348E-16,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E241,E393+E411-E375)","v":0},0,0,0,0,1.1648774402383418E-3,1.1648774402383418E-3,1.1648774402383418E-3,1.1648774402383418E-3,1.1648774402383416E-3,0,0,0,0,0,2.1684043449710089E-19,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,{"$f":"IF(E$356=Jun_2014,E242,E394+E412-E376)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3.2049501693433378E-3,0,-6.5298386650756868E-3,-6.6930846317025785E-3,-6.8604117474951425E-3,-7.0319220411825204E-3,-7.2077200922120825E-3]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E453:E467)","v":0},1.4349721321508329,1.4349721321508329,1.4349721321508329,1.4349721321508329,0.87660852785407206,0.87660852785407239,0.87660852785407206,0.87660852785407206,0.87660852785407206,0.34135695261752258,0.68271390523504516,0.68271390523504516,0.68271390523504516,0.68271390523504516,0.16988874125149878,{"$f":"SUM(U453:U467)","v":0.3601990964317594},{"$f":"SUM(V453:V467)","v":-8.5876331545435731E-4},{"$f":"SUM(W453:W467)","v":0.38633379626580067},{"$f":"SUM(X453:X467)","v":0.41445234486457327},{"$f":"SUM(Y453:Y467)","v":0.44373536227061827},0.4742234978314252]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2001"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E121,E287)","v":0},0,0,0,-0.23770901626552385,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E123,E289)","v":0},0,0,0,-2.8914723876616213E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E126,E292)","v":0},0,0,0,-2.5611924326802438,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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,{"$f":"SUM(E507:E521)","v":0},0,0,0,-2.8278161728223838,0,0,0,0,0,0,0,0,0,0,{"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E417+E435-E453-E471-E489-E507+E525-E543","v":0},2.3952030191569937,2.3544805614898561,2.3137581038227184,2.2730356461555807,2.2527362671820463,2.2324368882085119,2.2121375092349775,2.1918381302614431,2.1715387512879087,2.1618443818625162,2.1424556430117314,2.1230669041609467,2.1036781653101619,2.0842894264593772,2.0945512340019445,2.0785294801597654,2.1148715071676349,2.1348986994703587,2.1546054566962387,2.1739632400962439,2.1929422842558139]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,4.9753595518765739,4.8756436038009223,4.7759276557252708,4.6762117076496192,4.5916271159837487,4.5070425243178782,4.4224579326520077,4.3378733409861372,4.2532887493202667,4.2532887493202667,4.2532887493202667,4.2532887493202667,4.2532887493202667,4.2532887493202667,4.3061266603203521,4.3061266603203521,4.4137798268283603,4.5241243224990688,4.6372274305615448,4.7531581163255829,4.8719870692337217]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,1.6560541778580322,1.6544247222775248,1.6527952666970174,1.65116581111651,1.623537750559201,1.5959096900018921,1.5682816294445832,1.5406535688872742,1.5130255083299653,1.4575801789294822,1.3466895201285163,1.2357988613275503,1.1249082025265844,1.0140175437256185,0.97048040028024163,0.9129429296726288,0.87966746907202187,0.78370734105321593,0.68239941446529973,0.57553627445982958,0.4629034778200451]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,-5.9427254066380962E-2,-0.11885450813276192,-0.17828176219914288,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0.20875867668400441,0.19943859505666175,0.1901185134293191,0.18079843180197644,0.1747597381812391,0.16872104456050177,0.16268235093976444,0.1566436573190271,0.15060496369828977,0.14825176114050398,0.14354535602493243,0.13883895090936088,0.13413254579378933,0.12942614067821778,0.12865154446264185,0.12620954755386021,0.12698383925664461,0.12515234157505839,0.12314990410985745,0.12096912455791205,0.11860233733830071]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,5.5994812844545969E-3,-5.9052537692356744E-3,-1.7409988822925944E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"E424+E442-E460-E478-E496-E514+E532-E550","v":0},7.876831019592398E-2,7.4866241424147759E-2,7.0964172652371538E-2,6.7062103880595317E-2,6.4995344406402811E-2,6.2928584932210305E-2,6.0861825458017799E-2,5.8795065983825293E-2,5.6728306509632787E-2,5.5841926720419773E-2,5.4069167141993751E-2,5.2296407563567723E-2,5.0523647985141695E-2,4.8750888406715667E-2,4.8459121585361614E-2,4.753929566638021E-2,4.7830947787032847E-2,4.7141078347796794E-2,4.6386821094232041E-2,4.5565387804021674E-2,4.4673891086116899E-2]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,13.53327480218781,13.050343860740249,12.567412919292687,12.084481977845126,11.523833748099712,10.963185518354297,10.402537288608883,9.8418890588634689,9.2812408291180546,9.0082631576734062,8.4623078147841095,7.9163524718948128,7.3703971290055161,6.8244417861162194,6.6328518826350304,6.349573833480826,6.2321170813924969,5.8072000076611898,5.3571420070674467,4.8809516064392282,4.3776034720251822]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,0,-0.3837348630978879,-1.1095540529586732,-1.8353732428194585,0,0,-3.6063392924282738E-16,-3.6063392924282738E-16,-3.6063392924282738E-16,-3.6063392924282738E-16,-3.6063392924282738E-16,-3.6063392924282738E-16,-3.6063392924282738E-16,-3.6063392924282738E-16,-3.6063392924282738E-16,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0.87088968188387605,0.87088968188387605,0.87088968188387605,0.87088968188387605,0.6967117455071008,0.52253380913032554,0.34835587275355029,0.17417793637677506,-1.6653345369377348E-16,-1.6653345369377348E-16,-1.6653345369377348E-16,-1.6653345369377348E-16,-1.6653345369377348E-16,-1.6653345369377348E-16,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,0,5.8243872011917086E-3,5.8243872011917086E-3,5.8243872011917086E-3,5.8243872011917086E-3,4.6595097609533672E-3,3.4946323207150254E-3,2.3297548804766836E-3,1.1648774402383418E-3,2.1684043449710089E-19,2.1684043449710089E-19,2.1684043449710089E-19,2.1684043449710089E-19,2.1684043449710089E-19,2.1684043449710089E-19,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,0,0.25798859643368505,0.25798859643368505,0.25798859643368505,0.25798859643368505,0.25798859643368505,0.25798859643368505,0.25798859643368505,0.25798859643368505,0.25798859643368505,0.25798859643368505,0.25798859643368505,0.25798859643368505,0.25798859643368505,0.25798859643368505,0.2611935466030284,0.2611935466030284,0.26772338526810407,0.27441646989980667,0.2812768816473018,0.28830880368848433,0.29551652378069643]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E561:E575)","v":0},{"$f":"SUM(F561:F575)","v":23.544558567598276},22.109586435447447,20.674614303296607,22.067458343968159,21.190849816114088,20.314241288260018,19.437632760405947,18.561024232551873,17.684415704697805,17.343058752080282,16.660344846845234,15.977630941610192,15.294917036375145,14.612203131140101,14.442314389888599,14.082115293456841,14.082974056772295,13.696640260506495,13.28218791564192,12.838452553371301,12.364229055539877]
[]
[null,"check",{"$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E27","v":0},{"$f":"E727","v":0},{"$f":"F727","v":2.3952030191569937},2.3544805614898561,2.3137581038227184,2.2730356461555807,2.2527362671820463,2.2324368882085119,2.2121375092349775,2.1918381302614431,2.1715387512879087,2.1618443818625162,2.1424556430117314,2.1230669041609467,2.1036781653101619,2.0842894264593772,2.0945512340019445,2.0785294801597654,{"$f":"V727","v":2.1148715071676349},2.1348986994703587,2.1546054566962387,2.1739632400962439]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,4.9753595518765739,4.8756436038009223,4.7759276557252708,4.6762117076496192,4.5916271159837487,4.5070425243178782,4.4224579326520077,4.3378733409861372,4.2532887493202667,4.2532887493202667,4.2532887493202667,4.2532887493202667,4.2532887493202667,4.2532887493202667,4.3061266603203521,4.3061266603203521,4.4137798268283603,4.5241243224990688,4.6372274305615448,4.7531581163255829]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,1.6560541778580322,1.6544247222775248,1.6527952666970174,1.65116581111651,1.623537750559201,1.5959096900018921,1.5682816294445832,1.5406535688872742,1.5130255083299653,1.4575801789294822,1.3466895201285163,1.2357988613275503,1.1249082025265844,1.0140175437256185,0.97048040028024163,0.9129429296726288,0.87966746907202187,0.78370734105321593,0.68239941446529973,0.57553627445982958]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,-5.9427254066380962E-2,-0.11885450813276192,-0.17828176219914288,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0.20875867668400441,0.19943859505666175,0.1901185134293191,0.18079843180197644,0.1747597381812391,0.16872104456050177,0.16268235093976444,0.1566436573190271,0.15060496369828977,0.14825176114050398,0.14354535602493243,0.13883895090936088,0.13413254579378933,0.12942614067821778,0.12865154446264185,0.12620954755386021,0.12698383925664461,0.12515234157505839,0.12314990410985745,0.12096912455791205]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,5.5994812844545969E-3,-5.9052537692356744E-3,-1.7409988822925944E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,0,7.876831019592398E-2,7.4866241424147759E-2,7.0964172652371538E-2,6.7062103880595317E-2,6.4995344406402811E-2,6.2928584932210305E-2,6.0861825458017799E-2,5.8795065983825293E-2,5.6728306509632787E-2,5.5841926720419773E-2,5.4069167141993751E-2,5.2296407563567723E-2,5.0523647985141695E-2,4.8750888406715667E-2,4.8459121585361614E-2,4.753929566638021E-2,4.7830947787032847E-2,4.7141078347796794E-2,4.6386821094232041E-2,4.5565387804021674E-2]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,13.53327480218781,13.050343860740249,12.567412919292687,12.084481977845126,11.523833748099712,10.963185518354297,10.402537288608883,9.8418890588634689,9.2812408291180546,9.0082631576734062,8.4623078147841095,7.9163524718948128,7.3703971290055161,6.8244417861162194,6.6328518826350304,6.349573833480826,6.2321170813924969,5.8072000076611898,5.3571420070674467,4.8809516064392282]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,0,0,-0.3837348630978879,-1.1095540529586732,-1.8353732428194585,0,0,-3.6063392924282738E-16,-3.6063392924282738E-16,-3.6063392924282738E-16,-3.6063392924282738E-16,-3.6063392924282738E-16,-3.6063392924282738E-16,-3.6063392924282738E-16,-3.6063392924282738E-16,-3.6063392924282738E-16,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0.87088968188387605,0.87088968188387605,0.87088968188387605,0.87088968188387605,0.6967117455071008,0.52253380913032554,0.34835587275355029,0.17417793637677506,-1.6653345369377348E-16,-1.6653345369377348E-16,-1.6653345369377348E-16,-1.6653345369377348E-16,-1.6653345369377348E-16,-1.6653345369377348E-16,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,0,0,5.8243872011917086E-3,5.8243872011917086E-3,5.8243872011917086E-3,5.8243872011917086E-3,4.6595097609533672E-3,3.4946323207150254E-3,2.3297548804766836E-3,1.1648774402383418E-3,2.1684043449710089E-19,2.1684043449710089E-19,2.1684043449710089E-19,2.1684043449710089E-19,2.1684043449710089E-19,2.1684043449710089E-19,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,0,0,0.25798859643368505,0.25798859643368505,0.25798859643368505,0.25798859643368505,0.25798859643368505,0.25798859643368505,0.25798859643368505,0.25798859643368505,0.25798859643368505,0.25798859643368505,0.25798859643368505,0.25798859643368505,0.25798859643368505,0.25798859643368505,0.2611935466030284,0.2611935466030284,0.26772338526810407,0.27441646989980667,0.2812768816473018,0.28830880368848433]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E583:E597)","v":0},0,23.544558567598276,22.109586435447447,20.674614303296607,22.067458343968159,{"$f":"SUM(K583:K597)","v":21.190849816114088},20.314241288260018,19.437632760405947,18.561024232551873,17.684415704697805,17.343058752080282,16.660344846845234,15.977630941610192,15.294917036375145,14.612203131140101,14.442314389888599,14.082115293456841,14.082974056772295,13.696640260506495,13.28218791564192,12.838452553371301]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2001"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E211,IF(E$580=CCA,E435,E45))","v":0},2.4359254768241314,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E213,IF(E$580=CCA,E437,E47))","v":0},5.0750754999522254,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E214,IF(E$580=CCA,E438,E48))","v":0},1.6576836334385396,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E216,IF(E$580=CCA,E440,E50))","v":0},0.21807875831134707,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E217,IF(E$580=CCA,E441,E51))","v":0},1.7104216338144868E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E218,IF(E$580=CCA,E442,E52))","v":0},8.26703789677002E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E219,IF(E$580=CCA,E443,E53))","v":0},14.016205743635371,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E220,IF(E$580=CCA,E444,E54))","v":0},0.34208432676289741,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E222,IF(E$580=CCA,E446,E56))","v":0},0.87088968188387605,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E223,IF(E$580=CCA,E447,E57))","v":0},5.8243872011917086E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E224,IF(E$580=CCA,E448,E58))","v":0},0.25798859643368505,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total CAPEX","$m",null,{"$f":"SUM(E601:E615)","v":0},{"$f":"SUM(F601:F615)","v":24.979530699749109},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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E229,IF(E$580=CCA,E453,IF(E583>0,(IF(E9>0.5,E583/E9*E$6,E583)),E583)))","v":0},4.0722457667137731E-2,4.0722457667137731E-2,4.0722457667137731E-2,4.0722457667137731E-2,2.0299378973534427E-2,2.0299378973534427E-2,2.0299378973534427E-2,2.0299378973534427E-2,2.0299378973534427E-2,9.6943694253924465E-3,1.9388738850784893E-2,1.9388738850784893E-2,1.9388738850784897E-2,1.9388738850784897E-2,-1.0261807542567274E-2,1.6021753842179052E-2,-3.6342027007869371E-2,-2.0027192302723623E-2,-1.9706757225880049E-2,-1.9357783400005081E-2,-1.8979044159570198E-2]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E231,IF(E$580=CCA,E455,IF(E585>0,(IF(E11>0.5,E585/E11*E$6,E585)),E585)))","v":0},9.9715948075651123E-2,9.9715948075651123E-2,9.9715948075651123E-2,9.9715948075651123E-2,8.4584591665870429E-2,8.4584591665870429E-2,8.4584591665870429E-2,8.4584591665870429E-2,8.4584591665870429E-2,0,0,0,0,0,-5.2837911000085794E-2,0,-0.10765316650800842,-0.11034449567070861,-0.11310310806247632,-0.11593068576403821,-0.11882895290813915]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E232,IF(E$580=CCA,E456,IF(E586>0,(IF(E12>0.5,E586/E12*E$6,E586)),E586)))","v":0},1.6294555805074994E-3,1.6294555805074994E-3,1.6294555805074994E-3,1.6294555805074994E-3,2.7628060557308994E-2,2.7628060557308994E-2,2.7628060557308994E-2,2.7628060557308994E-2,2.7628060557308994E-2,5.5445329400483002E-2,0.11089065880096599,0.11089065880096599,0.11089065880096599,0.11089065880096599,4.3537143445376819E-2,5.7537470607612849E-2,3.327546060060689E-2,9.5960128018805893E-2,0.10130792658791618,0.1068631400054702,0.1126327966397845]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E233,IF(E$580=CCA,E457,IF(E587>0,(IF(E13>0.5,E587/E13*E$6,E587)),E587)))","v":0},5.9427254066380962E-2,5.9427254066380962E-2,5.9427254066380962E-2,5.9427254066380962E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E234,IF(E$580=CCA,E458,IF(E588>0,(IF(E14>0.5,E588/E14*E$6,E588)),E588)))","v":0},9.3200816273426492E-3,9.3200816273426492E-3,9.3200816273426492E-3,9.3200816273426492E-3,6.0386936207373404E-3,6.0386936207373404E-3,6.0386936207373404E-3,6.0386936207373404E-3,6.0386936207373404E-3,2.3532025577857768E-3,4.7064051155715535E-3,4.7064051155715535E-3,4.7064051155715535E-3,4.7064051155715535E-3,7.7459621557592301E-4,2.4419969087816277E-3,-7.7429170278440693E-4,1.831497681586232E-3,2.0024374652009469E-3,2.1807795519454042E-3,2.3667872196113343E-3]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E235,IF(E$580=CCA,E459,IF(E589>0,(IF(E15>0.5,E589/E15*E$6,E589)),E589)))","v":0},1.1504735053690271E-2,1.1504735053690271E-2,1.1504735053690271E-2,1.1504735053690271E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E236,IF(E$580=CCA,E460,IF(E590>0,(IF(E16>0.5,E590/E16*E$6,E590)),E590)))","v":0},3.9020687717762244E-3,3.9020687717762244E-3,3.9020687717762244E-3,3.9020687717762244E-3,2.0667594741925048E-3,2.0667594741925048E-3,2.0667594741925048E-3,2.0667594741925048E-3,2.0667594741925048E-3,8.8637978921301218E-4,1.7727595784260244E-3,1.7727595784260246E-3,1.7727595784260246E-3,1.7727595784260246E-3,2.9176682135405286E-4,9.1982591898140094E-4,-2.9165212065263512E-4,6.8986943923605494E-4,7.5425725356475289E-4,8.2143329021036344E-4,8.9149671790477586E-4]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E237,IF(E$580=CCA,E461,IF(E591>0,(IF(E17>0.5,E591/E17*E$6,E591)),E591)))","v":0},0.4829309414475611,0.4829309414475611,0.4829309414475611,0.4829309414475611,0.56064822974541484,0.56064822974541484,0.56064822974541484,0.56064822974541484,0.56064822974541484,0.27297767144464835,0.5459553428892967,0.5459553428892967,0.5459553428892967,0.5459553428892967,0.1915899034811889,0.28327804915420446,0.11745675208832929,0.42491707373130733,0.4500580005937429,0.47619040062821816,0.50334813441404602]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E238,IF(E$580=CCA,E462,IF(E592>0,(IF(E18>0.5,E592/E18*E$6,E592)),E592)))","v":0},0.72581918986078531,0.72581918986078531,0.72581918986078531,0.72581918986078531,0,3.6063392924282738E-16,0,0,0,0,0,0,0,0,-3.6063392924282738E-16,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E240,IF(E$580=CCA,E464,IF(E594>0,(IF(E20>0.5,E594/E20*E$6,E594)),E594)))","v":0},0,0,0,0,0.17417793637677523,0.17417793637677523,0.17417793637677523,0.17417793637677523,0.17417793637677523,0,0,0,0,0,-1.6653345369377348E-16,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E241,IF(E$580=CCA,E465,IF(E595>0,(IF(E21>0.5,E595/E21*E$6,E595)),E595)))","v":0},0,0,0,0,1.1648774402383418E-3,1.1648774402383418E-3,1.1648774402383418E-3,1.1648774402383418E-3,1.1648774402383416E-3,0,0,0,0,0,2.1684043449710089E-19,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E242,IF(E$580=CCA,E466,IF(E596>0,(IF(E22>0.5,E596/E22*E$6,E596)),E596)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3.2049501693433378E-3,0,-6.5298386650756868E-3,-6.6930846317025785E-3,-6.8604117474951425E-3,-7.0319220411825204E-3,-7.2077200922120825E-3]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E619:E633)","v":0},1.4349721321508329,1.4349721321508329,1.4349721321508329,1.4349721321508329,0.87660852785407206,0.87660852785407239,0.87660852785407206,0.87660852785407206,0.87660852785407206,0.34135695261752258,0.68271390523504516,0.68271390523504516,0.68271390523504516,0.68271390523504516,0.16988874125149878,{"$f":"SUM(U619:U633)","v":0.3601990964317594},-8.5876331545435731E-4,0.38633379626580067,0.41445234486457327,0.44373536227061827,0.4742234978314252]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2001"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E121,E287)","v":0},0,0,0,-0.23770901626552385,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E123,E289)","v":0},0,0,0,-2.8914723876616213E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E126,E292)","v":0},0,0,0,-2.5611924326802438,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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,{"$f":"SUM(E673:E687)","v":0},0,0,0,-2.8278161728223838,0,0,0,0,0,0,0,0,0,0,{"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E583+E601-E619-E637-E655-E673+E691-E709","v":0},2.3952030191569937,2.3544805614898561,2.3137581038227184,2.2730356461555807,2.2527362671820463,2.2324368882085119,2.2121375092349775,2.1918381302614431,2.1715387512879087,2.1618443818625162,2.1424556430117314,2.1230669041609467,2.1036781653101619,2.0842894264593772,{"$f":"T583+T601-T619-T637-T655-T673+T691-T709","v":2.0945512340019445},{"$f":"U583+U601-U619-U637-U655-U673+U691-U709","v":2.0785294801597654},2.1148715071676349,2.1348986994703587,2.1546054566962387,2.1739632400962439,2.1929422842558139]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,4.9753595518765739,4.8756436038009223,4.7759276557252708,4.6762117076496192,4.5916271159837487,4.5070425243178782,4.4224579326520077,4.3378733409861372,4.2532887493202667,4.2532887493202667,4.2532887493202667,4.2532887493202667,4.2532887493202667,4.2532887493202667,4.3061266603203521,4.3061266603203521,4.4137798268283603,4.5241243224990688,4.6372274305615448,4.7531581163255829,4.8719870692337217]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,1.6560541778580322,1.6544247222775248,1.6527952666970174,1.65116581111651,1.623537750559201,1.5959096900018921,1.5682816294445832,1.5406535688872742,1.5130255083299653,1.4575801789294822,1.3466895201285163,1.2357988613275503,1.1249082025265844,1.0140175437256185,0.97048040028024163,0.9129429296726288,0.87966746907202187,0.78370734105321593,0.68239941446529973,0.57553627445982958,0.4629034778200451]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,-5.9427254066380962E-2,-0.11885450813276192,-0.17828176219914288,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0.20875867668400441,0.19943859505666175,0.1901185134293191,0.18079843180197644,0.1747597381812391,0.16872104456050177,0.16268235093976444,0.1566436573190271,0.15060496369828977,0.14825176114050398,0.14354535602493243,0.13883895090936088,0.13413254579378933,0.12942614067821778,0.12865154446264185,0.12620954755386021,0.12698383925664461,0.12515234157505839,0.12314990410985745,0.12096912455791205,0.11860233733830071]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,5.5994812844545969E-3,-5.9052537692356744E-3,-1.7409988822925944E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,7.876831019592398E-2,7.4866241424147759E-2,7.0964172652371538E-2,6.7062103880595317E-2,6.4995344406402811E-2,6.2928584932210305E-2,6.0861825458017799E-2,5.8795065983825293E-2,5.6728306509632787E-2,5.5841926720419773E-2,5.4069167141993751E-2,5.2296407563567723E-2,5.0523647985141695E-2,4.8750888406715667E-2,4.8459121585361614E-2,4.753929566638021E-2,4.7830947787032847E-2,4.7141078347796794E-2,4.6386821094232041E-2,4.5565387804021674E-2,4.4673891086116899E-2]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,13.53327480218781,13.050343860740249,12.567412919292687,12.084481977845126,11.523833748099712,10.963185518354297,10.402537288608883,9.8418890588634689,9.2812408291180546,9.0082631576734062,8.4623078147841095,7.9163524718948128,7.3703971290055161,6.8244417861162194,6.6328518826350304,6.349573833480826,6.2321170813924969,5.8072000076611898,5.3571420070674467,4.8809516064392282,4.3776034720251822]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,0,-0.3837348630978879,-1.1095540529586732,-1.8353732428194585,0,0,-3.6063392924282738E-16,-3.6063392924282738E-16,-3.6063392924282738E-16,-3.6063392924282738E-16,-3.6063392924282738E-16,-3.6063392924282738E-16,-3.6063392924282738E-16,-3.6063392924282738E-16,-3.6063392924282738E-16,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0.87088968188387605,0.87088968188387605,0.87088968188387605,0.87088968188387605,0.6967117455071008,0.52253380913032554,0.34835587275355029,0.17417793637677506,-1.6653345369377348E-16,-1.6653345369377348E-16,-1.6653345369377348E-16,-1.6653345369377348E-16,-1.6653345369377348E-16,-1.6653345369377348E-16,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,0,5.8243872011917086E-3,5.8243872011917086E-3,5.8243872011917086E-3,5.8243872011917086E-3,4.6595097609533672E-3,3.4946323207150254E-3,2.3297548804766836E-3,1.1648774402383418E-3,2.1684043449710089E-19,2.1684043449710089E-19,2.1684043449710089E-19,2.1684043449710089E-19,2.1684043449710089E-19,2.1684043449710089E-19,0,0,0,0,{"$f":"X595+X613-X631-X649-X667-X685+X703-X721","v":0},0,0]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,0,0.25798859643368505,0.25798859643368505,0.25798859643368505,0.25798859643368505,0.25798859643368505,0.25798859643368505,0.25798859643368505,0.25798859643368505,0.25798859643368505,0.25798859643368505,0.25798859643368505,0.25798859643368505,0.25798859643368505,0.25798859643368505,0.2611935466030284,0.2611935466030284,0.26772338526810407,0.27441646989980667,0.2812768816473018,0.28830880368848433,0.29551652378069643]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E727:E741)","v":0},{"$f":"SUM(F727:F741)","v":23.544558567598276},22.109586435447447,20.674614303296607,22.067458343968159,21.190849816114088,20.314241288260018,19.437632760405947,18.561024232551873,17.684415704697805,17.343058752080282,16.660344846845234,15.977630941610192,15.294917036375145,14.612203131140101,14.442314389888599,14.082115293456841,14.082974056772295,13.696640260506495,13.28218791564192,12.838452553371301,12.364229055539877]
[]
[null,"check",{"$f":"SUM(E744:Z744)","v":0},null,{"$f":"F598-E742","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"sum of closing balance checks",{"$f":"SUM(E746:Z746)","v":0},null,{"$f":"SUM(E188,E354,E578,E744)","v":0},{"$f":"SUM(F188,F354,F578,F744)","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},0,23.544558567598276,22.109586435447447,20.674614303296607,22.067458343968159,21.190849816114088,20.314241288260018,19.437632760405947,18.561024232551873,17.684415704697802,17.343058752080282,16.660344846845234,15.97763094161019,15.294917036375145,14.612203131140101,14.265101367011235,13.917999602882368,13.570897838753501,12.87669431049577,12.182490782238036,11.488287253980301]
[null,{"$f":"B190","v":"Real"},null,null,{"$f":"E208","v":0},0,23.544558567598276,22.109586435447447,20.674614303296607,22.067458343968159,21.190849816114088,20.314241288260018,19.437632760405947,18.561024232551873,17.684415704697805,17.343058752080282,16.660344846845234,15.977630941610192,15.294917036375145,14.612203131140101,14.265101367011235,13.917999602882368,13.570897838753503,12.87669431049577,12.182490782238036,11.488287253980301]
[null,{"$f":"B356","v":"CCA"},null,null,{"$f":"E432","v":0},0,23.544558567598276,22.109586435447447,20.674614303296607,22.067458343968159,21.190849816114088,20.314241288260018,19.437632760405947,18.561024232551873,17.684415704697805,17.343058752080282,16.660344846845234,15.977630941610192,15.294917036375145,14.612203131140101,14.442314389888599,14.082115293456841,14.082974056772295,13.696640260506495,13.28218791564192,12.838452553371301]
[null,{"$f":"B580","v":"Transition method"},null,null,{"$f":"E598","v":0},0,23.544558567598276,22.109586435447447,20.674614303296607,22.067458343968159,21.190849816114088,20.314241288260018,19.437632760405947,18.561024232551873,17.684415704697805,17.343058752080282,16.660344846845234,15.977630941610192,15.294917036375145,14.612203131140101,14.442314389888599,14.082115293456841,14.082974056772295,13.696640260506495,13.28218791564192,12.838452553371301]

{"sheet":"2002","index":17,"n_rows":752,"n_cols":26,"rows_kept":752,"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":"Actual"},{"$f":"Inputs!T3","v":"Forecast"},{"$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$307","v":"High pressure mains - steel"},null,null,null,null,null,{"$f":"Inputs!E505","v":80},{"$f":"(H9>=1)*(H9-H$6)","v":79},78,77,76,75,74,73,72.5,71.5,70.5,69.5,68.5,68,67.5,67,66,{"$f":"(X9>=1)*(X9-X$6)","v":65},64]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},null,null,null,null,null,{"$f":"Inputs!E506","v":60},59,58,57,56,55,54,53,52.5,51.5,50.5,49.5,48.5,48,47.5,47,46,{"$f":"(X10>=1)*(X10-X$6)","v":45},44]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},null,null,null,null,null,{"$f":"Inputs!E507","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$310","v":"Medium/low pressure mains"},null,null,null,null,null,{"$f":"Inputs!E508","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$311","v":"Low pressure mains"},null,null,null,null,null,{"$f":"Inputs!E509","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$312","v":"Regulators"},null,null,null,null,null,{"$f":"Inputs!E510","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$313","v":"Secondary gate stations"},null,null,null,null,null,{"$f":"Inputs!E511","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$314","v":"Buildings"},null,null,null,null,null,{"$f":"Inputs!E512","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$315","v":"Meter and services pipes"},null,null,null,null,null,{"$f":"Inputs!E513","v":25},24,23,22,21,20,19,18,17.5,16.5,15.5,14.5,13.5,13,12.5,12,11,10,9]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},null,null,null,null,null,{"$f":"Inputs!E514","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$317","v":"Vehicles"},null,null,null,null,null,{"$f":"Inputs!E515","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},null,null,null,null,null,{"$f":"Inputs!E516","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},null,null,null,null,null,{"$f":"Inputs!E517","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$320","v":"Land"},null,null,null,null,null,{"$f":"Inputs!E518","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$307","v":"High pressure mains - steel"},"$m",null,null,{"$f":"E171","v":0},0,-3.8319952428441953E-2,-7.6639904856883906E-2,-0.11495985728532586,-0.11495985728532586,-0.11495985728532586,-0.11495985728532586,-0.11495985728532586,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,null,0,0,5.7185159022302399,5.6378237177092059,5.5571315331881719,5.4604780650756508,5.3638245969631297,5.2671711288506087,5.1705176607380876,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,0,0,0.1097301631242477,0.10962648895689711,0.10952281478954652,0.10769225083468655,0.10586168687982657,0.10403112292496659,0.10220055897010662,5.1742341876408133,5.1254206575687302,5.027793597424564,4.9301665372803978,4.8325394771362316,4.7349124169920653,4.6860988869199822,4.6372853568478991,4.588471826775816,4.4908447666316498,4.3932177064874836,4.2955906463433173]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,0,0,-6.0931664013124609E-2,-0.12186332802624922,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,0,0,8.4181798356784601E-3,-2.6278646587997445E-3,-1.3673909153277949E-2,-1.3673909153277949E-2,-1.3673909153277949E-2,-1.3673909153277949E-2,-1.3673909153277949E-2,4.3368086899420177E-17,4.3368086899420177E-17,4.3368086899420177E-17,4.3368086899420177E-17,4.3368086899420177E-17,4.3368086899420177E-17,4.2607243269605791E-17,4.1846399639791405E-17,4.1085556009977013E-17,3.9563868750348235E-17,3.8042181490719457E-17,3.6520494231090678E-17]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,0,0,-3.6957501039689501E-9,-7.3915002079379002E-9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,0,0,-3.8830342899626833E-3,{"$f":"H178","v":-7.7660685799253665E-3},-1.164910286988805E-2,-1.164910286988805E-2,-1.164910286988805E-2,-1.164910286988805E-2,-1.164910286988805E-2,-3.2959746043559335E-17,-3.2959746043559335E-17,-3.2959746043559335E-17,-3.2959746043559335E-17,-3.2959746043559335E-17,-3.2959746043559335E-17,0,0,0,0,{"$f":"X178","v":0},0]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,{"$f":"E179","v":0},0,24.593415957487224,24.134252980208942,23.675090002930659,22.672986845540038,21.670883688149416,20.668780530758795,19.666677373368174,18.664574215977552,18.146113821089287,17.109193031312756,16.072272241536226,15.035351451759695,13.998430661983164,13.479970267094899,12.961509872206634,12.443049477318368,11.406128687541838,10.369207897765307,9.3322871079887761]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,0,0,-0.29559918092681792,-0.59814987054297752,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$m",null,null,0,0,0.49077651346752149,0.49077651346752149,0.49077651346752149,0.39262121077401718,0.29446590808051287,0.19631060538700856,9.8155302693504268E-2,-2.7755575615628914E-17,-5.8925410797973583E-17,-5.8925410797973583E-17,-5.8925410797973583E-17,-5.8925410797973583E-17,-5.8925410797973583E-17,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,0,0,2.3337964604043377,2.3337964604043377,2.3337964604043377,1.8670371683234701,1.4002778762426025,0.93351858416173483,0.46675929208086725,-1.6653345369377348E-16,-1.6653345369377348E-16,-1.6653345369377348E-16,-1.6653345369377348E-16,-1.6653345369377348E-16,-1.6653345369377348E-16,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$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},0,32.855919341195154,31.89922911669057,32.026034455471745,30.360532671239369,28.695030887006997,27.029529102774621,25.364027318542249,23.838808403618366,23.271534478658015,22.136986628737318,21.002438778816622,19.867890928895925,18.733343078975228,{"$f":"SUM(U27:U41)","v":18.166069154014881},{"$f":"SUM(V27:V41)","v":17.598795229054531},17.031521304094184,15.896973454173487,14.76242560425279,13.627877754332093]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2002"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,null,null,{"$f":"Inputs!G450","v":0}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,{"$f":"Inputs!G451","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,null,{"$f":"Inputs!G452","v":5.7992080867512739}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,{"$f":"Inputs!G453","v":0.10983383729159829}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,null,{"$f":"Inputs!G454","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,null,{"$f":"Inputs!G455","v":1.9464224330156665E-2}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,{"$f":"Inputs!G456","v":0}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,{"$f":"Inputs!G457","v":0}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,{"$f":"Inputs!G458","v":25.052578934765506}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,{"$f":"Inputs!G459","v":6.9515086893416648E-3}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,{"$f":"Inputs!G460","v":0}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,{"$f":"Inputs!G461","v":0.49077651346752149}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,{"$f":"Inputs!G462","v":2.3337964604043377}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,null,null,{"$f":"Inputs!G463","v":0}]
[]
[null,"Total Capex","$m",null,{"$f":"SUM(E44:E58)","v":0},0,33.812609565699738,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2002"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,null,null,{"$f":"Inputs!G790","v":3.8319952428441953E-2},{"$f":"Inputs!H790","v":3.8319952428441953E-2},{"$f":"Inputs!I790","v":3.8319952428441953E-2},{"$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},{"$f":"Inputs!S790","v":0},{"$f":"IF(T27>0,(IF(T9>0.5,T27/T9*T$6,T27)),T27)","v":-5.5511151231257827E-16},0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,{"$f":"Inputs!G791","v":0},{"$f":"Inputs!H791","v":0},{"$f":"Inputs!I791","v":0},{"$f":"Inputs!J791","v":0},{"$f":"Inputs!K791","v":0},{"$f":"Inputs!L791","v":0},{"$f":"Inputs!M791","v":0},{"$f":"Inputs!N791","v":0},{"$f":"Inputs!O791","v":0},{"$f":"Inputs!P791","v":0},{"$f":"Inputs!Q791","v":0},{"$f":"Inputs!R791","v":0},{"$f":"Inputs!S791","v":0},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,null,{"$f":"Inputs!G792","v":8.0692184521034396E-2},{"$f":"Inputs!H792","v":8.0692184521034396E-2},{"$f":"Inputs!I792","v":8.0692184521034396E-2},{"$f":"Inputs!J792","v":9.6653468112521235E-2},{"$f":"Inputs!K792","v":9.6653468112521235E-2},{"$f":"Inputs!L792","v":9.6653468112521235E-2},{"$f":"Inputs!M792","v":9.6653468112521235E-2},{"$f":"Inputs!N792","v":9.6653468112521235E-2},{"$f":"Inputs!O792","v":0},{"$f":"Inputs!P792","v":0},{"$f":"Inputs!Q792","v":0},{"$f":"Inputs!R792","v":0},{"$f":"Inputs!S792","v":0},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,{"$f":"Inputs!G793","v":1.0367416735059295E-4},{"$f":"Inputs!H793","v":1.0367416735059295E-4},{"$f":"Inputs!I793","v":1.0367416735059295E-4},{"$f":"Inputs!J793","v":1.8305639548599716E-3},{"$f":"Inputs!K793","v":1.8305639548599716E-3},{"$f":"Inputs!L793","v":1.8305639548599716E-3},{"$f":"Inputs!M793","v":1.8305639548599716E-3},{"$f":"Inputs!N793","v":1.8305639548599716E-3},{"$f":"Inputs!O793","v":4.8813530072083153E-2},{"$f":"Inputs!P793","v":9.7627060144166306E-2},{"$f":"Inputs!Q793","v":9.7627060144166306E-2},{"$f":"Inputs!R793","v":9.7627060144166292E-2},{"$f":"Inputs!S793","v":9.7627060144166292E-2},4.8813530072083146E-2,4.8813530072083146E-2,4.8813530072083146E-2,9.7627060144166292E-2,9.7627060144166306E-2,9.7627060144166306E-2,9.7627060144166306E-2]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,null,{"$f":"Inputs!G794","v":6.0931664013124609E-2},{"$f":"Inputs!H794","v":6.0931664013124609E-2},{"$f":"Inputs!I794","v":6.0931664013124609E-2},{"$f":"Inputs!J794","v":0},{"$f":"Inputs!K794","v":0},{"$f":"Inputs!L794","v":0},{"$f":"Inputs!M794","v":0},{"$f":"Inputs!N794","v":0},{"$f":"Inputs!O794","v":0},{"$f":"Inputs!P794","v":0},{"$f":"Inputs!Q794","v":0},{"$f":"Inputs!R794","v":0},{"$f":"Inputs!S794","v":0},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,null,{"$f":"Inputs!G795","v":1.1046044494478205E-2},{"$f":"Inputs!H795","v":1.1046044494478205E-2},{"$f":"Inputs!I795","v":1.1046044494478205E-2},{"$f":"Inputs!J795","v":0},{"$f":"Inputs!K795","v":0},{"$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},{"$f":"Inputs!S795","v":0},7.6084362981438903E-19,7.6084362981438913E-19,7.6084362981438923E-19,1.5216872596287783E-18,1.5216872596287783E-18,1.5216872596287783E-18,1.5216872596287783E-18]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,{"$f":"Inputs!G796","v":3.6957501039689501E-9},{"$f":"Inputs!H796","v":3.6957501039689501E-9},{"$f":"Inputs!I796","v":3.6957501039689501E-9},{"$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$314","v":"Buildings"},"$m",null,null,null,{"$f":"Inputs!G797","v":3.8830342899626833E-3},{"$f":"Inputs!H797","v":3.8830342899626833E-3},{"$f":"Inputs!I797","v":3.8830342899626833E-3},{"$f":"Inputs!J797","v":0},{"$f":"Inputs!K797","v":0},{"$f":"Inputs!L797","v":0},{"$f":"Inputs!M797","v":0},{"$f":"Inputs!N797","v":0},{"$f":"Inputs!O797","v":0},{"$f":"Inputs!P797","v":0},{"$f":"Inputs!Q797","v":0},{"$f":"Inputs!R797","v":0},{"$f":"Inputs!S797","v":0},-3.2959746043559335E-17,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,{"$f":"Inputs!G798","v":0.45916297727828398},{"$f":"Inputs!H798","v":0.45916297727828398},{"$f":"Inputs!I798","v":0.45916297727828398},{"$f":"Inputs!J798","v":1.0021031573906203},{"$f":"Inputs!K798","v":1.0021031573906203},{"$f":"Inputs!L798","v":1.0021031573906203},{"$f":"Inputs!M798","v":1.0021031573906203},{"$f":"Inputs!N798","v":1.0021031573906203},{"$f":"Inputs!O798","v":0.51846039488826512},{"$f":"Inputs!P798","v":1.0369207897765302},{"$f":"Inputs!Q798","v":1.0369207897765302},{"$f":"Inputs!R798","v":1.0369207897765302},{"$f":"Inputs!S798","v":1.0369207897765302},0.51846039488826534,0.51846039488826534,0.51846039488826534,1.0369207897765307,1.0369207897765307,1.0369207897765307,1.0369207897765307]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,{"$f":"Inputs!G799","v":0.30255068961615961},{"$f":"Inputs!H799","v":0.30255068961615961},{"$f":"Inputs!I799","v":0.30255068961615961},{"$f":"Inputs!J799","v":0},{"$f":"Inputs!K799","v":0},{"$f":"Inputs!L799","v":0},{"$f":"Inputs!M799","v":0},{"$f":"Inputs!N799","v":0},{"$f":"Inputs!O799","v":0},{"$f":"Inputs!P799","v":0},{"$f":"Inputs!Q799","v":0},{"$f":"Inputs!R799","v":0},{"$f":"Inputs!S799","v":0},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,{"$f":"Inputs!G800","v":0},{"$f":"Inputs!H800","v":0},{"$f":"Inputs!I800","v":0},{"$f":"Inputs!J800","v":0},{"$f":"Inputs!K800","v":0},{"$f":"Inputs!L800","v":0},{"$f":"Inputs!M800","v":0},{"$f":"Inputs!N800","v":0},{"$f":"Inputs!O800","v":0},{"$f":"Inputs!P800","v":0},{"$f":"Inputs!Q800","v":0},{"$f":"Inputs!R800","v":0},{"$f":"Inputs!S800","v":0},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,{"$f":"Inputs!G801","v":0},{"$f":"Inputs!H801","v":0},{"$f":"Inputs!I801","v":0},{"$f":"Inputs!J801","v":9.8155302693504295E-2},{"$f":"Inputs!K801","v":9.8155302693504295E-2},{"$f":"Inputs!L801","v":9.8155302693504295E-2},{"$f":"Inputs!M801","v":9.8155302693504295E-2},{"$f":"Inputs!N801","v":9.8155302693504295E-2},{"$f":"Inputs!O801","v":3.116983518234467E-17},{"$f":"Inputs!P801","v":0},{"$f":"Inputs!Q801","v":0},{"$f":"Inputs!R801","v":0},{"$f":"Inputs!S801","v":0},-5.8925410797973583E-17,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,{"$f":"Inputs!G802","v":0},{"$f":"Inputs!H802","v":0},{"$f":"Inputs!I802","v":0},{"$f":"Inputs!J802","v":0.46675929208086758},{"$f":"Inputs!K802","v":0.46675929208086758},{"$f":"Inputs!L802","v":0.46675929208086758},{"$f":"Inputs!M802","v":0.46675929208086758},{"$f":"Inputs!N802","v":0.46675929208086742},{"$f":"Inputs!O802","v":0},{"$f":"Inputs!P802","v":0},{"$f":"Inputs!Q802","v":0},{"$f":"Inputs!R802","v":0},{"$f":"Inputs!S802","v":0},{"$f":"IF(T39>0,(IF(T21>0.5,T39/T21*T$6,T39)),T39)","v":-1.6653345369377348E-16},0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m"]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E63:E77)","v":0},0,0.95669022450458607,0.95669022450458607,0.95669022450458607,1.6655017842323734,1.6655017842323734,1.6655017842323734,1.6655017842323734,1.6655017842323732,0.56727392496034823,1.1345478499206965,1.1345478499206965,1.1345478499206965,1.1345478499206965,0.56727392496034756,0.56727392496034845,0.56727392496034845,1.1345478499206969,1.1345478499206969,1.1345478499206969,1.1345478499206969]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2002"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,null,null,{"$f":"Inputs!G1458","v":0}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,{"$f":"Inputs!G1459","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,null,{"$f":"Inputs!G1460","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,{"$f":"Inputs!G1461","v":0}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,null,{"$f":"Inputs!G1462","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,null,{"$f":"Inputs!G1463","v":0}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,{"$f":"Inputs!G1464","v":0}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,{"$f":"Inputs!G1465","v":0}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,{"$f":"Inputs!G1466","v":0}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,{"$f":"Inputs!G1467","v":0}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,{"$f":"Inputs!G1468","v":0}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,{"$f":"Inputs!G1469","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,{"$f":"Inputs!G1470","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,null,null,{"$f":"Inputs!G1471","v":0}]
[]
[null,"Total redundant assets","$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$307","v":"High pressure mains - steel"},"$m",null,null,null,{"$f":"Inputs!G1497","v":0}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,{"$f":"Inputs!G1498","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,null,{"$f":"Inputs!G1499","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,{"$f":"Inputs!G1500","v":0}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,null,{"$f":"Inputs!G1501","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,null,{"$f":"Inputs!G1502","v":0}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,{"$f":"Inputs!G1503","v":0}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,{"$f":"Inputs!G1504","v":0}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,{"$f":"Inputs!G1505","v":0}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,{"$f":"Inputs!G1506","v":0}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,{"$f":"Inputs!G1507","v":0}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,{"$f":"Inputs!G1508","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,{"$f":"Inputs!G1509","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,null,null,{"$f":"Inputs!G1510","v":0}]
[]
[null,"Total asset disposals","$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$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,{"$f":"Inputs!G1279","v":0},null,null,null,null,{"$f":"Inputs!G1319","v":-0.1149598572853253},null,null,null,null,{"$f":"-Inputs!G1340","v":0}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,{"$f":"Inputs!G1280","v":0},null,null,null,null,{"$f":"Inputs!G1320","v":0},null,null,null,null,{"$f":"-Inputs!G1341","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,{"$f":"Inputs!G1281","v":0},null,null,null,null,{"$f":"Inputs!G1321","v":0},null,null,null,null,{"$f":"-Inputs!G1342","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,{"$f":"Inputs!G1282","v":0},null,null,null,null,{"$f":"Inputs!G1322","v":0},null,null,null,null,{"$f":"-Inputs!G1343","v":0}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,{"$f":"Inputs!G1283","v":-0.18279499203937383},null,null,null,null,{"$f":"Inputs!G1323","v":0},null,null,null,null,{"$f":"-Inputs!G1344","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,null,null,null,{"$f":"Inputs!G1284","v":0},null,null,null,null,{"$f":"Inputs!G1324","v":-1.3673909153277992E-2},null,null,null,null,{"$f":"-Inputs!G1345","v":0}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,{"$f":"Inputs!G1285","v":-1.108725031190685E-8},null,null,null,null,{"$f":"Inputs!G1325","v":0},null,null,null,null,{"$f":"-Inputs!G1346","v":0}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,{"$f":"Inputs!G1286","v":0},null,null,null,null,{"$f":"Inputs!G1326","v":-1.1649102869888017E-2},null,null,null,null,{"$f":"-Inputs!G1347","v":0}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,{"$f":"Inputs!G1287","v":0},null,null,null,null,{"$f":"Inputs!G1327","v":0},null,null,null,null,{"$f":"-Inputs!G1348","v":0}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,{"$f":"Inputs!G1288","v":-0.90070056015913713},null,null,null,null,{"$f":"Inputs!G1328","v":0},null,null,null,null,{"$f":"-Inputs!G1349","v":0}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,{"$f":"Inputs!G1289","v":0},null,null,null,null,{"$f":"Inputs!G1329","v":0},null,null,null,null,{"$f":"-Inputs!G1350","v":0}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,{"$f":"Inputs!G1290","v":0},null,null,null,null,{"$f":"Inputs!G1330","v":0},null,null,null,null,{"$f":"-Inputs!G1351","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,{"$f":"Inputs!G1291","v":0},null,null,null,null,{"$f":"Inputs!G1331","v":0},null,null,null,null,{"$f":"-Inputs!G1352","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,null,null,null,null,{"$f":"Inputs!G1292","v":0},null,null,null,null,{"$f":"Inputs!G1332","v":0},null,null,null,null,{"$f":"-Inputs!G1353","v":0}]
[]
[null,"Total over depreciation","$m",null,{"$f":"SUM(E117:E131)","v":0},0,0,0,-1.0834955632857612,0,0,0,0,-0.14028286930849132,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,null,null,{"$f":"Inputs!G409","v":0}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,{"$f":"Inputs!G410","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,null,{"$f":"Inputs!G411","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,{"$f":"Inputs!G412","v":0}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,null,{"$f":"Inputs!G413","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,null,{"$f":"Inputs!G414","v":0}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,{"$f":"Inputs!G415","v":0}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,{"$f":"Inputs!G416","v":0}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,{"$f":"Inputs!G417","v":0}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,{"$f":"Inputs!G418","v":0}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,{"$f":"Inputs!G419","v":0}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,{"$f":"Inputs!G420","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,{"$f":"Inputs!G421","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,null,null,{"$f":"Inputs!G422","v":0}]
[]
[null,"Total added uner NGR 82,84 86","$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$307","v":"High pressure mains - steel"},"$m",null,null,null,{"$f":"Inputs!G667","v":0}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,{"$f":"Inputs!G668","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,null,{"$f":"Inputs!G669","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,{"$f":"Inputs!G670","v":0}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,null,{"$f":"Inputs!G671","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,null,{"$f":"Inputs!G672","v":0}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,{"$f":"Inputs!G673","v":0}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,{"$f":"Inputs!G674","v":0}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,{"$f":"Inputs!G675","v":0}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,{"$f":"Inputs!G676","v":0}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,{"$f":"Inputs!G677","v":0}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,{"$f":"Inputs!G678","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,{"$f":"Inputs!G679","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,null,null,{"$f":"Inputs!G680","v":0}]
[]
[null,"Total depreciation per tariff variation","$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E27+E45-E63-E81-E99-E117-E135-E153","v":0},{"$f":"F27+F45-F63-F81-F99-F117-F135-F153","v":0},-3.8319952428441953E-2,-7.6639904856883906E-2,-0.11495985728532586,-0.11495985728532586,-0.11495985728532586,-0.11495985728532586,-0.11495985728532586,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,5.7185159022302399,5.6378237177092059,5.5571315331881719,5.4604780650756508,5.3638245969631297,5.2671711288506087,5.1705176607380876,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0.1097301631242477,0.10962648895689711,0.10952281478954652,0.10769225083468655,0.10586168687982657,0.10403112292496659,0.10220055897010662,{"$f":"N29+N47-N65-N83-N101-N119-N137-N155+N30+N48-N66-N84-N102-N120-N138-N156+N31+N49-N67-N85-N103-N121-N139-N157","v":5.1742341876408133},5.1254206575687302,5.027793597424564,4.9301665372803978,4.8325394771362316,4.7349124169920653,4.6860988869199822,4.6372853568478991,4.588471826775816,4.4908447666316498,4.3932177064874836,4.2955906463433173,4.1979635861991511]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,-6.0931664013124609E-2,-0.12186332802624922,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,8.4181798356784601E-3,-2.6278646587997445E-3,-1.3673909153277949E-2,-1.3673909153277949E-2,-1.3673909153277949E-2,-1.3673909153277949E-2,-1.3673909153277949E-2,4.3368086899420177E-17,4.3368086899420177E-17,4.3368086899420177E-17,4.3368086899420177E-17,4.3368086899420177E-17,4.3368086899420177E-17,4.2607243269605791E-17,4.1846399639791405E-17,4.1085556009977013E-17,3.9563868750348235E-17,3.8042181490719457E-17,3.6520494231090678E-17,3.49988069714619E-17]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,-3.6957501039689501E-9,-7.3915002079379002E-9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,0,-3.8830342899626833E-3,-7.7660685799253665E-3,-1.164910286988805E-2,-1.164910286988805E-2,-1.164910286988805E-2,-1.164910286988805E-2,-1.164910286988805E-2,-3.2959746043559335E-17,-3.2959746043559335E-17,-3.2959746043559335E-17,-3.2959746043559335E-17,-3.2959746043559335E-17,-3.2959746043559335E-17,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,24.593415957487224,24.134252980208942,23.675090002930659,22.672986845540038,21.670883688149416,20.668780530758795,19.666677373368174,18.664574215977552,18.146113821089287,17.109193031312756,16.072272241536226,15.035351451759695,13.998430661983164,13.479970267094899,12.961509872206634,12.443049477318368,11.406128687541838,10.369207897765307,9.3322871079887761,8.2953663182122455]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,0,0,-0.29559918092681792,-0.59814987054297752,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0.49077651346752149,0.49077651346752149,0.49077651346752149,0.39262121077401718,0.29446590808051287,0.19631060538700856,9.8155302693504268E-2,-2.7755575615628914E-17,-5.8925410797973583E-17,-5.8925410797973583E-17,-5.8925410797973583E-17,-5.8925410797973583E-17,-5.8925410797973583E-17,0,0,0,0,0,{"$f":"Y38+Y56-Y74-Y92-Y110-Y128-Y146-Y164","v":0},0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,0,0,2.3337964604043377,2.3337964604043377,2.3337964604043377,1.8670371683234701,1.4002778762426025,0.93351858416173483,0.46675929208086725,-1.6653345369377348E-16,-1.6653345369377348E-16,-1.6653345369377348E-16,-1.6653345369377348E-16,-1.6653345369377348E-16,-1.6653345369377348E-16,0,{"$f":"U39+U57-U75-U93-U111-U129-U147-U165","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$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},0,32.855919341195154,31.89922911669057,32.026034455471745,30.360532671239369,28.695030887006997,27.029529102774621,25.364027318542249,23.838808403618366,23.271534478658015,22.136986628737318,21.002438778816622,19.867890928895925,18.733343078975228,18.166069154014881,{"$f":"SUM(U171:U185)","v":17.598795229054531},{"$f":"SUM(V171:V185)","v":17.031521304094184},{"$f":"SUM(W171:W185)","v":15.896973454173487},14.76242560425279,13.627877754332093,12.493329904411397]
[]
[null,"check",{"$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$77","v":1},{"$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E27","v":0},{"$f":"E337","v":0},{"$f":"F337","v":0},-3.8319952428441953E-2,-7.6639904856883906E-2,-0.11495985728532586,-0.11495985728532586,-0.11495985728532586,-0.11495985728532586,-0.11495985728532586,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,0,0,{"$f":"V337","v":0},0,0,0]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,5.7185159022302399,5.6378237177092059,5.5571315331881719,5.4604780650756508,5.3638245969631297,5.2671711288506087,5.1705176607380876,5.0738641926255665,5.0738641926255665,5.0738641926255665,5.0738641926255665,5.0738641926255665,5.0738641926255665,5.0738641926255665,5.0738641926255665,5.0738641926255665,5.0738641926255665,5.0738641926255665,5.0738641926255665]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0.1097301631242477,0.10962648895689711,0.10952281478954652,0.10769225083468655,0.10586168687982657,0.10403112292496659,0.10220055897010662,0.10036999501524664,5.1556464943163488E-2,-4.6070595201002817E-2,-0.14369765534516912,-0.24132471548933543,-0.33895177563350171,-0.38776530570558487,-0.43657883577766804,-0.48539236584975121,-0.58301942599391754,-0.68064648613808387,-0.77827354628225021]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,-6.0931664013124609E-2,-0.12186332802624922,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,8.4181798356784601E-3,-2.6278646587997445E-3,-1.3673909153277949E-2,-1.3673909153277949E-2,-1.3673909153277949E-2,-1.3673909153277949E-2,-1.3673909153277949E-2,4.3368086899420177E-17,4.3368086899420177E-17,4.3368086899420177E-17,4.3368086899420177E-17,4.3368086899420177E-17,4.3368086899420177E-17,4.2607243269605791E-17,4.1846399639791405E-17,4.1085556009977013E-17,3.9563868750348235E-17,3.8042181490719457E-17,3.6520494231090678E-17]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,-3.6957501039689501E-9,-7.3915002079379002E-9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,0,0,-3.8830342899626833E-3,-7.7660685799253665E-3,-1.164910286988805E-2,-1.164910286988805E-2,-1.164910286988805E-2,-1.164910286988805E-2,-1.164910286988805E-2,-3.2959746043559335E-17,-3.2959746043559335E-17,-3.2959746043559335E-17,-3.2959746043559335E-17,-3.2959746043559335E-17,-3.2959746043559335E-17,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,24.593415957487224,24.134252980208942,23.675090002930659,22.672986845540038,21.670883688149416,20.668780530758795,19.666677373368174,18.664574215977552,18.146113821089287,17.109193031312756,16.072272241536226,15.035351451759695,13.998430661983164,13.479970267094899,12.961509872206634,12.443049477318368,11.406128687541838,10.369207897765307,9.3322871079887761]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,0,0,0,-0.29559918092681792,-0.59814987054297752,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0.49077651346752149,0.49077651346752149,0.49077651346752149,0.39262121077401718,0.29446590808051287,0.19631060538700856,9.8155302693504268E-2,-2.7755575615628914E-17,-5.8925410797973583E-17,-5.8925410797973583E-17,-5.8925410797973583E-17,-5.8925410797973583E-17,-5.8925410797973583E-17,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,0,0,0,2.3337964604043377,2.3337964604043377,2.3337964604043377,1.8670371683234701,1.4002778762426025,0.93351858416173483,0.46675929208086725,-1.6653345369377348E-16,-1.6653345369377348E-16,-1.6653345369377348E-16,-1.6653345369377348E-16,-1.6653345369377348E-16,-1.6653345369377348E-16,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$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},0,0,32.855919341195154,31.89922911669057,32.026034455471745,{"$f":"SUM(K193:K207)","v":30.360532671239369},28.695030887006997,27.029529102774621,25.364027318542249,23.838808403618366,23.271534478658015,22.136986628737318,21.002438778816622,19.867890928895925,18.733343078975228,{"$f":"SUM(U193:U207)","v":18.166069154014881},{"$f":"SUM(V193:V207)","v":17.598795229054531},{"$f":"SUM(W193:W207)","v":17.031521304094184},{"$f":"SUM(X193:X207)","v":15.896973454173487},14.76242560425279,13.627877754332093]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2002"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E45*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,5.7992080867512739,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0.10983383729159829,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,1.9464224330156665E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$m",null,{"$f":"E52*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,25.052578934765506,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,0,0,6.9515086893416648E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0.49077651346752149,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,0,0,2.3337964604043377,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$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},{"$f":"SUM(F211:F225)","v":0},33.812609565699738,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2002"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E63*E$191","v":0},{"$f":"F63*F$191","v":0},3.8319952428441953E-2,3.8319952428441953E-2,3.8319952428441953E-2,0,0,0,0,0,0,0,0,0,0,-5.5511151231257827E-16,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"E64*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,0,0,8.0692184521034396E-2,8.0692184521034396E-2,8.0692184521034396E-2,9.6653468112521235E-2,9.6653468112521235E-2,9.6653468112521235E-2,9.6653468112521235E-2,9.6653468112521235E-2,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,1.0367416735059295E-4,1.0367416735059295E-4,1.0367416735059295E-4,1.8305639548599716E-3,1.8305639548599716E-3,1.8305639548599716E-3,1.8305639548599716E-3,1.8305639548599716E-3,4.8813530072083153E-2,9.7627060144166306E-2,9.7627060144166306E-2,9.7627060144166292E-2,9.7627060144166292E-2,4.8813530072083146E-2,4.8813530072083146E-2,4.8813530072083146E-2,9.7627060144166292E-2,9.7627060144166306E-2,9.7627060144166306E-2,9.7627060144166306E-2]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,6.0931664013124609E-2,6.0931664013124609E-2,6.0931664013124609E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,1.1046044494478205E-2,1.1046044494478205E-2,1.1046044494478205E-2,0,0,0,0,0,0,0,0,0,0,7.6084362981438903E-19,7.6084362981438913E-19,7.6084362981438923E-19,1.5216872596287783E-18,1.5216872596287783E-18,1.5216872596287783E-18,1.5216872596287783E-18]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,3.6957501039689501E-9,3.6957501039689501E-9,3.6957501039689501E-9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,0,3.8830342899626833E-3,3.8830342899626833E-3,3.8830342899626833E-3,0,0,0,0,0,0,0,0,0,0,-3.2959746043559335E-17,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0.45916297727828398,0.45916297727828398,0.45916297727828398,1.0021031573906203,1.0021031573906203,1.0021031573906203,1.0021031573906203,1.0021031573906203,0.51846039488826512,1.0369207897765302,1.0369207897765302,1.0369207897765302,1.0369207897765302,0.51846039488826534,0.51846039488826534,0.51846039488826534,1.0369207897765307,1.0369207897765307,1.0369207897765307,1.0369207897765307]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,0,0,0.30255068961615961,0.30255068961615961,0.30255068961615961,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$m",null,0,0,0,0,0,9.8155302693504295E-2,9.8155302693504295E-2,9.8155302693504295E-2,9.8155302693504295E-2,9.8155302693504295E-2,3.116983518234467E-17,0,0,0,0,-5.8925410797973583E-17,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0.46675929208086758,0.46675929208086758,0.46675929208086758,0.46675929208086758,0.46675929208086742,0,0,0,0,0,-1.6653345369377348E-16,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m"]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E229:E243)","v":0},{"$f":"SUM(F229:F243)","v":0},0.95669022450458607,0.95669022450458607,0.95669022450458607,1.6655017842323734,1.6655017842323734,1.6655017842323734,1.6655017842323734,1.6655017842323732,0.56727392496034823,1.1345478499206965,1.1345478499206965,1.1345478499206965,1.1345478499206965,{"$f":"SUM(T229:T243)","v":0.56727392496034756},{"$f":"SUM(U229:U243)","v":0.56727392496034845},{"$f":"SUM(V229:V243)","v":0.56727392496034845},{"$f":"SUM(W229:W243)","v":1.1345478499206969},{"$f":"SUM(X229:X243)","v":1.1345478499206969},{"$f":"SUM(Y229:Y243)","v":1.1345478499206969},1.1345478499206969]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2002"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E117*E$191","v":0},0,0,0,0,0,0,0,0,-0.1149598572853253,0,0,0,0,0,{"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,0,0,0,0,-0.18279499203937383,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,-1.3673909153277992E-2,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,-1.108725031190685E-8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,-1.1649102869888017E-2,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$m",null,0,0,0,0,-0.90070056015913713,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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,-1.0834955632857612,0,0,0,0,-0.14028286930849132,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E193+E211-E229-E247-E265-E283+E301-E319","v":0},0,-3.8319952428441953E-2,-7.6639904856883906E-2,-0.11495985728532586,-0.11495985728532586,-0.11495985728532586,-0.11495985728532586,-0.11495985728532586,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,{"$f":"S193+S211-S229-S247-S265-S283+S301-S319","v":-5.5511151231257827E-16},{"$f":"T193+T211-T229-T247-T265-T283+T301-T319","v":0},0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,5.7185159022302399,5.6378237177092059,5.5571315331881719,5.4604780650756508,5.3638245969631297,5.2671711288506087,5.1705176607380876,5.0738641926255665,5.0738641926255665,5.0738641926255665,5.0738641926255665,5.0738641926255665,5.0738641926255665,5.0738641926255665,5.0738641926255665,5.0738641926255665,5.0738641926255665,5.0738641926255665,5.0738641926255665,5.0738641926255665]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0.1097301631242477,0.10962648895689711,0.10952281478954652,0.10769225083468655,0.10586168687982657,0.10403112292496659,0.10220055897010662,0.10036999501524664,5.1556464943163488E-2,-4.6070595201002817E-2,-0.14369765534516912,-0.24132471548933543,-0.33895177563350171,-0.38776530570558487,-0.43657883577766804,-0.48539236584975121,-0.58301942599391754,-0.68064648613808387,-0.77827354628225021,-0.87590060642641654]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,-6.0931664013124609E-2,-0.12186332802624922,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,8.4181798356784601E-3,-2.6278646587997445E-3,-1.3673909153277949E-2,-1.3673909153277949E-2,-1.3673909153277949E-2,-1.3673909153277949E-2,-1.3673909153277949E-2,4.3368086899420177E-17,4.3368086899420177E-17,4.3368086899420177E-17,4.3368086899420177E-17,4.3368086899420177E-17,4.3368086899420177E-17,4.2607243269605791E-17,4.1846399639791405E-17,4.1085556009977013E-17,3.9563868750348235E-17,3.8042181490719457E-17,3.6520494231090678E-17,3.49988069714619E-17]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,-3.6957501039689501E-9,-7.3915002079379002E-9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,0,-3.8830342899626833E-3,-7.7660685799253665E-3,-1.164910286988805E-2,-1.164910286988805E-2,-1.164910286988805E-2,-1.164910286988805E-2,-1.164910286988805E-2,-3.2959746043559335E-17,-3.2959746043559335E-17,-3.2959746043559335E-17,-3.2959746043559335E-17,-3.2959746043559335E-17,-3.2959746043559335E-17,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,24.593415957487224,24.134252980208942,23.675090002930659,22.672986845540038,21.670883688149416,20.668780530758795,19.666677373368174,18.664574215977552,18.146113821089287,17.109193031312756,16.072272241536226,15.035351451759695,13.998430661983164,13.479970267094899,12.961509872206634,12.443049477318368,11.406128687541838,10.369207897765307,9.3322871079887761,8.2953663182122455]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,0,0,-0.29559918092681792,-0.59814987054297752,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0.49077651346752149,0.49077651346752149,0.49077651346752149,0.39262121077401718,0.29446590808051287,0.19631060538700856,9.8155302693504268E-2,-2.7755575615628914E-17,-5.8925410797973583E-17,-5.8925410797973583E-17,-5.8925410797973583E-17,-5.8925410797973583E-17,-5.8925410797973583E-17,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,0,0,2.3337964604043377,2.3337964604043377,2.3337964604043377,1.8670371683234701,1.4002778762426025,0.93351858416173483,0.46675929208086725,-1.6653345369377348E-16,-1.6653345369377348E-16,-1.6653345369377348E-16,-1.6653345369377348E-16,-1.6653345369377348E-16,-1.6653345369377348E-16,0,{"$f":"U205+U223-U241-U259-U277-U295+U313-U331","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$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},{"$f":"SUM(F337:F351)","v":0},32.855919341195154,31.89922911669057,32.026034455471745,30.360532671239369,28.695030887006997,27.029529102774621,25.364027318542249,23.838808403618366,23.271534478658015,22.136986628737318,21.002438778816622,19.867890928895925,18.733343078975228,18.166069154014881,17.598795229054531,17.031521304094184,15.896973454173487,14.76242560425279,13.627877754332093,12.493329904411397]
[]
[null,"check",{"$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$73)^(T$6)-1","v":1.2422836565829209E-2},null,{"$f":"(1+Inputs!V$73)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!W$73)^(W$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!X$73)^(X$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!Y$73)^(Y$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!Z$73)^(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},null,{"$f":"T360*(1+V359)","v":1.0377334074799749},{"$f":"V360*(1+W359)","v":1.0636767426669742},1.0902686612336485,1.1175253777644896,1.1454635122086017]
[]
[null,"Inflation on Asset Base"]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T417*T$359)","v":-6.8960595932694488E-18},0,{"$f":"(U417*V$359)","v":0},{"$f":"(W417*W$359)","v":0},0,0,0]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"(U418*V$359)","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.3031785622200381E-2,0,0.12842239945619371,0.13163295944259856,0.13492378342866351,0.13829687801438009,0.14175429996473959]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-4.2107425123926031E-3,0,-9.8145612681065676E-3,-1.2592696844450676E-2,-1.5503605098819423E-2,-1.8552188330378826E-2,-2.1743510970329432E-2]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.3875465572417569E-19,0,1.0784136522316118E-18,1.0658963509110661E-18,1.0520791759918485E-18,1.0369049571073507E-18,1.020314477793633E-18]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-4.0945353835037352E-19,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.17390021629190924,0,0.3411857433658802,0.32281420333848665,0.3033108452201197,0.28263056031874789,0.2607266918940449]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-7.3202074791757353E-19,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-2.0688178779808346E-18,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$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":0.23272125940171701},{"$f":"SUM(U363:U376)","v":0},0.45979358155396732,0.44185446593663452,0.42273102354996378,0.40237525000274915,0.38073748088845505]
[]
[null,"Nominal  Depreciation"]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T229*T$360","v":-5.6200757190584769E-16},{"$f":"U229*V$360","v":0},{"$f":"V229*V$360","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.9419932578369824E-2,5.0655430892829069E-2,5.0655430892829069E-2,0.10384363333029958,0.10643972416355708,0.10910071726764599,0.11182823519933713]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.7029546587972546E-19,7.8955285252671869E-19,7.8955285252671879E-19,1.6185833476797732E-18,1.6590479313717674E-18,1.7005241296560613E-18,1.7430372328974626E-18]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-3.3369199581909707E-17,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.52490114363981755,0.53802367223081293,0.53802367223081293,1.1029485280731666,1.1305222412749956,1.1587852973068704,1.187754929739542]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-5.9657431545891161E-17,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.6860227157175433E-16,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$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,{"$f":"SUM(T381:T394)","v":0.5743210762181864},{"$f":"SUM(U381:U394)","v":0.58867910312364202},0.58867910312364202,1.2067921614034662,1.2369619654385526,1.2678860145745163,1.2995831649388792]
[]
[null,"Nominal  Depreciation per tariff variaton"]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E27","v":0},{"$f":"E561","v":0},{"$f":"F561","v":0},-3.8319952428441953E-2,-7.6639904856883906E-2,-0.11495985728532586,-0.11495985728532586,-0.11495985728532586,-0.11495985728532586,-0.11495985728532586,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,0,0,{"$f":"V561","v":0},0,0,0]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,5.7185159022302399,5.6378237177092059,5.5571315331881719,5.4604780650756508,5.3638245969631297,5.2671711288506087,5.1705176607380876,5.0738641926255665,5.0738641926255665,5.0738641926255665,5.0738641926255665,5.0738641926255665,5.0738641926255665,5.1368959782477672,5.1368959782477672,5.2653183777039612,5.3969513371465601,5.5318751205752239,5.6701719985896037]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0.1097301631242477,0.10962648895689711,0.10952281478954652,0.10769225083468655,0.10586168687982657,0.10403112292496659,0.10220055897010662,0.10036999501524664,5.1556464943163488E-2,-4.6070595201002817E-2,-0.14369765534516912,-0.24132471548933543,-0.33895177563350171,-0.39258245072426412,-0.44323788161709321,-0.50370787377802884,-0.62014420395277914,-0.74208753321515564,-0.86974043881318042]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,-6.0931664013124609E-2,-0.12186332802624922,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,8.4181798356784601E-3,-2.6278646587997445E-3,-1.3673909153277949E-2,-1.3673909153277949E-2,-1.3673909153277949E-2,-1.3673909153277949E-2,-1.3673909153277949E-2,4.3368086899420177E-17,4.3368086899420177E-17,4.3368086899420177E-17,4.3368086899420177E-17,4.3368086899420177E-17,4.3368086899420177E-17,4.3136546089264626E-17,4.2346993236737906E-17,4.2635854036442798E-17,4.2083167039674092E-17,4.1476198284294176E-17,4.0812579111745464E-17]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,-3.6957501039689501E-9,-7.3915002079379002E-9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,0,0,-3.8830342899626833E-3,-7.7660685799253665E-3,-1.164910286988805E-2,-1.164910286988805E-2,-1.164910286988805E-2,-1.164910286988805E-2,-1.164910286988805E-2,-3.2959746043559335E-17,-3.2959746043559335E-17,-3.2959746043559335E-17,-3.2959746043559335E-17,-3.2959746043559335E-17,-3.2959746043559335E-17,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,24.593415957487224,24.134252980208942,23.675090002930659,22.672986845540038,21.670883688149416,20.668780530758795,19.666677373368174,18.664574215977552,18.146113821089287,17.109193031312756,16.072272241536226,15.035351451759695,13.998430661983164,13.647429734635256,13.109406062404444,12.912568133539512,12.132433808804832,11.305222412749956,10.429067675761834]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,0,0,0,-0.29559918092681792,-0.59814987054297752,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0.49077651346752149,0.49077651346752149,0.49077651346752149,0.39262121077401718,0.29446590808051287,0.19631060538700856,9.8155302693504268E-2,-2.7755575615628914E-17,-5.8925410797973583E-17,-5.8925410797973583E-17,-5.8925410797973583E-17,-5.8925410797973583E-17,-5.8925410797973583E-17,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,0,0,0,2.3337964604043377,2.3337964604043377,2.3337964604043377,1.8670371683234701,1.4002778762426025,0.93351858416173483,0.46675929208086725,-1.6653345369377348E-16,-1.6653345369377348E-16,-1.6653345369377348E-16,-1.6653345369377348E-16,-1.6653345369377348E-16,-1.6653345369377348E-16,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$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},0,0,32.855919341195154,31.89922911669057,32.026034455471745,{"$f":"SUM(K417:K431)","v":30.360532671239369},28.695030887006997,27.029529102774621,25.364027318542249,23.838808403618366,23.271534478658015,22.136986628737318,21.002438778816622,19.867890928895925,18.733343078975228,{"$f":"SUM(U417:U431)","v":18.391743262158759},{"$f":"SUM(V417:V431)","v":17.803064159035117},{"$f":"SUM(W417:W431)","v":17.674178637465445},{"$f":"SUM(X417:X431)","v":16.909240941998611},16.095010000110022,15.229499235538256]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2002"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,5.7992080867512739,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0.10983383729159829,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,1.9464224330156665E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$m",null,0,0,25.052578934765506,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,0,0,6.9515086893416648E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0.49077651346752149,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,0,0,2.3337964604043377,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$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},0,33.812609565699738,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T435:T449)","v":0},0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2002"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E229,E381+E399-E363)","v":0},0,3.8319952428441953E-2,3.8319952428441953E-2,3.8319952428441953E-2,0,0,0,0,0,0,0,0,0,0,-5.5511151231257827E-16,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E231,E383+E401-E365)","v":0},0,8.0692184521034396E-2,8.0692184521034396E-2,8.0692184521034396E-2,9.6653468112521235E-2,9.6653468112521235E-2,9.6653468112521235E-2,9.6653468112521235E-2,9.6653468112521235E-2,0,0,0,0,0,-6.3031785622200381E-2,0,-0.12842239945619371,-0.13163295944259856,-0.13492378342866351,-0.13829687801438009,-0.14175429996473959]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E232,E384+E402-E366)","v":0},0,1.0367416735059295E-4,1.0367416735059295E-4,1.0367416735059295E-4,1.8305639548599716E-3,1.8305639548599716E-3,1.8305639548599716E-3,1.8305639548599716E-3,1.8305639548599716E-3,4.8813530072083153E-2,9.7627060144166306E-2,9.7627060144166306E-2,9.7627060144166292E-2,9.7627060144166292E-2,5.3630675090762428E-2,5.0655430892829069E-2,6.046999216093564E-2,0.11643633017475026,0.12194332926237651,0.12765290559802481,0.13357174616966655]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E233,E385+E403-E367)","v":0},0,6.0931664013124609E-2,6.0931664013124609E-2,6.0931664013124609E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E234,E386+E404-E368)","v":0},0,1.1046044494478205E-2,1.1046044494478205E-2,1.1046044494478205E-2,0,0,0,0,0,0,0,0,0,0,2.3154081015554977E-19,7.8955285252671869E-19,-2.88860799704893E-19,5.5268699676870704E-19,6.0696875537991887E-19,6.6361917254871064E-19,7.227227551038296E-19]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E235,E387+E405-E369)","v":0},0,3.6957501039689501E-9,3.6957501039689501E-9,3.6957501039689501E-9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E236,E388+E406-E370)","v":0},0,3.8830342899626833E-3,3.8830342899626833E-3,3.8830342899626833E-3,0,0,0,0,0,0,0,0,0,0,-3.2959746043559335E-17,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E237,E389+E407-E371)","v":0},0,0.45916297727828398,0.45916297727828398,0.45916297727828398,1.0021031573906203,1.0021031573906203,1.0021031573906203,1.0021031573906203,1.0021031573906203,0.51846039488826512,1.0369207897765302,1.0369207897765302,1.0369207897765302,1.0369207897765302,0.35100092734790833,0.53802367223081293,0.19683792886493273,0.78013432473467992,0.82721139605487592,0.87615473698812252,0.92702823784549704]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E238,E390+E408-E372)","v":0},0,0.30255068961615961,0.30255068961615961,0.30255068961615961,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E240,E392+E410-E374)","v":0},0,0,0,0,9.8155302693504295E-2,9.8155302693504295E-2,9.8155302693504295E-2,9.8155302693504295E-2,9.8155302693504295E-2,3.116983518234467E-17,0,0,0,0,-5.8925410797973583E-17,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E241,E393+E411-E375)","v":0},0,0,0,0,0.46675929208086758,0.46675929208086758,0.46675929208086758,0.46675929208086758,0.46675929208086742,0,0,0,0,0,-1.6653345369377348E-16,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$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,{"$f":"SUM(E453:E467)","v":0},0,0.95669022450458607,0.95669022450458607,0.95669022450458607,1.6655017842323734,1.6655017842323734,1.6655017842323734,1.6655017842323734,1.6655017842323732,0.56727392496034823,1.1345478499206965,1.1345478499206965,1.1345478499206965,1.1345478499206965,0.34159981681646956,{"$f":"SUM(U453:U467)","v":0.58867910312364202},{"$f":"SUM(V453:V467)","v":0.12888552156967464},{"$f":"SUM(W453:W467)","v":0.76493769546683166},{"$f":"SUM(X453:X467)","v":0.81423094188858891},{"$f":"SUM(Y453:Y467)","v":0.86551076457176723},0.91884568405042399]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2002"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E117,E283)","v":0},0,0,0,0,0,0,0,0,-0.1149598572853253,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E121,E287)","v":0},0,0,0,-0.18279499203937383,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E122,E288)","v":0},0,0,0,0,0,0,0,0,-1.3673909153277992E-2,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E123,E289)","v":0},0,0,0,-1.108725031190685E-8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E124,E290)","v":0},0,0,0,0,0,0,0,0,-1.1649102869888017E-2,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E126,E292)","v":0},0,0,0,-0.90070056015913713,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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,{"$f":"SUM(E507:E521)","v":0},0,0,0,-1.0834955632857612,0,0,0,0,-0.14028286930849132,0,0,0,0,0,{"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E417+E435-E453-E471-E489-E507+E525-E543","v":0},0,-3.8319952428441953E-2,-7.6639904856883906E-2,-0.11495985728532586,-0.11495985728532586,-0.11495985728532586,-0.11495985728532586,-0.11495985728532586,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,5.7185159022302399,5.6378237177092059,5.5571315331881719,5.4604780650756508,5.3638245969631297,5.2671711288506087,5.1705176607380876,5.0738641926255665,5.0738641926255665,5.0738641926255665,5.0738641926255665,5.0738641926255665,5.0738641926255665,5.1368959782477672,5.1368959782477672,5.2653183777039612,5.3969513371465601,5.5318751205752239,5.6701719985896037,5.8119262985543436]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0.1097301631242477,0.10962648895689711,0.10952281478954652,0.10769225083468655,0.10586168687982657,0.10403112292496659,0.10220055897010662,0.10036999501524664,5.1556464943163488E-2,-4.6070595201002817E-2,-0.14369765534516912,-0.24132471548933543,-0.33895177563350171,-0.39258245072426412,-0.44323788161709321,-0.50370787377802884,-0.62014420395277914,-0.74208753321515564,-0.86974043881318042,-1.003312184982847]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,-6.0931664013124609E-2,-0.12186332802624922,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,8.4181798356784601E-3,-2.6278646587997445E-3,-1.3673909153277949E-2,-1.3673909153277949E-2,-1.3673909153277949E-2,-1.3673909153277949E-2,-1.3673909153277949E-2,4.3368086899420177E-17,4.3368086899420177E-17,4.3368086899420177E-17,4.3368086899420177E-17,4.3368086899420177E-17,4.3368086899420177E-17,4.3136546089264626E-17,4.2346993236737906E-17,4.2635854036442798E-17,4.2083167039674092E-17,4.1476198284294176E-17,4.0812579111745464E-17,4.0089856356641634E-17]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,-3.6957501039689501E-9,-7.3915002079379002E-9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"E424+E442-E460-E478-E496-E514+E532-E550","v":0},0,-3.8830342899626833E-3,-7.7660685799253665E-3,-1.164910286988805E-2,-1.164910286988805E-2,-1.164910286988805E-2,-1.164910286988805E-2,-1.164910286988805E-2,-3.2959746043559335E-17,-3.2959746043559335E-17,-3.2959746043559335E-17,-3.2959746043559335E-17,-3.2959746043559335E-17,-3.2959746043559335E-17,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,24.593415957487224,24.134252980208942,23.675090002930659,22.672986845540038,21.670883688149416,20.668780530758795,19.666677373368174,18.664574215977552,18.146113821089287,17.109193031312756,16.072272241536226,15.035351451759695,13.998430661983164,13.647429734635256,13.109406062404444,12.912568133539512,12.132433808804832,11.305222412749956,10.429067675761834,9.5020394379163378]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,0,0,-0.29559918092681792,-0.59814987054297752,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0.49077651346752149,0.49077651346752149,0.49077651346752149,0.39262121077401718,0.29446590808051287,0.19631060538700856,9.8155302693504268E-2,-2.7755575615628914E-17,-5.8925410797973583E-17,-5.8925410797973583E-17,-5.8925410797973583E-17,-5.8925410797973583E-17,-5.8925410797973583E-17,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,0,0,2.3337964604043377,2.3337964604043377,2.3337964604043377,1.8670371683234701,1.4002778762426025,0.93351858416173483,0.46675929208086725,-1.6653345369377348E-16,-1.6653345369377348E-16,-1.6653345369377348E-16,-1.6653345369377348E-16,-1.6653345369377348E-16,-1.6653345369377348E-16,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$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},{"$f":"SUM(F561:F575)","v":0},32.855919341195154,31.89922911669057,32.026034455471745,30.360532671239369,28.695030887006997,27.029529102774621,25.364027318542249,23.838808403618366,23.271534478658015,22.136986628737318,21.002438778816622,19.867890928895925,18.733343078975228,18.391743262158759,17.803064159035117,17.674178637465445,16.909240941998611,16.095010000110022,15.229499235538256,14.310653551487835]
[]
[null,"check",{"$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E27","v":0},{"$f":"E727","v":0},{"$f":"F727","v":0},-3.8319952428441953E-2,-7.6639904856883906E-2,-0.11495985728532586,-0.11495985728532586,-0.11495985728532586,-0.11495985728532586,-0.11495985728532586,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,0,0,{"$f":"V727","v":0},0,0,0]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,5.7185159022302399,5.6378237177092059,5.5571315331881719,5.4604780650756508,5.3638245969631297,5.2671711288506087,5.1705176607380876,5.0738641926255665,5.0738641926255665,5.0738641926255665,5.0738641926255665,5.0738641926255665,5.0738641926255665,5.1368959782477672,5.1368959782477672,5.2653183777039612,5.3969513371465601,5.5318751205752239,5.6701719985896037]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0.1097301631242477,0.10962648895689711,0.10952281478954652,0.10769225083468655,0.10586168687982657,0.10403112292496659,0.10220055897010662,0.10036999501524664,5.1556464943163488E-2,-4.6070595201002817E-2,-0.14369765534516912,-0.24132471548933543,-0.33895177563350171,-0.39258245072426412,-0.44323788161709321,-0.50370787377802884,-0.62014420395277914,-0.74208753321515564,-0.86974043881318042]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,-6.0931664013124609E-2,-0.12186332802624922,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,8.4181798356784601E-3,-2.6278646587997445E-3,-1.3673909153277949E-2,-1.3673909153277949E-2,-1.3673909153277949E-2,-1.3673909153277949E-2,-1.3673909153277949E-2,4.3368086899420177E-17,4.3368086899420177E-17,4.3368086899420177E-17,4.3368086899420177E-17,4.3368086899420177E-17,4.3368086899420177E-17,4.3136546089264626E-17,4.2346993236737906E-17,4.2635854036442798E-17,4.2083167039674092E-17,4.1476198284294176E-17,4.0812579111745464E-17]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,-3.6957501039689501E-9,-7.3915002079379002E-9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,0,0,-3.8830342899626833E-3,-7.7660685799253665E-3,-1.164910286988805E-2,-1.164910286988805E-2,-1.164910286988805E-2,-1.164910286988805E-2,-1.164910286988805E-2,-3.2959746043559335E-17,-3.2959746043559335E-17,-3.2959746043559335E-17,-3.2959746043559335E-17,-3.2959746043559335E-17,-3.2959746043559335E-17,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,24.593415957487224,24.134252980208942,23.675090002930659,22.672986845540038,21.670883688149416,20.668780530758795,19.666677373368174,18.664574215977552,18.146113821089287,17.109193031312756,16.072272241536226,15.035351451759695,13.998430661983164,13.647429734635256,13.109406062404444,12.912568133539512,12.132433808804832,11.305222412749956,10.429067675761834]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,0,0,0,-0.29559918092681792,-0.59814987054297752,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0.49077651346752149,0.49077651346752149,0.49077651346752149,0.39262121077401718,0.29446590808051287,0.19631060538700856,9.8155302693504268E-2,-2.7755575615628914E-17,-5.8925410797973583E-17,-5.8925410797973583E-17,-5.8925410797973583E-17,-5.8925410797973583E-17,-5.8925410797973583E-17,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,0,0,0,2.3337964604043377,2.3337964604043377,2.3337964604043377,1.8670371683234701,1.4002778762426025,0.93351858416173483,0.46675929208086725,-1.6653345369377348E-16,-1.6653345369377348E-16,-1.6653345369377348E-16,-1.6653345369377348E-16,-1.6653345369377348E-16,-1.6653345369377348E-16,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$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},0,0,32.855919341195154,31.89922911669057,32.026034455471745,{"$f":"SUM(K583:K597)","v":30.360532671239369},28.695030887006997,27.029529102774621,25.364027318542249,23.838808403618366,23.271534478658015,22.136986628737318,21.002438778816622,19.867890928895925,18.733343078975228,18.391743262158759,17.803064159035117,17.674178637465445,16.909240941998611,16.095010000110022,15.229499235538256]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2002"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E213,IF(E$580=CCA,E437,E47))","v":0},0,5.7992080867512739,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E214,IF(E$580=CCA,E438,E48))","v":0},0,0.10983383729159829,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E216,IF(E$580=CCA,E440,E50))","v":0},0,1.9464224330156665E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E219,IF(E$580=CCA,E443,E53))","v":0},0,25.052578934765506,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E220,IF(E$580=CCA,E444,E54))","v":0},0,6.9515086893416648E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E222,IF(E$580=CCA,E446,E56))","v":0},0,0.49077651346752149,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E223,IF(E$580=CCA,E447,E57))","v":0},0,2.3337964604043377,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$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},33.812609565699738,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2002"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E229,IF(E$580=CCA,E453,IF(E583>0,(IF(E9>0.5,E583/E9*E$6,E583)),E583)))","v":0},0,3.8319952428441953E-2,3.8319952428441953E-2,3.8319952428441953E-2,0,0,0,0,0,0,0,0,0,0,-5.5511151231257827E-16,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E231,IF(E$580=CCA,E455,IF(E585>0,(IF(E11>0.5,E585/E11*E$6,E585)),E585)))","v":0},0,8.0692184521034396E-2,8.0692184521034396E-2,8.0692184521034396E-2,9.6653468112521235E-2,9.6653468112521235E-2,9.6653468112521235E-2,9.6653468112521235E-2,9.6653468112521235E-2,0,0,0,0,0,-6.3031785622200381E-2,0,-0.12842239945619371,-0.13163295944259856,-0.13492378342866351,-0.13829687801438009,-0.14175429996473959]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E232,IF(E$580=CCA,E456,IF(E586>0,(IF(E12>0.5,E586/E12*E$6,E586)),E586)))","v":0},0,1.0367416735059295E-4,1.0367416735059295E-4,1.0367416735059295E-4,1.8305639548599716E-3,1.8305639548599716E-3,1.8305639548599716E-3,1.8305639548599716E-3,1.8305639548599716E-3,4.8813530072083153E-2,9.7627060144166306E-2,9.7627060144166306E-2,9.7627060144166292E-2,9.7627060144166292E-2,5.3630675090762428E-2,5.0655430892829069E-2,6.046999216093564E-2,0.11643633017475026,0.12194332926237651,0.12765290559802481,0.13357174616966655]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E233,IF(E$580=CCA,E457,IF(E587>0,(IF(E13>0.5,E587/E13*E$6,E587)),E587)))","v":0},0,6.0931664013124609E-2,6.0931664013124609E-2,6.0931664013124609E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E234,IF(E$580=CCA,E458,IF(E588>0,(IF(E14>0.5,E588/E14*E$6,E588)),E588)))","v":0},0,1.1046044494478205E-2,1.1046044494478205E-2,1.1046044494478205E-2,0,0,0,0,0,0,0,0,0,0,2.3154081015554977E-19,7.8955285252671869E-19,-2.88860799704893E-19,5.5268699676870704E-19,6.0696875537991887E-19,6.6361917254871064E-19,7.227227551038296E-19]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E235,IF(E$580=CCA,E459,IF(E589>0,(IF(E15>0.5,E589/E15*E$6,E589)),E589)))","v":0},0,3.6957501039689501E-9,3.6957501039689501E-9,3.6957501039689501E-9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E236,IF(E$580=CCA,E460,IF(E590>0,(IF(E16>0.5,E590/E16*E$6,E590)),E590)))","v":0},0,3.8830342899626833E-3,3.8830342899626833E-3,3.8830342899626833E-3,0,0,0,0,0,0,0,0,0,0,-3.2959746043559335E-17,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E237,IF(E$580=CCA,E461,IF(E591>0,(IF(E17>0.5,E591/E17*E$6,E591)),E591)))","v":0},0,0.45916297727828398,0.45916297727828398,0.45916297727828398,1.0021031573906203,1.0021031573906203,1.0021031573906203,1.0021031573906203,1.0021031573906203,0.51846039488826512,1.0369207897765302,1.0369207897765302,1.0369207897765302,1.0369207897765302,0.35100092734790833,0.53802367223081293,0.19683792886493273,0.78013432473467992,0.82721139605487592,0.87615473698812252,0.92702823784549704]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E238,IF(E$580=CCA,E462,IF(E592>0,(IF(E18>0.5,E592/E18*E$6,E592)),E592)))","v":0},0,0.30255068961615961,0.30255068961615961,0.30255068961615961,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E240,IF(E$580=CCA,E464,IF(E594>0,(IF(E20>0.5,E594/E20*E$6,E594)),E594)))","v":0},0,0,0,0,9.8155302693504295E-2,9.8155302693504295E-2,9.8155302693504295E-2,9.8155302693504295E-2,9.8155302693504295E-2,3.116983518234467E-17,0,0,0,0,-5.8925410797973583E-17,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E241,IF(E$580=CCA,E465,IF(E595>0,(IF(E21>0.5,E595/E21*E$6,E595)),E595)))","v":0},0,0,0,0,0.46675929208086758,0.46675929208086758,0.46675929208086758,0.46675929208086758,0.46675929208086742,0,0,0,0,0,-1.6653345369377348E-16,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$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,{"$f":"SUM(E619:E633)","v":0},0,0.95669022450458607,0.95669022450458607,0.95669022450458607,1.6655017842323734,1.6655017842323734,1.6655017842323734,1.6655017842323734,1.6655017842323732,0.56727392496034823,1.1345478499206965,1.1345478499206965,1.1345478499206965,1.1345478499206965,0.34159981681646956,{"$f":"SUM(U619:U633)","v":0.58867910312364202},0.12888552156967464,0.76493769546683166,0.81423094188858891,0.86551076457176723,0.91884568405042399]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2002"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E117,E283)","v":0},0,0,0,0,0,0,0,0,-0.1149598572853253,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E121,E287)","v":0},0,0,0,-0.18279499203937383,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E122,E288)","v":0},0,0,0,0,0,0,0,0,-1.3673909153277992E-2,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E123,E289)","v":0},0,0,0,-1.108725031190685E-8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E124,E290)","v":0},0,0,0,0,0,0,0,0,-1.1649102869888017E-2,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E126,E292)","v":0},0,0,0,-0.90070056015913713,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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,{"$f":"SUM(E673:E687)","v":0},0,0,0,-1.0834955632857612,0,0,0,0,-0.14028286930849132,0,0,0,0,0,{"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E583+E601-E619-E637-E655-E673+E691-E709","v":0},0,-3.8319952428441953E-2,-7.6639904856883906E-2,-0.11495985728532586,-0.11495985728532586,-0.11495985728532586,-0.11495985728532586,-0.11495985728532586,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,{"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,5.7185159022302399,5.6378237177092059,5.5571315331881719,5.4604780650756508,5.3638245969631297,5.2671711288506087,5.1705176607380876,5.0738641926255665,5.0738641926255665,5.0738641926255665,5.0738641926255665,5.0738641926255665,5.0738641926255665,5.1368959782477672,5.1368959782477672,5.2653183777039612,5.3969513371465601,5.5318751205752239,5.6701719985896037,5.8119262985543436]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0.1097301631242477,0.10962648895689711,0.10952281478954652,0.10769225083468655,0.10586168687982657,0.10403112292496659,0.10220055897010662,0.10036999501524664,5.1556464943163488E-2,-4.6070595201002817E-2,-0.14369765534516912,-0.24132471548933543,-0.33895177563350171,-0.39258245072426412,-0.44323788161709321,-0.50370787377802884,-0.62014420395277914,-0.74208753321515564,-0.86974043881318042,-1.003312184982847]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,-6.0931664013124609E-2,-0.12186332802624922,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,8.4181798356784601E-3,-2.6278646587997445E-3,-1.3673909153277949E-2,-1.3673909153277949E-2,-1.3673909153277949E-2,-1.3673909153277949E-2,-1.3673909153277949E-2,4.3368086899420177E-17,4.3368086899420177E-17,4.3368086899420177E-17,4.3368086899420177E-17,4.3368086899420177E-17,4.3368086899420177E-17,4.3136546089264626E-17,4.2346993236737906E-17,4.2635854036442798E-17,4.2083167039674092E-17,4.1476198284294176E-17,4.0812579111745464E-17,4.0089856356641634E-17]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,-3.6957501039689501E-9,-7.3915002079379002E-9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,0,-3.8830342899626833E-3,-7.7660685799253665E-3,-1.164910286988805E-2,-1.164910286988805E-2,-1.164910286988805E-2,-1.164910286988805E-2,-1.164910286988805E-2,-3.2959746043559335E-17,-3.2959746043559335E-17,-3.2959746043559335E-17,-3.2959746043559335E-17,-3.2959746043559335E-17,-3.2959746043559335E-17,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,24.593415957487224,24.134252980208942,23.675090002930659,22.672986845540038,21.670883688149416,20.668780530758795,19.666677373368174,18.664574215977552,18.146113821089287,17.109193031312756,16.072272241536226,15.035351451759695,13.998430661983164,13.647429734635256,13.109406062404444,12.912568133539512,12.132433808804832,11.305222412749956,10.429067675761834,9.5020394379163378]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,0,0,-0.29559918092681792,-0.59814987054297752,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0.49077651346752149,0.49077651346752149,0.49077651346752149,0.39262121077401718,0.29446590808051287,0.19631060538700856,9.8155302693504268E-2,-2.7755575615628914E-17,-5.8925410797973583E-17,-5.8925410797973583E-17,-5.8925410797973583E-17,-5.8925410797973583E-17,-5.8925410797973583E-17,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,0,0,2.3337964604043377,2.3337964604043377,2.3337964604043377,1.8670371683234701,1.4002778762426025,0.93351858416173483,0.46675929208086725,-1.6653345369377348E-16,-1.6653345369377348E-16,-1.6653345369377348E-16,-1.6653345369377348E-16,-1.6653345369377348E-16,-1.6653345369377348E-16,0,0,0,0,{"$f":"X595+X613-X631-X649-X667-X685+X703-X721","v":0},0,0]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$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},{"$f":"SUM(F727:F741)","v":0},32.855919341195154,31.89922911669057,32.026034455471745,30.360532671239369,28.695030887006997,27.029529102774621,25.364027318542249,23.838808403618366,23.271534478658015,22.136986628737318,21.002438778816622,19.867890928895925,18.733343078975228,18.391743262158759,17.803064159035117,17.674178637465445,16.909240941998611,16.095010000110022,15.229499235538256,14.310653551487835]
[]
[null,"check",{"$f":"SUM(E744:Z744)","v":0},null,{"$f":"F598-E742","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"sum of closing balance checks",{"$f":"SUM(E746:Z746)","v":0},null,{"$f":"SUM(E188,E354,E578,E744)","v":0},{"$f":"SUM(F188,F354,F578,F744)","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},0,0,32.855919341195154,31.89922911669057,32.026034455471745,30.360532671239369,28.695030887006997,27.029529102774621,25.364027318542249,23.838808403618366,23.271534478658015,22.136986628737318,21.002438778816622,19.867890928895925,18.733343078975228,18.166069154014881,17.598795229054531,17.031521304094184,15.896973454173487,14.76242560425279,13.627877754332093]
[null,{"$f":"B190","v":"Real"},null,null,{"$f":"E208","v":0},0,0,32.855919341195154,31.89922911669057,32.026034455471745,30.360532671239369,28.695030887006997,27.029529102774621,25.364027318542249,23.838808403618366,23.271534478658015,22.136986628737318,21.002438778816622,19.867890928895925,18.733343078975228,18.166069154014881,17.598795229054531,17.031521304094184,15.896973454173487,14.76242560425279,13.627877754332093]
[null,{"$f":"B356","v":"CCA"},null,null,{"$f":"E432","v":0},0,0,32.855919341195154,31.89922911669057,32.026034455471745,30.360532671239369,28.695030887006997,27.029529102774621,25.364027318542249,23.838808403618366,23.271534478658015,22.136986628737318,21.002438778816622,19.867890928895925,18.733343078975228,18.391743262158759,17.803064159035117,17.674178637465445,16.909240941998611,16.095010000110022,15.229499235538256]
[null,{"$f":"B580","v":"Transition method"},null,null,{"$f":"E598","v":0},0,0,32.855919341195154,31.89922911669057,32.026034455471745,30.360532671239369,28.695030887006997,27.029529102774621,25.364027318542249,23.838808403618366,23.271534478658015,22.136986628737318,21.002438778816622,19.867890928895925,18.733343078975228,18.391743262158759,17.803064159035117,17.674178637465445,16.909240941998611,16.095010000110022,15.229499235538256]

{"sheet":"2003","index":18,"n_rows":752,"n_cols":26,"rows_kept":752,"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":"Actual"},{"$f":"Inputs!T3","v":"Forecast"},{"$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$307","v":"High pressure mains - steel"},null,null,null,null,null,null,{"$f":"Inputs!E505","v":80},{"$f":"(I9>=1)*(I9-I$6)","v":79},78,77,76,75,74,73.5,72.5,71.5,70.5,69.5,69,68.5,68,67,66,{"$f":"(Y9>=1)*(Y9-Y$6)","v":65}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},null,null,null,null,null,null,{"$f":"Inputs!E506","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$309","v":"Medium pressure mains"},null,null,null,null,null,null,{"$f":"Inputs!E507","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$310","v":"Medium/low pressure mains"},null,null,null,null,null,null,{"$f":"Inputs!E508","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$311","v":"Low pressure mains"},null,null,null,null,null,null,{"$f":"Inputs!E509","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$312","v":"Regulators"},null,null,null,null,null,null,{"$f":"Inputs!E510","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$313","v":"Secondary gate stations"},null,null,null,null,null,null,{"$f":"Inputs!E511","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$314","v":"Buildings"},null,null,null,null,null,null,{"$f":"Inputs!E512","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$315","v":"Meter and services pipes"},null,null,null,null,null,null,{"$f":"Inputs!E513","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$316","v":"Equipment and vehicles"},null,null,null,null,null,null,{"$f":"Inputs!E514","v":10},9,8,7,6,5,4,3.5,2.5,1.5,0.5,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},null,null,null,null,null,null,{"$f":"Inputs!E515","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},null,null,null,null,null,null,{"$f":"Inputs!E516","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},null,null,null,null,null,null,{"$f":"Inputs!E517","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$320","v":"Land"},null,null,null,null,null,null,{"$f":"Inputs!E518","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$307","v":"High pressure mains - steel"},"$m",null,null,{"$f":"E171","v":0},0,0,-3.2947229007521159E-2,-6.5894458015042318E-2,-6.5894458015042318E-2,-6.5894458015042318E-2,-6.5894458015042318E-2,-6.5894458015042318E-2,-1.3877787807814457E-17,-1.3877787807814457E-17,-1.3877787807814457E-17,-1.3877787807814457E-17,-1.3877787807814457E-17,-1.3877787807814457E-17,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,null,0,0,0,9.0692427318703643,9.0208575642246132,8.8688970992326777,8.7169366342407422,8.5649761692488067,8.4130157042568712,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,0,0,0,-1.543117687895004E-4,-3.0862353757900079E-4,-3.0862353757900079E-4,-3.0862353757900079E-4,-3.0862353757900079E-4,-3.0862353757900079E-4,8.2610552392649357,8.1845639870495202,8.0315814826186873,7.8785989781878554,7.7256164737570234,7.5726339693261915,7.4961427171107751,7.4196514648953587,7.3431602126799422,7.1901777082491103,7.0371952038182783,6.8842126993874464]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,0,0,0,-6.2182712793598272E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,0,0,0,-9.5415756252772866E-3,-1.9083151250554573E-2,-1.9083151250554573E-2,-1.9083151250554573E-2,-1.9083151250554573E-2,-1.9083151250554573E-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$313","v":"Secondary gate stations"},"$m",null,null,0,0,0,-3.6056098471954423E-9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,0,0,0,{"$f":"H178","v":-3.864092659279934E-3},-7.728185318559868E-3,-7.728185318559868E-3,-7.728185318559868E-3,-7.728185318559868E-3,-7.728185318559868E-3,3.4694469519536142E-18,3.4694469519536142E-18,3.4694469519536142E-18,3.4694469519536142E-18,3.4694469519536142E-18,3.4694469519536142E-18,3.4106427663272819E-18,3.3518385807009496E-18,3.2930343950746173E-18,3.1754260238219524E-18,{"$f":"X178","v":3.0578176525692874E-18},2.9402092813166224E-18]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,{"$f":"E179","v":0},0,0,23.255886118530825,22.811271644459818,21.863251620755744,20.915231597051669,19.967211573347594,19.019191549643519,18.071171525939445,17.595614380519986,16.644500089681067,15.693385798842147,14.742271508003228,13.791157217164308,13.31560007174485,12.840042926325392,12.364485780905932,11.413371490067014,10.462257199228096,9.5111429083891785]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,0,0,0,-8.9880352573530997E-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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$m",null,null,0,0,0,0.45263807741926765,0.45263807741926765,0.36211046193541407,0.2715828464515605,0.18105523096770695,9.0527615483853408E-2,-6.597467947235654E-17,-6.597467947235654E-17,-6.597467947235654E-17,-6.597467947235654E-17,-6.597467947235654E-17,-6.597467947235654E-17,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,0,0,0,4.0766767190020223,4.0766767190020223,3.2613413752016176,2.4460060314012129,1.6306706876008081,0.81533534380040351,-4.0311809504947349E-16,-4.0311809504947349E-16,-4.0311809504947349E-16,-4.0311809504947349E-16,-4.0311809504947349E-16,-4.0311809504947349E-16,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$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},0,0,36.655873368788875,36.268429586983984,34.262586139003716,32.256742691023447,30.250899243043179,28.24505579506291,26.332226765204382,25.780178367569505,24.676081572299754,23.571984777030003,22.467887981760249,21.363791186490499,20.811742788855625,20.259694391220751,19.707645993585874,18.603549198316124,17.499452403046377,16.395355607776626]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2003"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,null,null,null,{"$f":"Inputs!H450","v":0}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,{"$f":"Inputs!H451","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,{"$f":"Inputs!H452","v":9.1176278995161155}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,{"$f":"Inputs!H453","v":0}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,null,null,{"$f":"Inputs!H454","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,null,null,{"$f":"Inputs!H455","v":0}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,{"$f":"Inputs!H456","v":0}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,{"$f":"Inputs!H457","v":0}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,{"$f":"Inputs!H458","v":23.700500592601831}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,{"$f":"Inputs!H459","v":0.23440186152069215}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,{"$f":"Inputs!H460","v":0}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,{"$f":"Inputs!H461","v":0.45263807741926765}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,{"$f":"Inputs!H462","v":4.0766767190020223}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,null,null,null,{"$f":"Inputs!H463","v":0}]
[]
[null,"Total Capex","$m",null,{"$f":"SUM(E44:E58)","v":0},0,0,37.581845150059934,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2003"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,null,null,null,{"$f":"Inputs!H831","v":3.2947229007521159E-2},{"$f":"Inputs!I831","v":3.2947229007521159E-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},{"$f":"IF(T27>0,(IF(T9>0.5,T27/T9*T$6,T27)),T27)","v":-1.3877787807814457E-17},0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,{"$f":"Inputs!H832","v":0},{"$f":"Inputs!I832","v":0},{"$f":"Inputs!J832","v":0},{"$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},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,{"$f":"Inputs!H833","v":4.838516764575046E-2},{"$f":"Inputs!I833","v":4.838516764575046E-2},{"$f":"Inputs!J833","v":0.15196046499193525},{"$f":"Inputs!K833","v":0.15196046499193525},{"$f":"Inputs!L833","v":0.15196046499193525},{"$f":"Inputs!M833","v":0.15196046499193525},{"$f":"Inputs!N833","v":0.15196046499193525},{"$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$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,{"$f":"Inputs!H834","v":1.543117687895004E-4},{"$f":"Inputs!I834","v":1.543117687895004E-4},{"$f":"Inputs!J834","v":0},{"$f":"Inputs!K834","v":0},{"$f":"Inputs!L834","v":0},{"$f":"Inputs!M834","v":0},{"$f":"Inputs!N834","v":0},{"$f":"Inputs!O834","v":7.6491252215416111E-2},{"$f":"Inputs!P834","v":0.15298250443083222},{"$f":"Inputs!Q834","v":0.15298250443083222},{"$f":"Inputs!R834","v":0.15298250443083222},{"$f":"Inputs!S834","v":0.15298250443083219},7.649125221541607E-2,7.649125221541607E-2,7.649125221541607E-2,0.15298250443083214,0.15298250443083214,0.15298250443083214,0.15298250443083214]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,null,null,{"$f":"Inputs!H835","v":6.2182712793598272E-2},{"$f":"Inputs!I835","v":6.2182712793598272E-2},{"$f":"Inputs!J835","v":0},{"$f":"Inputs!K835","v":0},{"$f":"Inputs!L835","v":0},{"$f":"Inputs!M835","v":0},{"$f":"Inputs!N835","v":0},{"$f":"Inputs!O835","v":0},{"$f":"Inputs!P835","v":0},{"$f":"Inputs!Q835","v":0},{"$f":"Inputs!R835","v":0},{"$f":"Inputs!S835","v":0},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,null,null,{"$f":"Inputs!H836","v":9.5415756252772866E-3},{"$f":"Inputs!I836","v":9.5415756252772866E-3},{"$f":"Inputs!J836","v":0},{"$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},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$313","v":"Secondary gate stations"},"$m",null,null,null,null,{"$f":"Inputs!H837","v":3.6056098471954423E-9},{"$f":"Inputs!I837","v":3.6056098471954423E-9},{"$f":"Inputs!J837","v":0},{"$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$314","v":"Buildings"},"$m",null,null,null,null,{"$f":"Inputs!H838","v":3.864092659279934E-3},{"$f":"Inputs!I838","v":3.864092659279934E-3},{"$f":"Inputs!J838","v":0},{"$f":"Inputs!K838","v":0},{"$f":"Inputs!L838","v":0},{"$f":"Inputs!M838","v":0},{"$f":"Inputs!N838","v":0},{"$f":"Inputs!O838","v":0},{"$f":"Inputs!P838","v":0},{"$f":"Inputs!Q838","v":0},{"$f":"Inputs!R838","v":0},{"$f":"Inputs!S838","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$315","v":"Meter and services pipes"},"$m",null,null,null,null,{"$f":"Inputs!H839","v":0.44461447407100724},{"$f":"Inputs!I839","v":0.44461447407100724},{"$f":"Inputs!J839","v":0.94802002370407323},{"$f":"Inputs!K839","v":0.94802002370407323},{"$f":"Inputs!L839","v":0.94802002370407323},{"$f":"Inputs!M839","v":0.94802002370407323},{"$f":"Inputs!N839","v":0.94802002370407323},{"$f":"Inputs!O839","v":0.47555714541945937},{"$f":"Inputs!P839","v":0.95111429083891874},{"$f":"Inputs!Q839","v":0.95111429083891874},{"$f":"Inputs!R839","v":0.95111429083891874},{"$f":"Inputs!S839","v":0.95111429083891874},0.47555714541945887,0.47555714541945893,0.47555714541945898,0.95111429083891785,0.95111429083891785,0.95111429083891785,0.95111429083891785]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,{"$f":"Inputs!H840","v":0.32428221409422314},{"$f":"Inputs!I840","v":0.32428221409422314},{"$f":"Inputs!J840","v":0},{"$f":"Inputs!K840","v":0},{"$f":"Inputs!L840","v":0},{"$f":"Inputs!M840","v":0},{"$f":"Inputs!N840","v":0},{"$f":"Inputs!O840","v":0},{"$f":"Inputs!P840","v":0},{"$f":"Inputs!Q840","v":0},{"$f":"Inputs!R840","v":0},{"$f":"Inputs!S840","v":0},-5.5511151231257827E-17,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,{"$f":"Inputs!H841","v":0},{"$f":"Inputs!I841","v":0},{"$f":"Inputs!J841","v":0},{"$f":"Inputs!K841","v":0},{"$f":"Inputs!L841","v":0},{"$f":"Inputs!M841","v":0},{"$f":"Inputs!N841","v":0},{"$f":"Inputs!O841","v":0},{"$f":"Inputs!P841","v":0},{"$f":"Inputs!Q841","v":0},{"$f":"Inputs!R841","v":0},{"$f":"Inputs!S841","v":0},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,{"$f":"Inputs!H842","v":0},{"$f":"Inputs!I842","v":0},{"$f":"Inputs!J842","v":9.0527615483853546E-2},{"$f":"Inputs!K842","v":9.0527615483853546E-2},{"$f":"Inputs!L842","v":9.0527615483853546E-2},{"$f":"Inputs!M842","v":9.0527615483853546E-2},{"$f":"Inputs!N842","v":9.0527615483853505E-2},{"$f":"Inputs!O842","v":0},{"$f":"Inputs!P842","v":0},{"$f":"Inputs!Q842","v":0},{"$f":"Inputs!R842","v":0},{"$f":"Inputs!S842","v":0},-6.597467947235654E-17,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,{"$f":"Inputs!H843","v":0},{"$f":"Inputs!I843","v":0},{"$f":"Inputs!J843","v":0.81533534380040462},{"$f":"Inputs!K843","v":0.81533534380040462},{"$f":"Inputs!L843","v":0.81533534380040462},{"$f":"Inputs!M843","v":0.81533534380040462},{"$f":"Inputs!N843","v":0.81533534380040429},{"$f":"Inputs!O843","v":0},{"$f":"Inputs!P843","v":0},{"$f":"Inputs!Q843","v":0},{"$f":"Inputs!R843","v":0},{"$f":"Inputs!S843","v":0},{"$f":"IF(T39>0,(IF(T21>0.5,T39/T21*T$6,T39)),T39)","v":-4.0311809504947349E-16},0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m"]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E63:E77)","v":0},0,0,0.92597178127105684,0.92597178127105684,2.0058434479802667,2.0058434479802667,2.0058434479802667,2.0058434479802667,2.0058434479802663,0.55204839763487545,1.1040967952697509,1.1040967952697509,1.1040967952697509,1.1040967952697509,0.55204839763487434,0.55204839763487501,0.55204839763487501,1.10409679526975,1.10409679526975,1.10409679526975,1.10409679526975]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2003"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,null,null,null,{"$f":"Inputs!H1458","v":0}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,{"$f":"Inputs!H1459","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,{"$f":"Inputs!H1460","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,{"$f":"Inputs!H1461","v":0}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,null,null,{"$f":"Inputs!H1462","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,null,null,{"$f":"Inputs!H1463","v":0}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,{"$f":"Inputs!H1464","v":0}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,{"$f":"Inputs!H1465","v":0}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,{"$f":"Inputs!H1466","v":0}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,{"$f":"Inputs!H1467","v":0}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,{"$f":"Inputs!H1468","v":0}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,{"$f":"Inputs!H1469","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,{"$f":"Inputs!H1470","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,null,null,null,{"$f":"Inputs!H1471","v":0}]
[]
[null,"Total redundant assets","$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$307","v":"High pressure mains - steel"},"$m",null,null,null,null,{"$f":"Inputs!H1497","v":0}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,{"$f":"Inputs!H1498","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,{"$f":"Inputs!H1499","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,{"$f":"Inputs!H1500","v":0}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,null,null,{"$f":"Inputs!H1501","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,null,null,{"$f":"Inputs!H1502","v":0}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,{"$f":"Inputs!H1503","v":0}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,{"$f":"Inputs!H1504","v":0}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,{"$f":"Inputs!H1505","v":0}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,{"$f":"Inputs!H1506","v":0}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,{"$f":"Inputs!H1507","v":0}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,{"$f":"Inputs!H1508","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,{"$f":"Inputs!H1509","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,null,null,null,{"$f":"Inputs!H1510","v":0}]
[]
[null,"Total asset disposals","$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$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,{"$f":"Inputs!H1279","v":0},null,null,null,null,{"$f":"Inputs!H1319","v":-6.5894458015042304E-2},null,null,null,null,{"$f":"-Inputs!H1340","v":0}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,{"$f":"Inputs!H1280","v":0},null,null,null,null,{"$f":"Inputs!H1320","v":0},null,null,null,null,{"$f":"-Inputs!H1341","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,{"$f":"Inputs!H1281","v":0},null,null,null,null,{"$f":"Inputs!H1321","v":0},null,null,null,null,{"$f":"-Inputs!H1342","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,{"$f":"Inputs!H1282","v":0},null,null,null,null,{"$f":"Inputs!H1322","v":-3.086235375790009E-4},null,null,null,null,{"$f":"-Inputs!H1343","v":0}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,{"$f":"Inputs!H1283","v":-0.12436542558719654},null,null,null,null,{"$f":"Inputs!H1323","v":0},null,null,null,null,{"$f":"-Inputs!H1344","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,null,null,null,{"$f":"Inputs!H1284","v":0},null,null,null,null,{"$f":"Inputs!H1324","v":-1.9083151250554594E-2},null,null,null,null,{"$f":"-Inputs!H1345","v":0}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,{"$f":"Inputs!H1285","v":-7.2112196943908847E-9},null,null,null,null,{"$f":"Inputs!H1325","v":0},null,null,null,null,{"$f":"-Inputs!H1346","v":0}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,{"$f":"Inputs!H1286","v":0},null,null,null,null,{"$f":"Inputs!H1326","v":-7.7281853185598715E-3},null,null,null,null,{"$f":"-Inputs!H1347","v":0}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,{"$f":"Inputs!H1287","v":0},null,null,null,null,{"$f":"Inputs!H1327","v":0},null,null,null,null,{"$f":"-Inputs!H1348","v":0}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,{"$f":"Inputs!H1288","v":-0.41416256666775408},null,null,null,null,{"$f":"Inputs!H1328","v":0},null,null,null,null,{"$f":"-Inputs!H1349","v":0}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,{"$f":"Inputs!H1289","v":0},null,null,null,null,{"$f":"Inputs!H1329","v":0},null,null,null,null,{"$f":"-Inputs!H1350","v":0}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,{"$f":"Inputs!H1290","v":0},null,null,null,null,{"$f":"Inputs!H1330","v":-3.1169835182344658E-17},null,null,null,null,{"$f":"-Inputs!H1351","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,{"$f":"Inputs!H1291","v":0},null,null,null,null,{"$f":"Inputs!H1331","v":-3.7403802218813609E-16},null,null,null,null,{"$f":"-Inputs!H1352","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,null,null,null,null,{"$f":"Inputs!H1292","v":0},null,null,null,null,{"$f":"Inputs!H1332","v":0},null,null,null,null,{"$f":"-Inputs!H1353","v":0}]
[]
[null,"Total over depreciation","$m",null,{"$f":"SUM(E117:E131)","v":0},0,0,0,-0.53852799946617036,0,0,0,0,-9.3014418121736178E-2,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,null,null,null,{"$f":"Inputs!H409","v":0}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,{"$f":"Inputs!H410","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,{"$f":"Inputs!H411","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,{"$f":"Inputs!H412","v":0}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,null,null,{"$f":"Inputs!H413","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,null,null,{"$f":"Inputs!H414","v":0}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,{"$f":"Inputs!H415","v":0}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,{"$f":"Inputs!H416","v":0}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,{"$f":"Inputs!H417","v":0}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,{"$f":"Inputs!H418","v":0}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,{"$f":"Inputs!H419","v":0}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,{"$f":"Inputs!H420","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,{"$f":"Inputs!H421","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,null,null,null,{"$f":"Inputs!H422","v":0}]
[]
[null,"Total added uner NGR 82,84 86","$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$307","v":"High pressure mains - steel"},"$m",null,null,null,null,{"$f":"Inputs!H667","v":0}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,{"$f":"Inputs!H668","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,{"$f":"Inputs!H669","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,{"$f":"Inputs!H670","v":0}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,null,null,{"$f":"Inputs!H671","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,null,null,{"$f":"Inputs!H672","v":0}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,{"$f":"Inputs!H673","v":0}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,{"$f":"Inputs!H674","v":0}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,{"$f":"Inputs!H675","v":0}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,{"$f":"Inputs!H676","v":0}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,{"$f":"Inputs!H677","v":0}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,{"$f":"Inputs!H678","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,{"$f":"Inputs!H679","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,null,null,null,{"$f":"Inputs!H680","v":0}]
[]
[null,"Total depreciation per tariff variation","$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$307","v":"High pressure mains - steel"},"$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,-3.2947229007521159E-2,-6.5894458015042318E-2,-6.5894458015042318E-2,-6.5894458015042318E-2,-6.5894458015042318E-2,-6.5894458015042318E-2,-1.3877787807814457E-17,-1.3877787807814457E-17,-1.3877787807814457E-17,-1.3877787807814457E-17,-1.3877787807814457E-17,-1.3877787807814457E-17,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,9.0692427318703643,9.0208575642246132,8.8688970992326777,8.7169366342407422,8.5649761692488067,8.4130157042568712,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,-1.543117687895004E-4,-3.0862353757900079E-4,-3.0862353757900079E-4,-3.0862353757900079E-4,-3.0862353757900079E-4,-3.0862353757900079E-4,{"$f":"N29+N47-N65-N83-N101-N119-N137-N155+N30+N48-N66-N84-N102-N120-N138-N156+N31+N49-N67-N85-N103-N121-N139-N157","v":8.2610552392649357},8.1845639870495202,8.0315814826186873,7.8785989781878554,7.7256164737570234,7.5726339693261915,7.4961427171107751,7.4196514648953587,7.3431602126799422,7.1901777082491103,7.0371952038182783,6.8842126993874464,6.7312301949566145]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,-6.2182712793598272E-2,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,-9.5415756252772866E-3,-1.9083151250554573E-2,-1.9083151250554573E-2,-1.9083151250554573E-2,-1.9083151250554573E-2,-1.9083151250554573E-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$313","v":"Secondary gate stations"},"$m",null,0,0,0,-3.6056098471954423E-9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,0,0,-3.864092659279934E-3,-7.728185318559868E-3,-7.728185318559868E-3,-7.728185318559868E-3,-7.728185318559868E-3,-7.728185318559868E-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$315","v":"Meter and services pipes"},"$m",null,0,0,0,23.255886118530825,22.811271644459818,21.863251620755744,20.915231597051669,19.967211573347594,19.019191549643519,18.071171525939445,17.595614380519986,16.644500089681067,15.693385798842147,14.742271508003228,13.791157217164308,13.31560007174485,12.840042926325392,12.364485780905932,11.413371490067014,10.462257199228096,9.5111429083891785,8.5600286175502607]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,0,0,0,-8.9880352573530997E-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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0.45263807741926765,0.45263807741926765,0.36211046193541407,0.2715828464515605,0.18105523096770695,9.0527615483853408E-2,-6.597467947235654E-17,-6.597467947235654E-17,-6.597467947235654E-17,-6.597467947235654E-17,-6.597467947235654E-17,-6.597467947235654E-17,0,0,0,0,0,{"$f":"Y38+Y56-Y74-Y92-Y110-Y128-Y146-Y164","v":0},0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,0,0,0,4.0766767190020223,4.0766767190020223,3.2613413752016176,2.4460060314012129,1.6306706876008081,0.81533534380040351,-4.0311809504947349E-16,-4.0311809504947349E-16,-4.0311809504947349E-16,-4.0311809504947349E-16,-4.0311809504947349E-16,-4.0311809504947349E-16,0,{"$f":"U39+U57-U75-U93-U111-U129-U147-U165","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$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},0,0,36.655873368788875,36.268429586983984,34.262586139003716,32.256742691023447,30.250899243043179,28.24505579506291,26.332226765204382,25.780178367569505,24.676081572299754,23.571984777030003,22.467887981760249,21.363791186490499,20.811742788855625,{"$f":"SUM(U171:U185)","v":20.259694391220751},{"$f":"SUM(V171:V185)","v":19.707645993585874},{"$f":"SUM(W171:W185)","v":18.603549198316124},17.499452403046377,16.395355607776626,15.291258812506875]
[]
[null,"check",{"$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$77","v":1},{"$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E27","v":0},{"$f":"E337","v":0},{"$f":"F337","v":0},0,-3.2947229007521159E-2,-6.5894458015042318E-2,-6.5894458015042318E-2,-6.5894458015042318E-2,-6.5894458015042318E-2,-6.5894458015042318E-2,-1.3877787807814457E-17,-1.3877787807814457E-17,-1.3877787807814457E-17,-1.3877787807814457E-17,-1.3877787807814457E-17,-1.3877787807814457E-17,0,0,{"$f":"V337","v":0},0,0,0]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,9.0692427318703643,9.0208575642246132,8.8688970992326777,8.7169366342407422,8.5649761692488067,8.4130157042568712,8.2610552392649357,8.2610552392649357,8.2610552392649357,8.2610552392649357,8.2610552392649357,8.2610552392649357,8.2610552392649357,8.2610552392649357,8.2610552392649357,8.2610552392649357,8.2610552392649357,8.2610552392649357]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,-1.543117687895004E-4,-3.0862353757900079E-4,-3.0862353757900079E-4,-3.0862353757900079E-4,-3.0862353757900079E-4,-3.0862353757900079E-4,1.0842021724855044E-19,-7.6491252215416111E-2,-0.22947375664624833,-0.38245626107708053,-0.5354387655079127,-0.68842126993874486,-0.76491252215416095,-0.84140377436957703,-0.91789502658499311,-1.0708775310158252,-1.2238600354466573,-1.3768425398774895]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,-6.2182712793598272E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,-9.5415756252772866E-3,-1.9083151250554573E-2,-1.9083151250554573E-2,-1.9083151250554573E-2,-1.9083151250554573E-2,-1.9083151250554573E-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$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,-3.6056098471954423E-9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,0,0,0,-3.864092659279934E-3,-7.728185318559868E-3,-7.728185318559868E-3,-7.728185318559868E-3,-7.728185318559868E-3,-7.728185318559868E-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$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,23.255886118530825,22.811271644459818,21.863251620755744,20.915231597051669,19.967211573347594,19.019191549643519,18.071171525939445,17.595614380519986,16.644500089681067,15.693385798842147,14.742271508003228,13.791157217164308,13.31560007174485,12.840042926325392,12.364485780905932,11.413371490067014,10.462257199228096,9.5111429083891785]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,0,0,0,0,-8.9880352573530997E-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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0.45263807741926765,0.45263807741926765,0.36211046193541407,0.2715828464515605,0.18105523096770695,9.0527615483853408E-2,-6.597467947235654E-17,-6.597467947235654E-17,-6.597467947235654E-17,-6.597467947235654E-17,-6.597467947235654E-17,-6.597467947235654E-17,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,0,0,0,0,4.0766767190020223,4.0766767190020223,3.2613413752016176,2.4460060314012129,1.6306706876008081,0.81533534380040351,-4.0311809504947349E-16,-4.0311809504947349E-16,-4.0311809504947349E-16,-4.0311809504947349E-16,-4.0311809504947349E-16,-4.0311809504947349E-16,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$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},0,0,0,36.655873368788875,36.268429586983984,{"$f":"SUM(K193:K207)","v":34.262586139003716},32.256742691023447,30.250899243043179,28.24505579506291,26.332226765204382,25.780178367569505,24.676081572299754,23.571984777030003,22.467887981760249,21.363791186490499,{"$f":"SUM(U193:U207)","v":20.811742788855625},{"$f":"SUM(V193:V207)","v":20.259694391220751},{"$f":"SUM(W193:W207)","v":19.707645993585874},{"$f":"SUM(X193:X207)","v":18.603549198316124},17.499452403046377,16.395355607776626]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2003"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E45*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,9.1176278995161155,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$m",null,{"$f":"E52*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,23.700500592601831,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,0,0,0,0.23440186152069215,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0.45263807741926765,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,0,0,0,4.0766767190020223,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$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},{"$f":"SUM(F211:F225)","v":0},0,37.581845150059934,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2003"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E63*E$191","v":0},{"$f":"F63*F$191","v":0},0,3.2947229007521159E-2,3.2947229007521159E-2,0,0,0,0,0,0,0,0,0,0,-1.3877787807814457E-17,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"E64*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,0,0,0,4.838516764575046E-2,4.838516764575046E-2,0.15196046499193525,0.15196046499193525,0.15196046499193525,0.15196046499193525,0.15196046499193525,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,1.543117687895004E-4,1.543117687895004E-4,0,0,0,0,0,7.6491252215416111E-2,0.15298250443083222,0.15298250443083222,0.15298250443083222,0.15298250443083219,7.649125221541607E-2,7.649125221541607E-2,7.649125221541607E-2,0.15298250443083214,0.15298250443083214,0.15298250443083214,0.15298250443083214]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,6.2182712793598272E-2,6.2182712793598272E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,9.5415756252772866E-3,9.5415756252772866E-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$313","v":"Secondary gate stations"},"$m",null,0,0,0,3.6056098471954423E-9,3.6056098471954423E-9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,0,0,3.864092659279934E-3,3.864092659279934E-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$315","v":"Meter and services pipes"},"$m",null,0,0,0,0.44461447407100724,0.44461447407100724,0.94802002370407323,0.94802002370407323,0.94802002370407323,0.94802002370407323,0.94802002370407323,0.47555714541945937,0.95111429083891874,0.95111429083891874,0.95111429083891874,0.95111429083891874,0.47555714541945887,0.47555714541945893,0.47555714541945898,0.95111429083891785,0.95111429083891785,0.95111429083891785,0.95111429083891785]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,0,0,0,0.32428221409422314,0.32428221409422314,0,0,0,0,0,0,0,0,0,0,-5.5511151231257827E-17,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$m",null,0,0,0,0,0,9.0527615483853546E-2,9.0527615483853546E-2,9.0527615483853546E-2,9.0527615483853546E-2,9.0527615483853505E-2,0,0,0,0,0,-6.597467947235654E-17,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0.81533534380040462,0.81533534380040462,0.81533534380040462,0.81533534380040462,0.81533534380040429,0,0,0,0,0,-4.0311809504947349E-16,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m"]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E229:E243)","v":0},{"$f":"SUM(F229:F243)","v":0},0,0.92597178127105684,0.92597178127105684,2.0058434479802667,2.0058434479802667,2.0058434479802667,2.0058434479802667,2.0058434479802663,0.55204839763487545,1.1040967952697509,1.1040967952697509,1.1040967952697509,1.1040967952697509,{"$f":"SUM(T229:T243)","v":0.55204839763487434},{"$f":"SUM(U229:U243)","v":0.55204839763487501},{"$f":"SUM(V229:V243)","v":0.55204839763487501},{"$f":"SUM(W229:W243)","v":1.10409679526975},{"$f":"SUM(X229:X243)","v":1.10409679526975},{"$f":"SUM(Y229:Y243)","v":1.10409679526975},1.10409679526975]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2003"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E117*E$191","v":0},0,0,0,0,0,0,0,0,-6.5894458015042304E-2,0,0,0,0,0,{"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,-3.086235375790009E-4,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,-0.12436542558719654,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,-1.9083151250554594E-2,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,-7.2112196943908847E-9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,-7.7281853185598715E-3,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$m",null,0,0,0,0,-0.41416256666775408,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,-3.1169835182344658E-17,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,-3.7403802218813609E-16,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$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,-0.53852799946617036,0,0,0,0,-9.3014418121736178E-2,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E193+E211-E229-E247-E265-E283+E301-E319","v":0},0,0,-3.2947229007521159E-2,-6.5894458015042318E-2,-6.5894458015042318E-2,-6.5894458015042318E-2,-6.5894458015042318E-2,-6.5894458015042318E-2,-1.3877787807814457E-17,-1.3877787807814457E-17,-1.3877787807814457E-17,-1.3877787807814457E-17,-1.3877787807814457E-17,{"$f":"S193+S211-S229-S247-S265-S283+S301-S319","v":-1.3877787807814457E-17},{"$f":"T193+T211-T229-T247-T265-T283+T301-T319","v":0},0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,9.0692427318703643,9.0208575642246132,8.8688970992326777,8.7169366342407422,8.5649761692488067,8.4130157042568712,8.2610552392649357,8.2610552392649357,8.2610552392649357,8.2610552392649357,8.2610552392649357,8.2610552392649357,8.2610552392649357,8.2610552392649357,8.2610552392649357,8.2610552392649357,8.2610552392649357,8.2610552392649357,8.2610552392649357]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,-1.543117687895004E-4,-3.0862353757900079E-4,-3.0862353757900079E-4,-3.0862353757900079E-4,-3.0862353757900079E-4,-3.0862353757900079E-4,1.0842021724855044E-19,-7.6491252215416111E-2,-0.22947375664624833,-0.38245626107708053,-0.5354387655079127,-0.68842126993874486,-0.76491252215416095,-0.84140377436957703,-0.91789502658499311,-1.0708775310158252,-1.2238600354466573,-1.3768425398774895,-1.5298250443083217]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,-6.2182712793598272E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,-9.5415756252772866E-3,-1.9083151250554573E-2,-1.9083151250554573E-2,-1.9083151250554573E-2,-1.9083151250554573E-2,-1.9083151250554573E-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$313","v":"Secondary gate stations"},"$m",null,0,0,0,-3.6056098471954423E-9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,0,0,-3.864092659279934E-3,-7.728185318559868E-3,-7.728185318559868E-3,-7.728185318559868E-3,-7.728185318559868E-3,-7.728185318559868E-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$315","v":"Meter and services pipes"},"$m",null,0,0,0,23.255886118530825,22.811271644459818,21.863251620755744,20.915231597051669,19.967211573347594,19.019191549643519,18.071171525939445,17.595614380519986,16.644500089681067,15.693385798842147,14.742271508003228,13.791157217164308,13.31560007174485,12.840042926325392,12.364485780905932,11.413371490067014,10.462257199228096,9.5111429083891785,8.5600286175502607]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,0,0,0,-8.9880352573530997E-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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0.45263807741926765,0.45263807741926765,0.36211046193541407,0.2715828464515605,0.18105523096770695,9.0527615483853408E-2,-6.597467947235654E-17,-6.597467947235654E-17,-6.597467947235654E-17,-6.597467947235654E-17,-6.597467947235654E-17,-6.597467947235654E-17,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,0,0,0,4.0766767190020223,4.0766767190020223,3.2613413752016176,2.4460060314012129,1.6306706876008081,0.81533534380040351,-4.0311809504947349E-16,-4.0311809504947349E-16,-4.0311809504947349E-16,-4.0311809504947349E-16,-4.0311809504947349E-16,-4.0311809504947349E-16,0,{"$f":"U205+U223-U241-U259-U277-U295+U313-U331","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$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},{"$f":"SUM(F337:F351)","v":0},0,36.655873368788875,36.268429586983984,34.262586139003716,32.256742691023447,30.250899243043179,28.24505579506291,26.332226765204382,25.780178367569505,24.676081572299754,23.571984777030003,22.467887981760249,21.363791186490499,20.811742788855625,20.259694391220751,19.707645993585874,18.603549198316124,17.499452403046377,16.395355607776626,15.291258812506875]
[]
[null,"check",{"$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$73)^(T$6)-1","v":1.2422836565829209E-2},null,{"$f":"(1+Inputs!V$73)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!W$73)^(W$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!X$73)^(X$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!Y$73)^(Y$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!Z$73)^(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},null,{"$f":"T360*(1+V359)","v":1.0377334074799749},{"$f":"V360*(1+W359)","v":1.0636767426669742},1.0902686612336485,1.1175253777644896,1.1454635122086017]
[]
[null,"Inflation on Asset Base"]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T417*T$359)","v":-1.7240148983173622E-19},0,{"$f":"(U417*V$359)","v":0},{"$f":"(W417*W$359)","v":0},0,0,0]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"(U418*V$359)","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.10262573909867541,0,0.20909202445908953,0.21431932507056675,0.21967730819733092,0.22516924090226417,0.23079847192482078]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-8.5521449248896209E-3,0,-1.9360372635100889E-2,-2.3813258341174093E-2,-2.8476688099654011E-2,-3.3358406059594697E-2,-3.8466411987470132E-2]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5860223474760433E-19,0,5.1795189359966714E-19,5.1259377056242913E-19,5.0664402143982949E-19,5.0007641375449826E-19,4.9286377317150061E-19]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.3100372457934055E-20,0,8.6325315599944524E-20,8.5432295093738205E-20,8.4440670239971593E-20,8.3346068959083068E-20,8.2143962195250127E-20]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.17132529216248818,0,0.33702543988030076,0.32077599902892912,0.30350344523506362,0.28516677875211188,0.26572358929174056]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-8.1959266056805254E-19,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-5.0078702115280144E-18,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$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":0.26539888633627395},{"$f":"SUM(U363:U376)","v":0},0.52675709170428942,0.5112820657583218,0.49470406533274053,0.47697761359478136,0.4580556492290912]
[]
[null,"Nominal  Depreciation"]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T229*T$360","v":-1.4050189297646193E-17},{"$f":"U229*V$360","v":0},{"$f":"V229*V$360","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.7441490540403807E-2,7.9377527803913897E-2,7.9377527803913897E-2,0.16272393199802349,0.16679203029797407,0.1709618310554234,0.17523587683180894]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.5720820248253036E-19,3.6613840754459359E-19,3.6613840754459359E-19,7.5058373546641689E-19,7.6934832885307725E-19,7.8858203707440403E-19,8.0829658800126392E-19]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.953470041375506E-20,6.1023067924098924E-20,6.1023067924098924E-20,1.2509728924440283E-19,1.2822472147551288E-19,1.3143033951240068E-19,1.3471609800021065E-19]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.48146491411471709,0.49350153696758503,0.49350153696758509,1.0116781507835493,1.0369701045531379,1.0628943571669662,1.0894667160961402]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-6.6794272132924597E-17,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-4.0812596526100151E-16,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$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,{"$f":"SUM(T381:T394)","v":0.5589064046551202},{"$f":"SUM(U381:U394)","v":0.57287906477149897},0.57287906477149897,1.1744020827815729,1.2037621348511118,1.2338561882223895,1.2647025929279492]
[]
[null,"Nominal  Depreciation per tariff variaton"]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E27","v":0},{"$f":"E561","v":0},{"$f":"F561","v":0},0,-3.2947229007521159E-2,-6.5894458015042318E-2,-6.5894458015042318E-2,-6.5894458015042318E-2,-6.5894458015042318E-2,-6.5894458015042318E-2,-1.3877787807814457E-17,-1.3877787807814457E-17,-1.3877787807814457E-17,-1.3877787807814457E-17,-1.3877787807814457E-17,-1.3877787807814457E-17,0,0,{"$f":"V561","v":0},0,0,0]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,9.0692427318703643,9.0208575642246132,8.8688970992326777,8.7169366342407422,8.5649761692488067,8.4130157042568712,8.2610552392649357,8.2610552392649357,8.2610552392649357,8.2610552392649357,8.2610552392649357,8.2610552392649357,8.363680978363611,8.363680978363611,8.5727730028227001,8.7870923278932676,9.0067696360905991,9.2319388769928636]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,-1.543117687895004E-4,-3.0862353757900079E-4,-3.0862353757900079E-4,-3.0862353757900079E-4,-3.0862353757900079E-4,-3.0862353757900079E-4,1.0842021724855044E-19,-7.6491252215416111E-2,-0.22947375664624833,-0.38245626107708053,-0.5354387655079127,-0.68842126993874486,-0.77441490540403835,-0.85379243320795228,-0.95253033364696704,-1.1390675239861645,-1.3343362423837926,-1.5386564794988107]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,-6.2182712793598272E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,-9.5415756252772866E-3,-1.9083151250554573E-2,-1.9083151250554573E-2,-1.9083151250554573E-2,-1.9083151250554573E-2,-1.9083151250554573E-2,2.0816681711721685E-17,2.0816681711721685E-17,2.0816681711721685E-17,2.0816681711721685E-17,2.0816681711721685E-17,2.0816681711721685E-17,2.0718075743986758E-17,2.0351937336442165E-17,2.0503750822497238E-17,2.026576085759325E-17,2.0003056550180001E-17,1.9714550926860095E-17]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,-3.6056098471954423E-9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,0,0,0,-3.864092659279934E-3,-7.728185318559868E-3,-7.728185318559868E-3,-7.728185318559868E-3,-7.728185318559868E-3,-7.728185318559868E-3,3.4694469519536142E-18,3.4694469519536142E-18,3.4694469519536142E-18,3.4694469519536142E-18,3.4694469519536142E-18,3.4694469519536142E-18,3.4530126239977933E-18,3.3919895560736944E-18,3.4172918037495401E-18,3.3776268095988756E-18,3.3338427583633345E-18,3.2857584878100168E-18]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,23.255886118530825,22.811271644459818,21.863251620755744,20.915231597051669,19.967211573347594,19.019191549643519,18.071171525939445,17.595614380519986,16.644500089681067,15.693385798842147,14.742271508003228,13.791157217164308,13.481017595212078,12.987516058244493,12.831039961157209,12.140137809402589,11.406671150084515,10.628943571669661]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,0,0,0,0,-8.9880352573530997E-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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0.45263807741926765,0.45263807741926765,0.36211046193541407,0.2715828464515605,0.18105523096770695,9.0527615483853408E-2,-6.597467947235654E-17,-6.597467947235654E-17,-6.597467947235654E-17,-6.597467947235654E-17,-6.597467947235654E-17,-6.597467947235654E-17,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,0,0,0,0,4.0766767190020223,4.0766767190020223,3.2613413752016176,2.4460060314012129,1.6306706876008081,0.81533534380040351,-4.0311809504947349E-16,-4.0311809504947349E-16,-4.0311809504947349E-16,-4.0311809504947349E-16,-4.0311809504947349E-16,-4.0311809504947349E-16,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$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},0,0,0,36.655873368788875,36.268429586983984,{"$f":"SUM(K417:K431)","v":34.262586139003716},32.256742691023447,30.250899243043179,28.24505579506291,26.332226765204382,25.780178367569505,24.676081572299754,23.571984777030003,22.467887981760249,21.363791186490499,{"$f":"SUM(U417:U431)","v":21.070283668171651},{"$f":"SUM(V417:V431)","v":20.497404603400152},{"$f":"SUM(W417:W431)","v":20.45128263033294},{"$f":"SUM(X417:X431)","v":19.788162613309691},19.07910454379132,18.322225969163714]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2003"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,9.1176278995161155,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$m",null,0,0,0,23.700500592601831,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,0,0,0,0.23440186152069215,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0.45263807741926765,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,0,0,0,4.0766767190020223,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$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},0,0,37.581845150059934,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T435:T449)","v":0},0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2003"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E229,E381+E399-E363)","v":0},0,0,3.2947229007521159E-2,3.2947229007521159E-2,0,0,0,0,0,0,0,0,0,0,-1.3877787807814457E-17,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E231,E383+E401-E365)","v":0},0,0,4.838516764575046E-2,4.838516764575046E-2,0.15196046499193525,0.15196046499193525,0.15196046499193525,0.15196046499193525,0.15196046499193525,0,0,0,0,0,-0.10262573909867541,0,-0.20909202445908953,-0.21431932507056675,-0.21967730819733092,-0.22516924090226417,-0.23079847192482078]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E232,E384+E402-E366)","v":0},0,0,1.543117687895004E-4,1.543117687895004E-4,0,0,0,0,0,7.6491252215416111E-2,0.15298250443083222,0.15298250443083222,0.15298250443083222,0.15298250443083219,8.5993635465293428E-2,7.9377527803913897E-2,9.8737900439014786E-2,0.18653719033919758,0.19526871839762808,0.20432023711501809,0.21370228881927908]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E233,E385+E403-E367)","v":0},0,0,6.2182712793598272E-2,6.2182712793598272E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E234,E386+E404-E368)","v":0},0,0,9.5415756252772866E-3,9.5415756252772866E-3,0,0,0,0,0,0,0,0,0,0,9.860596773492603E-20,3.6613840754459359E-19,-1.5181348605507355E-19,2.3798996490398775E-19,2.6270430741324777E-19,2.8850562331990576E-19,3.1543281482976331E-19]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E235,E387+E405-E369)","v":0},0,0,3.6056098471954423E-9,3.6056098471954423E-9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E236,E388+E406-E370)","v":0},0,0,3.864092659279934E-3,3.864092659279934E-3,0,0,0,0,0,0,0,0,0,0,1.6434327955821005E-20,6.1023067924098924E-20,-2.53022476758456E-20,3.9664994150664626E-20,4.3784051235541282E-20,4.8084270553317611E-20,5.2572135804960527E-20]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E237,E389+E407-E371)","v":0},0,0,0.44461447407100724,0.44461447407100724,0.94802002370407323,0.94802002370407323,0.94802002370407323,0.94802002370407323,0.94802002370407323,0.47555714541945937,0.95111429083891874,0.95111429083891874,0.95111429083891874,0.95111429083891874,0.31013962195222888,0.49350153696758503,0.15647609708728433,0.69090215175462011,0.73346665931807431,0.77772757841485429,0.82374312680439965]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E238,E390+E408-E372)","v":0},0,0,0.32428221409422314,0.32428221409422314,0,0,0,0,0,0,0,0,0,0,-5.5511151231257827E-17,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E240,E392+E410-E374)","v":0},0,0,0,0,9.0527615483853546E-2,9.0527615483853546E-2,9.0527615483853546E-2,9.0527615483853546E-2,9.0527615483853505E-2,0,0,0,0,0,-6.597467947235654E-17,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E241,E393+E411-E375)","v":0},0,0,0,0,0.81533534380040462,0.81533534380040462,0.81533534380040462,0.81533534380040462,0.81533534380040429,0,0,0,0,0,-4.0311809504947349E-16,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$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,{"$f":"SUM(E453:E467)","v":0},0,0,0.92597178127105684,0.92597178127105684,2.0058434479802667,2.0058434479802667,2.0058434479802667,2.0058434479802667,2.0058434479802663,0.55204839763487545,1.1040967952697509,1.1040967952697509,1.1040967952697509,1.1040967952697509,0.29350751831884642,{"$f":"SUM(U453:U467)","v":0.57287906477149897},{"$f":"SUM(V453:V467)","v":4.6121973067209582E-2},{"$f":"SUM(W453:W467)","v":0.66312001702325096},{"$f":"SUM(X453:X467)","v":0.70905806951837147},{"$f":"SUM(Y453:Y467)","v":0.75687857462760821},0.80664694369885792]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2003"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E117,E283)","v":0},0,0,0,0,0,0,0,0,-6.5894458015042304E-2,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E120,E286)","v":0},0,0,0,0,0,0,0,0,-3.086235375790009E-4,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E121,E287)","v":0},0,0,0,-0.12436542558719654,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E122,E288)","v":0},0,0,0,0,0,0,0,0,-1.9083151250554594E-2,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E123,E289)","v":0},0,0,0,-7.2112196943908847E-9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E124,E290)","v":0},0,0,0,0,0,0,0,0,-7.7281853185598715E-3,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E126,E292)","v":0},0,0,0,-0.41416256666775408,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E128,E294)","v":0},0,0,0,0,0,0,0,0,-3.1169835182344658E-17,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E129,E295)","v":0},0,0,0,0,0,0,0,0,-3.7403802218813609E-16,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$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,{"$f":"SUM(E507:E521)","v":0},0,0,0,-0.53852799946617036,0,0,0,0,-9.3014418121736178E-2,0,0,0,0,0,{"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E417+E435-E453-E471-E489-E507+E525-E543","v":0},0,0,-3.2947229007521159E-2,-6.5894458015042318E-2,-6.5894458015042318E-2,-6.5894458015042318E-2,-6.5894458015042318E-2,-6.5894458015042318E-2,-1.3877787807814457E-17,-1.3877787807814457E-17,-1.3877787807814457E-17,-1.3877787807814457E-17,-1.3877787807814457E-17,-1.3877787807814457E-17,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,9.0692427318703643,9.0208575642246132,8.8688970992326777,8.7169366342407422,8.5649761692488067,8.4130157042568712,8.2610552392649357,8.2610552392649357,8.2610552392649357,8.2610552392649357,8.2610552392649357,8.2610552392649357,8.363680978363611,8.363680978363611,8.5727730028227001,8.7870923278932676,9.0067696360905991,9.2319388769928636,9.4627373489176847]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,-1.543117687895004E-4,-3.0862353757900079E-4,-3.0862353757900079E-4,-3.0862353757900079E-4,-3.0862353757900079E-4,-3.0862353757900079E-4,1.0842021724855044E-19,-7.6491252215416111E-2,-0.22947375664624833,-0.38245626107708053,-0.5354387655079127,-0.68842126993874486,-0.77441490540403835,-0.85379243320795228,-0.95253033364696704,-1.1390675239861645,-1.3343362423837926,-1.5386564794988107,-1.7523587683180897]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,-6.2182712793598272E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,-9.5415756252772866E-3,-1.9083151250554573E-2,-1.9083151250554573E-2,-1.9083151250554573E-2,-1.9083151250554573E-2,-1.9083151250554573E-2,2.0816681711721685E-17,2.0816681711721685E-17,2.0816681711721685E-17,2.0816681711721685E-17,2.0816681711721685E-17,2.0816681711721685E-17,2.0718075743986758E-17,2.0351937336442165E-17,2.0503750822497238E-17,2.026576085759325E-17,2.0003056550180001E-17,1.9714550926860095E-17,1.9399118112030332E-17]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,-3.6056098471954423E-9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"E424+E442-E460-E478-E496-E514+E532-E550","v":0},0,0,-3.864092659279934E-3,-7.728185318559868E-3,-7.728185318559868E-3,-7.728185318559868E-3,-7.728185318559868E-3,-7.728185318559868E-3,3.4694469519536142E-18,3.4694469519536142E-18,3.4694469519536142E-18,3.4694469519536142E-18,3.4694469519536142E-18,3.4694469519536142E-18,3.4530126239977933E-18,3.3919895560736944E-18,3.4172918037495401E-18,3.3776268095988756E-18,3.3338427583633345E-18,3.2857584878100168E-18,3.2331863520050565E-18]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,23.255886118530825,22.811271644459818,21.863251620755744,20.915231597051669,19.967211573347594,19.019191549643519,18.071171525939445,17.595614380519986,16.644500089681067,15.693385798842147,14.742271508003228,13.791157217164308,13.481017595212078,12.987516058244493,12.831039961157209,12.140137809402589,11.406671150084515,10.628943571669661,9.8052004448652603]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,0,0,0,-8.9880352573530997E-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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0.45263807741926765,0.45263807741926765,0.36211046193541407,0.2715828464515605,0.18105523096770695,9.0527615483853408E-2,-6.597467947235654E-17,-6.597467947235654E-17,-6.597467947235654E-17,-6.597467947235654E-17,-6.597467947235654E-17,-6.597467947235654E-17,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,0,0,0,4.0766767190020223,4.0766767190020223,3.2613413752016176,2.4460060314012129,1.6306706876008081,0.81533534380040351,-4.0311809504947349E-16,-4.0311809504947349E-16,-4.0311809504947349E-16,-4.0311809504947349E-16,-4.0311809504947349E-16,-4.0311809504947349E-16,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$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},{"$f":"SUM(F561:F575)","v":0},0,36.655873368788875,36.268429586983984,34.262586139003716,32.256742691023447,30.250899243043179,28.24505579506291,26.332226765204382,25.780178367569505,24.676081572299754,23.571984777030003,22.467887981760249,21.363791186490499,21.070283668171651,20.497404603400152,20.45128263033294,19.788162613309691,19.07910454379132,18.322225969163714,17.515579025464856]
[]
[null,"check",{"$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E27","v":0},{"$f":"E727","v":0},{"$f":"F727","v":0},0,-3.2947229007521159E-2,-6.5894458015042318E-2,-6.5894458015042318E-2,-6.5894458015042318E-2,-6.5894458015042318E-2,-6.5894458015042318E-2,-1.3877787807814457E-17,-1.3877787807814457E-17,-1.3877787807814457E-17,-1.3877787807814457E-17,-1.3877787807814457E-17,-1.3877787807814457E-17,0,0,{"$f":"V727","v":0},0,0,0]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,9.0692427318703643,9.0208575642246132,8.8688970992326777,8.7169366342407422,8.5649761692488067,8.4130157042568712,8.2610552392649357,8.2610552392649357,8.2610552392649357,8.2610552392649357,8.2610552392649357,8.2610552392649357,8.363680978363611,8.363680978363611,8.5727730028227001,8.7870923278932676,9.0067696360905991,9.2319388769928636]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,-1.543117687895004E-4,-3.0862353757900079E-4,-3.0862353757900079E-4,-3.0862353757900079E-4,-3.0862353757900079E-4,-3.0862353757900079E-4,1.0842021724855044E-19,-7.6491252215416111E-2,-0.22947375664624833,-0.38245626107708053,-0.5354387655079127,-0.68842126993874486,-0.77441490540403835,-0.85379243320795228,-0.95253033364696704,-1.1390675239861645,-1.3343362423837926,-1.5386564794988107]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,-6.2182712793598272E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,-9.5415756252772866E-3,-1.9083151250554573E-2,-1.9083151250554573E-2,-1.9083151250554573E-2,-1.9083151250554573E-2,-1.9083151250554573E-2,2.0816681711721685E-17,2.0816681711721685E-17,2.0816681711721685E-17,2.0816681711721685E-17,2.0816681711721685E-17,2.0816681711721685E-17,2.0718075743986758E-17,2.0351937336442165E-17,2.0503750822497238E-17,2.026576085759325E-17,2.0003056550180001E-17,1.9714550926860095E-17]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,-3.6056098471954423E-9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,0,0,0,-3.864092659279934E-3,-7.728185318559868E-3,-7.728185318559868E-3,-7.728185318559868E-3,-7.728185318559868E-3,-7.728185318559868E-3,3.4694469519536142E-18,3.4694469519536142E-18,3.4694469519536142E-18,3.4694469519536142E-18,3.4694469519536142E-18,3.4694469519536142E-18,3.4530126239977933E-18,3.3919895560736944E-18,3.4172918037495401E-18,3.3776268095988756E-18,3.3338427583633345E-18,3.2857584878100168E-18]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,23.255886118530825,22.811271644459818,21.863251620755744,20.915231597051669,19.967211573347594,19.019191549643519,18.071171525939445,17.595614380519986,16.644500089681067,15.693385798842147,14.742271508003228,13.791157217164308,13.481017595212078,12.987516058244493,12.831039961157209,12.140137809402589,11.406671150084515,10.628943571669661]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,0,0,0,0,-8.9880352573530997E-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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0.45263807741926765,0.45263807741926765,0.36211046193541407,0.2715828464515605,0.18105523096770695,9.0527615483853408E-2,-6.597467947235654E-17,-6.597467947235654E-17,-6.597467947235654E-17,-6.597467947235654E-17,-6.597467947235654E-17,-6.597467947235654E-17,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,0,0,0,0,4.0766767190020223,4.0766767190020223,3.2613413752016176,2.4460060314012129,1.6306706876008081,0.81533534380040351,-4.0311809504947349E-16,-4.0311809504947349E-16,-4.0311809504947349E-16,-4.0311809504947349E-16,-4.0311809504947349E-16,-4.0311809504947349E-16,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$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},0,0,0,36.655873368788875,36.268429586983984,{"$f":"SUM(K583:K597)","v":34.262586139003716},32.256742691023447,30.250899243043179,28.24505579506291,26.332226765204382,25.780178367569505,24.676081572299754,23.571984777030003,22.467887981760249,21.363791186490499,21.070283668171651,20.497404603400152,20.45128263033294,19.788162613309691,19.07910454379132,18.322225969163714]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2003"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E213,IF(E$580=CCA,E437,E47))","v":0},0,0,9.1176278995161155,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E219,IF(E$580=CCA,E443,E53))","v":0},0,0,23.700500592601831,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E220,IF(E$580=CCA,E444,E54))","v":0},0,0,0.23440186152069215,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E222,IF(E$580=CCA,E446,E56))","v":0},0,0,0.45263807741926765,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E223,IF(E$580=CCA,E447,E57))","v":0},0,0,4.0766767190020223,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$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},0,37.581845150059934,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2003"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E229,IF(E$580=CCA,E453,IF(E583>0,(IF(E9>0.5,E583/E9*E$6,E583)),E583)))","v":0},0,0,3.2947229007521159E-2,3.2947229007521159E-2,0,0,0,0,0,0,0,0,0,0,-1.3877787807814457E-17,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E231,IF(E$580=CCA,E455,IF(E585>0,(IF(E11>0.5,E585/E11*E$6,E585)),E585)))","v":0},0,0,4.838516764575046E-2,4.838516764575046E-2,0.15196046499193525,0.15196046499193525,0.15196046499193525,0.15196046499193525,0.15196046499193525,0,0,0,0,0,-0.10262573909867541,0,-0.20909202445908953,-0.21431932507056675,-0.21967730819733092,-0.22516924090226417,-0.23079847192482078]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E232,IF(E$580=CCA,E456,IF(E586>0,(IF(E12>0.5,E586/E12*E$6,E586)),E586)))","v":0},0,0,1.543117687895004E-4,1.543117687895004E-4,0,0,0,0,0,7.6491252215416111E-2,0.15298250443083222,0.15298250443083222,0.15298250443083222,0.15298250443083219,8.5993635465293428E-2,7.9377527803913897E-2,9.8737900439014786E-2,0.18653719033919758,0.19526871839762808,0.20432023711501809,0.21370228881927908]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E233,IF(E$580=CCA,E457,IF(E587>0,(IF(E13>0.5,E587/E13*E$6,E587)),E587)))","v":0},0,0,6.2182712793598272E-2,6.2182712793598272E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E234,IF(E$580=CCA,E458,IF(E588>0,(IF(E14>0.5,E588/E14*E$6,E588)),E588)))","v":0},0,0,9.5415756252772866E-3,9.5415756252772866E-3,0,0,0,0,0,0,0,0,0,0,9.860596773492603E-20,3.6613840754459359E-19,-1.5181348605507355E-19,2.3798996490398775E-19,2.6270430741324777E-19,2.8850562331990576E-19,3.1543281482976331E-19]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E235,IF(E$580=CCA,E459,IF(E589>0,(IF(E15>0.5,E589/E15*E$6,E589)),E589)))","v":0},0,0,3.6056098471954423E-9,3.6056098471954423E-9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E236,IF(E$580=CCA,E460,IF(E590>0,(IF(E16>0.5,E590/E16*E$6,E590)),E590)))","v":0},0,0,3.864092659279934E-3,3.864092659279934E-3,0,0,0,0,0,0,0,0,0,0,1.6434327955821005E-20,6.1023067924098924E-20,-2.53022476758456E-20,3.9664994150664626E-20,4.3784051235541282E-20,4.8084270553317611E-20,5.2572135804960527E-20]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E237,IF(E$580=CCA,E461,IF(E591>0,(IF(E17>0.5,E591/E17*E$6,E591)),E591)))","v":0},0,0,0.44461447407100724,0.44461447407100724,0.94802002370407323,0.94802002370407323,0.94802002370407323,0.94802002370407323,0.94802002370407323,0.47555714541945937,0.95111429083891874,0.95111429083891874,0.95111429083891874,0.95111429083891874,0.31013962195222888,0.49350153696758503,0.15647609708728433,0.69090215175462011,0.73346665931807431,0.77772757841485429,0.82374312680439965]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E238,IF(E$580=CCA,E462,IF(E592>0,(IF(E18>0.5,E592/E18*E$6,E592)),E592)))","v":0},0,0,0.32428221409422314,0.32428221409422314,0,0,0,0,0,0,0,0,0,0,-5.5511151231257827E-17,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E240,IF(E$580=CCA,E464,IF(E594>0,(IF(E20>0.5,E594/E20*E$6,E594)),E594)))","v":0},0,0,0,0,9.0527615483853546E-2,9.0527615483853546E-2,9.0527615483853546E-2,9.0527615483853546E-2,9.0527615483853505E-2,0,0,0,0,0,-6.597467947235654E-17,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E241,IF(E$580=CCA,E465,IF(E595>0,(IF(E21>0.5,E595/E21*E$6,E595)),E595)))","v":0},0,0,0,0,0.81533534380040462,0.81533534380040462,0.81533534380040462,0.81533534380040462,0.81533534380040429,0,0,0,0,0,-4.0311809504947349E-16,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$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,{"$f":"SUM(E619:E633)","v":0},0,0,0.92597178127105684,0.92597178127105684,2.0058434479802667,2.0058434479802667,2.0058434479802667,2.0058434479802667,2.0058434479802663,0.55204839763487545,1.1040967952697509,1.1040967952697509,1.1040967952697509,1.1040967952697509,0.29350751831884642,{"$f":"SUM(U619:U633)","v":0.57287906477149897},4.6121973067209582E-2,0.66312001702325096,0.70905806951837147,0.75687857462760821,0.80664694369885792]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2003"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E117,E283)","v":0},0,0,0,0,0,0,0,0,-6.5894458015042304E-2,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E120,E286)","v":0},0,0,0,0,0,0,0,0,-3.086235375790009E-4,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E121,E287)","v":0},0,0,0,-0.12436542558719654,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E122,E288)","v":0},0,0,0,0,0,0,0,0,-1.9083151250554594E-2,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E123,E289)","v":0},0,0,0,-7.2112196943908847E-9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E124,E290)","v":0},0,0,0,0,0,0,0,0,-7.7281853185598715E-3,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E126,E292)","v":0},0,0,0,-0.41416256666775408,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E128,E294)","v":0},0,0,0,0,0,0,0,0,-3.1169835182344658E-17,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E129,E295)","v":0},0,0,0,0,0,0,0,0,-3.7403802218813609E-16,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$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,{"$f":"SUM(E673:E687)","v":0},0,0,0,-0.53852799946617036,0,0,0,0,-9.3014418121736178E-2,0,0,0,0,0,{"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E583+E601-E619-E637-E655-E673+E691-E709","v":0},0,0,-3.2947229007521159E-2,-6.5894458015042318E-2,-6.5894458015042318E-2,-6.5894458015042318E-2,-6.5894458015042318E-2,-6.5894458015042318E-2,-1.3877787807814457E-17,-1.3877787807814457E-17,-1.3877787807814457E-17,-1.3877787807814457E-17,-1.3877787807814457E-17,-1.3877787807814457E-17,{"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,9.0692427318703643,9.0208575642246132,8.8688970992326777,8.7169366342407422,8.5649761692488067,8.4130157042568712,8.2610552392649357,8.2610552392649357,8.2610552392649357,8.2610552392649357,8.2610552392649357,8.2610552392649357,8.363680978363611,8.363680978363611,8.5727730028227001,8.7870923278932676,9.0067696360905991,9.2319388769928636,9.4627373489176847]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,-1.543117687895004E-4,-3.0862353757900079E-4,-3.0862353757900079E-4,-3.0862353757900079E-4,-3.0862353757900079E-4,-3.0862353757900079E-4,1.0842021724855044E-19,-7.6491252215416111E-2,-0.22947375664624833,-0.38245626107708053,-0.5354387655079127,-0.68842126993874486,-0.77441490540403835,-0.85379243320795228,-0.95253033364696704,-1.1390675239861645,-1.3343362423837926,-1.5386564794988107,-1.7523587683180897]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,-6.2182712793598272E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,-9.5415756252772866E-3,-1.9083151250554573E-2,-1.9083151250554573E-2,-1.9083151250554573E-2,-1.9083151250554573E-2,-1.9083151250554573E-2,2.0816681711721685E-17,2.0816681711721685E-17,2.0816681711721685E-17,2.0816681711721685E-17,2.0816681711721685E-17,2.0816681711721685E-17,2.0718075743986758E-17,2.0351937336442165E-17,2.0503750822497238E-17,2.026576085759325E-17,2.0003056550180001E-17,1.9714550926860095E-17,1.9399118112030332E-17]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,-3.6056098471954423E-9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,0,0,-3.864092659279934E-3,-7.728185318559868E-3,-7.728185318559868E-3,-7.728185318559868E-3,-7.728185318559868E-3,-7.728185318559868E-3,3.4694469519536142E-18,3.4694469519536142E-18,3.4694469519536142E-18,3.4694469519536142E-18,3.4694469519536142E-18,3.4694469519536142E-18,3.4530126239977933E-18,3.3919895560736944E-18,3.4172918037495401E-18,3.3776268095988756E-18,3.3338427583633345E-18,3.2857584878100168E-18,3.2331863520050565E-18]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,23.255886118530825,22.811271644459818,21.863251620755744,20.915231597051669,19.967211573347594,19.019191549643519,18.071171525939445,17.595614380519986,16.644500089681067,15.693385798842147,14.742271508003228,13.791157217164308,13.481017595212078,12.987516058244493,12.831039961157209,12.140137809402589,11.406671150084515,10.628943571669661,9.8052004448652603]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,0,0,0,-8.9880352573530997E-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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0.45263807741926765,0.45263807741926765,0.36211046193541407,0.2715828464515605,0.18105523096770695,9.0527615483853408E-2,-6.597467947235654E-17,-6.597467947235654E-17,-6.597467947235654E-17,-6.597467947235654E-17,-6.597467947235654E-17,-6.597467947235654E-17,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,0,0,0,4.0766767190020223,4.0766767190020223,3.2613413752016176,2.4460060314012129,1.6306706876008081,0.81533534380040351,-4.0311809504947349E-16,-4.0311809504947349E-16,-4.0311809504947349E-16,-4.0311809504947349E-16,-4.0311809504947349E-16,-4.0311809504947349E-16,0,0,0,0,{"$f":"X595+X613-X631-X649-X667-X685+X703-X721","v":0},0,0]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$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},{"$f":"SUM(F727:F741)","v":0},0,36.655873368788875,36.268429586983984,34.262586139003716,32.256742691023447,30.250899243043179,28.24505579506291,26.332226765204382,25.780178367569505,24.676081572299754,23.571984777030003,22.467887981760249,21.363791186490499,21.070283668171651,20.497404603400152,20.45128263033294,19.788162613309691,19.07910454379132,18.322225969163714,17.515579025464856]
[]
[null,"check",{"$f":"SUM(E744:Z744)","v":0},null,{"$f":"F598-E742","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"sum of closing balance checks",{"$f":"SUM(E746:Z746)","v":0},null,{"$f":"SUM(E188,E354,E578,E744)","v":0},{"$f":"SUM(F188,F354,F578,F744)","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},0,0,0,36.655873368788875,36.268429586983984,34.262586139003716,32.256742691023447,30.250899243043179,28.24505579506291,26.332226765204382,25.780178367569505,24.676081572299754,23.571984777030003,22.467887981760249,21.363791186490499,20.811742788855625,20.259694391220751,19.707645993585874,18.603549198316124,17.499452403046377,16.395355607776626]
[null,{"$f":"B190","v":"Real"},null,null,{"$f":"E208","v":0},0,0,0,36.655873368788875,36.268429586983984,34.262586139003716,32.256742691023447,30.250899243043179,28.24505579506291,26.332226765204382,25.780178367569505,24.676081572299754,23.571984777030003,22.467887981760249,21.363791186490499,20.811742788855625,20.259694391220751,19.707645993585874,18.603549198316124,17.499452403046377,16.395355607776626]
[null,{"$f":"B356","v":"CCA"},null,null,{"$f":"E432","v":0},0,0,0,36.655873368788875,36.268429586983984,34.262586139003716,32.256742691023447,30.250899243043179,28.24505579506291,26.332226765204382,25.780178367569505,24.676081572299754,23.571984777030003,22.467887981760249,21.363791186490499,21.070283668171651,20.497404603400152,20.45128263033294,19.788162613309691,19.07910454379132,18.322225969163714]
[null,{"$f":"B580","v":"Transition method"},null,null,{"$f":"E598","v":0},0,0,0,36.655873368788875,36.268429586983984,34.262586139003716,32.256742691023447,30.250899243043179,28.24505579506291,26.332226765204382,25.780178367569505,24.676081572299754,23.571984777030003,22.467887981760249,21.363791186490499,{"$f":"U598","v":21.070283668171651},{"$f":"V598","v":20.497404603400152},20.45128263033294,19.788162613309691,19.07910454379132,18.322225969163714]

{"sheet":"2004","index":19,"n_rows":752,"n_cols":26,"rows_kept":752,"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":"Actual"},{"$f":"Inputs!T3","v":"Forecast"},{"$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$307","v":"High pressure mains - steel"},null,null,null,null,null,null,null,{"$f":"Inputs!E505","v":80},{"$f":"(J9>=1)*(J9-J$6)","v":79},78,77,76,75,74.5,{"$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$308","v":"High pressure mains - PE"},null,null,null,null,null,null,null,{"$f":"Inputs!E506","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$309","v":"Medium pressure mains"},null,null,null,null,null,null,null,{"$f":"Inputs!E507","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$310","v":"Medium/low pressure mains"},null,null,null,null,null,null,null,{"$f":"Inputs!E508","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$311","v":"Low pressure mains"},null,null,null,null,null,null,null,{"$f":"Inputs!E509","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$312","v":"Regulators"},null,null,null,null,null,null,null,{"$f":"Inputs!E510","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$313","v":"Secondary gate stations"},null,null,null,null,null,null,null,{"$f":"Inputs!E511","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$314","v":"Buildings"},null,null,null,null,null,null,null,{"$f":"Inputs!E512","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$315","v":"Meter and services pipes"},null,null,null,null,null,null,null,{"$f":"Inputs!E513","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$316","v":"Equipment and vehicles"},null,null,null,null,null,null,null,{"$f":"Inputs!E514","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$317","v":"Vehicles"},null,null,null,null,null,null,null,{"$f":"Inputs!E515","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$318","v":"Information technology"},null,null,null,null,null,null,null,{"$f":"Inputs!E516","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$319","v":"Full retail contestability"},null,null,null,null,null,null,null,{"$f":"Inputs!E517","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$320","v":"Land"},null,null,null,null,null,null,null,{"$f":"Inputs!E518","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$307","v":"High pressure mains - steel"},"$m",null,null,{"$f":"E171","v":0},0,0,0,-2.7248175964384922E-2,-2.7248175964384922E-2,-2.7248175964384922E-2,-2.7248175964384922E-2,-2.7248175964384922E-2,3.8163916471489756E-17,3.8163916471489756E-17,3.8163916471489756E-17,3.8163916471489756E-17,3.8163916471489756E-17,3.8163916471489756E-17,3.7893250397223869E-17,3.7622584322957982E-17,{"$f":"V171","v":3.7351918248692095E-17},3.6810586100160327E-17,3.6269253951628559E-17,3.5727921803096791E-17]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,{"$f":"E172","v":0},0,0,0,0,0,0,0,0,{"$f":"N172","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,0,0,0,0,11.816853516269164,11.619356775419577,11.42186003456999,11.224363293720403,11.026866552870816,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,0,0,0,0,4.5981789952308283E-2,4.5213285297690718E-2,4.4444780643073153E-2,4.3676275988455589E-2,4.2907771333838024E-2,10.871509078700448,10.77267717798499,10.575013376554073,10.377349575123157,10.17968577369224,9.9820219722613235,9.8831900715458652,9.7843581708304068,9.6855262701149485,9.4878624686840318,9.2901986672531152,9.0925348658221985]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,null,0,0,0,0,3.4958515279720015E-3,3.4958515279720015E-3,3.4958515279720015E-3,3.4958515279720015E-3,3.4958515279720015E-3,3.4958515279720015E-3,3.4459107918581159E-3,3.3460293196303443E-3,3.2461478474025726E-3,3.1462663751748009E-3,3.0463849029470293E-3,{"$f":"T176","v":2.9964441668331437E-3},2.9465034307192581E-3,2.8965626946053724E-3,2.7966812223776008E-3,2.6967997501498291E-3,2.5969182779220575E-3]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$m",null,null,0,0,0,0,-3.8452434267956443E-3,-3.8452434267956443E-3,-3.8452434267956443E-3,-3.8452434267956443E-3,-3.8452434267956443E-3,-8.6736173798840355E-19,-8.6736173798840355E-19,-8.6736173798840355E-19,-8.6736173798840355E-19,-8.6736173798840355E-19,-8.6736173798840355E-19,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,0,0,0,0,20.739441330333243,19.892803986006989,19.046166641680735,18.199529297354481,17.352891953028227,16.506254608701973,16.093598243484422,15.268285513049324,14.442972782614227,13.617660052179129,12.792347321744032,12.379690956526483,11.967034591308934,11.554378226091385,10.729065495656286,9.9037527652211867,9.0784400347860874]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,0,0,0,0,-2.7755575615628914E-17,-2.7755575615628914E-17,-1.5397745085061849E-16,-1.5397745085061849E-16,-1.5397745085061849E-16,-2.7755575615628568E-17,-2.7755575615628568E-17,-2.7755575615628568E-17,-2.7755575615628568E-17,-2.7755575615628568E-17,-2.7755575615628568E-17,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$m",null,null,0,0,0,0,1.2821526997270576,1.0257221597816462,0.76929161983623473,0.5128610798908233,0.25643053994541182,3.3306690738754696E-16,3.3306690738754696E-16,3.3306690738754696E-16,3.3306690738754696E-16,3.3306690738754696E-16,3.3306690738754696E-16,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,0,0,0,0,9.0995583889916372,7.2796467111933101,5.459735033394983,3.6398233555966559,1.8199116777983286,1.803670915933976E-15,1.803670915933976E-15,1.803670915933976E-15,1.803670915933976E-15,1.803670915933976E-15,1.803670915933976E-15,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$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},0,0,0,42.956390157410205,39.835145349836004,36.713900542261804,33.592655734687611,30.471410927113414,27.381259538930397,26.869721332261275,25.84664491892303,24.823568505584792,23.800492092246547,22.777415678908305,{"$f":"SUM(U27:U41)","v":22.265877472239183},{"$f":"SUM(V27:V41)","v":21.75433926557006},{"$f":"SUM(W27:W41)","v":21.242801058900938},{"$f":"SUM(X27:X41)","v":20.219724645562696},19.196648232224451,18.173571818886209]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2004"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,{"$f":"Inputs!I450","v":0}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,{"$f":"Inputs!I451","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,{"$f":"Inputs!I452","v":11.84980445097521}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,{"$f":"Inputs!I453","v":4.6110279277053877E-2}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,{"$f":"Inputs!I454","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,null,null,null,{"$f":"Inputs!I455","v":8.1714418971994239E-3}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,{"$f":"Inputs!I456","v":0}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,{"$f":"Inputs!I457","v":0}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,{"$f":"Inputs!I458","v":21.165933608156383}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,{"$f":"Inputs!I459","v":0.10132461524854813}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,{"$f":"Inputs!I460","v":0}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,{"$f":"Inputs!I461","v":1.2821526997270576}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,{"$f":"Inputs!I462","v":9.0995583889916372}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,null,null,null,null,{"$f":"Inputs!I463","v":0}]
[]
[null,"Total Capex","$m",null,{"$f":"SUM(E44:E58)","v":0},0,0,0,43.553055484273088,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2004"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,{"$f":"Inputs!I872","v":2.7248175964384922E-2},{"$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},{"$f":"Inputs!S872","v":0},{"$f":"IF(T27>0,(IF(T9>0.5,T27/T9*T$6,T27)),T27)","v":2.706660742658848E-19},2.706660742658848E-19,2.7066607426588475E-19,5.413321485317695E-19,5.413321485317695E-19,5.413321485317695E-19,5.413321485317696E-19]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,{"$f":"Inputs!I873","v":0},{"$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},{"$f":"Inputs!S873","v":0},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,{"$f":"Inputs!I874","v":3.295093470604598E-2},{"$f":"Inputs!J874","v":0.19749674084958688},{"$f":"Inputs!K874","v":0.19749674084958688},{"$f":"Inputs!L874","v":0.19749674084958688},{"$f":"Inputs!M874","v":0.19749674084958688},{"$f":"Inputs!N874","v":0.19749674084958688},{"$f":"Inputs!O874","v":0},{"$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$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,{"$f":"Inputs!I875","v":1.2848932474559323E-4},{"$f":"Inputs!J875","v":7.6850465461756473E-4},{"$f":"Inputs!K875","v":7.6850465461756473E-4},{"$f":"Inputs!L875","v":7.6850465461756473E-4},{"$f":"Inputs!M875","v":7.6850465461756473E-4},{"$f":"Inputs!N875","v":7.6850465461756473E-4},{"$f":"Inputs!O875","v":9.8831900715458637E-2},{"$f":"Inputs!P875","v":0.19766380143091727},{"$f":"Inputs!Q875","v":0.19766380143091727},{"$f":"Inputs!R875","v":0.19766380143091725},{"$f":"Inputs!S875","v":0.19766380143091725},9.8831900715458651E-2,9.8831900715458651E-2,9.8831900715458651E-2,0.19766380143091733,0.19766380143091733,0.19766380143091736,0.19766380143091736]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,{"$f":"Inputs!I876","v":6.4087390446594047E-2},{"$f":"Inputs!J876","v":0},{"$f":"Inputs!K876","v":0},{"$f":"Inputs!L876","v":0},{"$f":"Inputs!M876","v":0},{"$f":"Inputs!N876","v":0},{"$f":"Inputs!O876","v":0},{"$f":"Inputs!P876","v":0},{"$f":"Inputs!Q876","v":0},{"$f":"Inputs!R876","v":0},{"$f":"Inputs!S876","v":0},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,null,null,null,{"$f":"Inputs!I877","v":4.6755903692274224E-3},{"$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},{"$f":"Inputs!O877","v":4.9940736113885727E-5},{"$f":"Inputs!P877","v":9.9881472227771441E-5},{"$f":"Inputs!Q877","v":9.9881472227771455E-5},{"$f":"Inputs!R877","v":9.9881472227771441E-5},{"$f":"Inputs!S877","v":9.9881472227771455E-5},4.9940736113885727E-5,4.9940736113885727E-5,4.9940736113885727E-5,9.9881472227771468E-5,9.9881472227771455E-5,9.9881472227771455E-5,9.9881472227771441E-5]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,{"$f":"Inputs!I878","v":3.5176681455843984E-9},{"$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$314","v":"Buildings"},"$m",null,null,null,null,null,{"$f":"Inputs!I879","v":3.8452434267956443E-3},{"$f":"Inputs!J879","v":0},{"$f":"Inputs!K879","v":0},{"$f":"Inputs!L879","v":0},{"$f":"Inputs!M879","v":0},{"$f":"Inputs!N879","v":0},{"$f":"Inputs!O879","v":0},{"$f":"Inputs!P879","v":0},{"$f":"Inputs!Q879","v":0},{"$f":"Inputs!R879","v":0},{"$f":"Inputs!S879","v":0},-8.6736173798840355E-19,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,{"$f":"Inputs!I880","v":0.42649227782314142},{"$f":"Inputs!J880","v":0.84663734432625515},{"$f":"Inputs!K880","v":0.84663734432625515},{"$f":"Inputs!L880","v":0.84663734432625515},{"$f":"Inputs!M880","v":0.84663734432625515},{"$f":"Inputs!N880","v":0.84663734432625515},{"$f":"Inputs!O880","v":0.41265636521754911},{"$f":"Inputs!P880","v":0.82531273043509823},{"$f":"Inputs!Q880","v":0.82531273043509823},{"$f":"Inputs!R880","v":0.82531273043509823},{"$f":"Inputs!S880","v":0.82531273043509834},0.41265636521754939,0.41265636521754945,0.41265636521754945,0.82531273043509901,0.8253127304350989,0.8253127304350989,0.8253127304350989]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,{"$f":"Inputs!I881","v":0.3121457863340753},{"$f":"Inputs!J881","v":0},{"$f":"Inputs!K881","v":1.2622187523498957E-16},{"$f":"Inputs!L881","v":0},{"$f":"Inputs!M881","v":0},{"$f":"Inputs!N881","v":0},{"$f":"Inputs!O881","v":0},{"$f":"Inputs!P881","v":0},{"$f":"Inputs!Q881","v":0},{"$f":"Inputs!R881","v":0},{"$f":"Inputs!S881","v":0},-2.7755575615628568E-17,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,{"$f":"Inputs!I882","v":0},{"$f":"Inputs!J882","v":0},{"$f":"Inputs!K882","v":0},{"$f":"Inputs!L882","v":0},{"$f":"Inputs!M882","v":0},{"$f":"Inputs!N882","v":0},{"$f":"Inputs!O882","v":0},{"$f":"Inputs!P882","v":0},{"$f":"Inputs!Q882","v":0},{"$f":"Inputs!R882","v":0},{"$f":"Inputs!S882","v":0},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,{"$f":"Inputs!I883","v":0},{"$f":"Inputs!J883","v":0.25643053994541148},{"$f":"Inputs!K883","v":0.25643053994541148},{"$f":"Inputs!L883","v":0.25643053994541148},{"$f":"Inputs!M883","v":0.25643053994541148},{"$f":"Inputs!N883","v":0.25643053994541148},{"$f":"Inputs!O883","v":0},{"$f":"Inputs!P883","v":0},{"$f":"Inputs!Q883","v":0},{"$f":"Inputs!R883","v":0},{"$f":"Inputs!S883","v":0},3.3306690738754696E-16,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,{"$f":"Inputs!I884","v":0},{"$f":"Inputs!J884","v":1.8199116777983273},{"$f":"Inputs!K884","v":1.8199116777983273},{"$f":"Inputs!L884","v":1.8199116777983273},{"$f":"Inputs!M884","v":1.8199116777983273},{"$f":"Inputs!N884","v":1.8199116777983271},{"$f":"Inputs!O884","v":0},{"$f":"Inputs!P884","v":0},{"$f":"Inputs!Q884","v":0},{"$f":"Inputs!R884","v":0},{"$f":"Inputs!S884","v":0},{"$f":"IF(T39>0,(IF(T21>0.5,T39/T21*T$6,T39)),T39)","v":1.803670915933976E-15},0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m"]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E63:E77)","v":0},0,0,0,0.87157389191267853,3.1212448075741985,3.1212448075741985,3.1212448075741985,3.1212448075741985,3.1212448075741981,0.51153820666912164,1.0230764133382433,1.0230764133382433,1.0230764133382433,1.0230764133382433,0.51153820666912408,{"$f":"SUM(U63:U77)","v":0.51153820666912198},{"$f":"SUM(V63:V77)","v":0.51153820666912198},{"$f":"SUM(W63:W77)","v":1.0230764133382442},{"$f":"SUM(X63:X77)","v":1.023076413338244},1.023076413338244,1.023076413338244]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2004"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,{"$f":"Inputs!I1458","v":0}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,{"$f":"Inputs!I1459","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,{"$f":"Inputs!I1460","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,{"$f":"Inputs!I1461","v":0}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,{"$f":"Inputs!I1462","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,null,null,null,{"$f":"Inputs!I1463","v":0}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,{"$f":"Inputs!I1464","v":0}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,{"$f":"Inputs!I1465","v":0}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,{"$f":"Inputs!I1466","v":0}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,{"$f":"Inputs!I1467","v":0}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,{"$f":"Inputs!I1468","v":0}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,{"$f":"Inputs!I1469","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,{"$f":"Inputs!I1470","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,null,null,null,null,{"$f":"Inputs!I1471","v":0}]
[]
[null,"Total redundant assets","$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$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,{"$f":"Inputs!I1497","v":0}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,{"$f":"Inputs!I1498","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,{"$f":"Inputs!I1499","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,{"$f":"Inputs!I1500","v":0}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,{"$f":"Inputs!I1501","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,null,null,null,{"$f":"Inputs!I1502","v":0}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,{"$f":"Inputs!I1503","v":0}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,{"$f":"Inputs!I1504","v":0}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,{"$f":"Inputs!I1505","v":0}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,{"$f":"Inputs!I1506","v":0}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,{"$f":"Inputs!I1507","v":0}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,{"$f":"Inputs!I1508","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,{"$f":"Inputs!I1509","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,null,null,null,null,{"$f":"Inputs!I1510","v":0}]
[]
[null,"Total asset disposals","$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$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,{"$f":"Inputs!I1279","v":0},null,null,null,null,{"$f":"Inputs!I1319","v":-2.724817596438496E-2},null,null,null,null,{"$f":"-Inputs!I1340","v":0}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,{"$f":"Inputs!I1280","v":0},null,null,null,null,{"$f":"Inputs!I1320","v":0},null,null,null,null,{"$f":"-Inputs!I1341","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,{"$f":"Inputs!I1281","v":0},null,null,null,null,{"$f":"Inputs!I1321","v":0},null,null,null,null,{"$f":"-Inputs!I1342","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,{"$f":"Inputs!I1282","v":0},null,null,null,null,{"$f":"Inputs!I1322","v":0},null,null,null,null,{"$f":"-Inputs!I1343","v":0}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,{"$f":"Inputs!I1283","v":-6.4087390446594047E-2},null,null,null,null,{"$f":"Inputs!I1323","v":0},null,null,null,null,{"$f":"-Inputs!I1344","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,null,null,null,{"$f":"Inputs!I1284","v":0},null,null,null,null,{"$f":"Inputs!I1324","v":0},null,null,null,null,{"$f":"-Inputs!I1345","v":0}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,{"$f":"Inputs!I1285","v":-3.5176681455843984E-9},null,null,null,null,{"$f":"Inputs!I1325","v":0},null,null,null,null,{"$f":"-Inputs!I1346","v":0}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,{"$f":"Inputs!I1286","v":0},null,null,null,null,{"$f":"Inputs!I1326","v":-3.8452434267956435E-3},null,null,null,null,{"$f":"-Inputs!I1347","v":0}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,{"$f":"Inputs!I1287","v":0},null,null,null,null,{"$f":"Inputs!I1327","v":0},null,null,null,null,{"$f":"-Inputs!I1348","v":0}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,{"$f":"Inputs!I1288","v":-0.21082117108552714},null,null,null,null,{"$f":"Inputs!I1328","v":-1.2622187523498992E-16},null,null,null,null,{"$f":"-Inputs!I1349","v":0}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,{"$f":"Inputs!I1289","v":0},null,null,null,null,{"$f":"Inputs!I1329","v":0},null,null,null,null,{"$f":"-Inputs!I1350","v":0}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,{"$f":"Inputs!I1290","v":0},null,null,null,null,{"$f":"Inputs!I1330","v":0},null,null,null,null,{"$f":"-Inputs!I1351","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,{"$f":"Inputs!I1291","v":0},null,null,null,null,{"$f":"Inputs!I1331","v":-2.4935868145875701E-16},null,null,null,null,{"$f":"-Inputs!I1352","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,null,null,null,null,{"$f":"Inputs!I1292","v":0},null,null,null,null,{"$f":"Inputs!I1332","v":0},null,null,null,null,{"$f":"-Inputs!I1353","v":0}]
[]
[null,"Total over depreciation","$m",null,{"$f":"SUM(E117:E131)","v":0},0,0,0,-0.27490856504978933,0,0,0,0,-3.1093419391180977E-2,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,{"$f":"Inputs!I409","v":0}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,{"$f":"Inputs!I410","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,{"$f":"Inputs!I411","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,{"$f":"Inputs!I412","v":0}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,{"$f":"Inputs!I413","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,null,null,null,{"$f":"Inputs!I414","v":0}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,{"$f":"Inputs!I415","v":0}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,{"$f":"Inputs!I416","v":0}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,{"$f":"Inputs!I417","v":0}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,{"$f":"Inputs!I418","v":0}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,{"$f":"Inputs!I419","v":0}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,{"$f":"Inputs!I420","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,{"$f":"Inputs!I421","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,null,null,null,null,{"$f":"Inputs!I422","v":0}]
[]
[null,"Total added uner NGR 82,84 86","$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$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,{"$f":"Inputs!I667","v":0}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,{"$f":"Inputs!I668","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,{"$f":"Inputs!I669","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,{"$f":"Inputs!I670","v":0}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,{"$f":"Inputs!I671","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,null,null,null,{"$f":"Inputs!I672","v":0}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,{"$f":"Inputs!I673","v":0}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,{"$f":"Inputs!I674","v":0}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,{"$f":"Inputs!I675","v":0}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,{"$f":"Inputs!I676","v":0}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,{"$f":"Inputs!I677","v":0}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,{"$f":"Inputs!I678","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,{"$f":"Inputs!I679","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,null,null,null,null,{"$f":"Inputs!I680","v":0}]
[]
[null,"Total depreciation per tariff variation","$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$307","v":"High pressure mains - steel"},"$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,-2.7248175964384922E-2,-2.7248175964384922E-2,-2.7248175964384922E-2,-2.7248175964384922E-2,-2.7248175964384922E-2,3.8163916471489756E-17,3.8163916471489756E-17,3.8163916471489756E-17,3.8163916471489756E-17,3.8163916471489756E-17,3.8163916471489756E-17,3.7893250397223869E-17,3.7622584322957982E-17,3.7351918248692095E-17,3.6810586100160327E-17,3.6269253951628559E-17,3.5727921803096791E-17,3.5186589654565023E-17]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,11.816853516269164,11.619356775419577,11.42186003456999,11.224363293720403,11.026866552870816,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,4.5981789952308283E-2,4.5213285297690718E-2,4.4444780643073153E-2,4.3676275988455589E-2,4.2907771333838024E-2,{"$f":"N29+N47-N65-N83-N101-N119-N137-N155+N30+N48-N66-N84-N102-N120-N138-N156+N31+N49-N67-N85-N103-N121-N139-N157","v":10.871509078700448},10.77267717798499,10.575013376554073,10.377349575123157,10.17968577369224,9.9820219722613235,9.8831900715458652,9.7843581708304068,9.6855262701149485,9.4878624686840318,9.2901986672531152,9.0925348658221985,8.8948710643912818]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,0,0,0,0,3.4958515279720015E-3,3.4958515279720015E-3,3.4958515279720015E-3,3.4958515279720015E-3,3.4958515279720015E-3,3.4958515279720015E-3,3.4459107918581159E-3,3.3460293196303443E-3,3.2461478474025726E-3,3.1462663751748009E-3,3.0463849029470293E-3,2.9964441668331437E-3,2.9465034307192581E-3,2.8965626946053724E-3,2.7966812223776008E-3,2.6967997501498291E-3,2.5969182779220575E-3,2.4970368056942858E-3]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$m",null,0,0,0,0,-3.8452434267956443E-3,-3.8452434267956443E-3,-3.8452434267956443E-3,-3.8452434267956443E-3,-3.8452434267956443E-3,-8.6736173798840355E-19,-8.6736173798840355E-19,-8.6736173798840355E-19,-8.6736173798840355E-19,-8.6736173798840355E-19,-8.6736173798840355E-19,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,20.739441330333243,19.892803986006989,19.046166641680735,18.199529297354481,17.352891953028227,16.506254608701973,16.093598243484422,15.268285513049324,14.442972782614227,13.617660052179129,12.792347321744032,12.379690956526483,11.967034591308934,11.554378226091385,10.729065495656286,9.9037527652211867,9.0784400347860874,8.2531273043509881]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,0,0,0,0,-2.7755575615628914E-17,-2.7755575615628914E-17,-1.5397745085061849E-16,-1.5397745085061849E-16,-1.5397745085061849E-16,-2.7755575615628568E-17,-2.7755575615628568E-17,-2.7755575615628568E-17,-2.7755575615628568E-17,-2.7755575615628568E-17,-2.7755575615628568E-17,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,1.2821526997270576,1.0257221597816462,0.76929161983623473,0.5128610798908233,0.25643053994541182,3.3306690738754696E-16,3.3306690738754696E-16,3.3306690738754696E-16,3.3306690738754696E-16,3.3306690738754696E-16,3.3306690738754696E-16,0,0,0,0,0,{"$f":"Y38+Y56-Y74-Y92-Y110-Y128-Y146-Y164","v":0},0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,0,0,0,0,9.0995583889916372,7.2796467111933101,5.459735033394983,3.6398233555966559,1.8199116777983286,1.803670915933976E-15,1.803670915933976E-15,1.803670915933976E-15,1.803670915933976E-15,1.803670915933976E-15,1.803670915933976E-15,0,{"$f":"U39+U57-U75-U93-U111-U129-U147-U165","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$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},0,0,0,42.956390157410205,39.835145349836004,36.713900542261804,33.592655734687611,30.471410927113414,27.381259538930397,26.869721332261275,25.84664491892303,24.823568505584792,23.800492092246547,22.777415678908305,22.265877472239183,{"$f":"SUM(U171:U185)","v":21.75433926557006},{"$f":"SUM(V171:V185)","v":21.242801058900938},{"$f":"SUM(W171:W185)","v":20.219724645562696},{"$f":"SUM(X171:X185)","v":19.196648232224451},18.173571818886209,17.150495405547964]
[]
[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$77","v":1},{"$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E27","v":0},{"$f":"E337","v":0},{"$f":"F337","v":0},0,0,-2.7248175964384922E-2,-2.7248175964384922E-2,-2.7248175964384922E-2,-2.7248175964384922E-2,-2.7248175964384922E-2,3.8163916471489756E-17,3.8163916471489756E-17,3.8163916471489756E-17,3.8163916471489756E-17,3.8163916471489756E-17,3.8163916471489756E-17,3.7893250397223869E-17,3.7622584322957982E-17,{"$f":"V337","v":3.7351918248692095E-17},3.6810586100160327E-17,3.6269253951628559E-17,3.5727921803096791E-17]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,11.816853516269164,11.619356775419577,11.42186003456999,11.224363293720403,11.026866552870816,10.829369812021229,10.829369812021229,10.829369812021229,10.829369812021229,10.829369812021229,10.829369812021229,10.829369812021229,10.829369812021229,10.829369812021229,10.829369812021229,10.829369812021229,10.829369812021229]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,4.5981789952308283E-2,4.5213285297690718E-2,4.4444780643073153E-2,4.3676275988455589E-2,4.2907771333838024E-2,4.2139266679220459E-2,-5.6692634036238178E-2,-0.25435643546715547,-0.45202023689807275,-0.64968403832899002,-0.84734783975990724,-0.9461797404753659,-1.0450116411908246,-1.1438435419062831,-1.3415073433372005,-1.5391711447681178,-1.7368349461990351]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,3.4958515279720015E-3,3.4958515279720015E-3,3.4958515279720015E-3,3.4958515279720015E-3,3.4958515279720015E-3,3.4958515279720015E-3,3.4459107918581159E-3,3.3460293196303443E-3,3.2461478474025726E-3,3.1462663751748009E-3,3.0463849029470293E-3,2.9964441668331437E-3,2.9465034307192581E-3,2.8965626946053724E-3,2.7966812223776008E-3,2.6967997501498291E-3,2.5969182779220575E-3]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$m",null,0,0,0,0,0,-3.8452434267956443E-3,-3.8452434267956443E-3,-3.8452434267956443E-3,-3.8452434267956443E-3,-3.8452434267956443E-3,-8.6736173798840355E-19,-8.6736173798840355E-19,-8.6736173798840355E-19,-8.6736173798840355E-19,-8.6736173798840355E-19,-8.6736173798840355E-19,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,20.739441330333243,19.892803986006989,19.046166641680735,18.199529297354481,17.352891953028227,16.506254608701973,16.093598243484422,15.268285513049324,14.442972782614227,13.617660052179129,12.792347321744032,12.379690956526483,11.967034591308934,11.554378226091385,10.729065495656286,9.9037527652211867,9.0784400347860874]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,-2.7755575615628914E-17,-2.7755575615628914E-17,-1.5397745085061849E-16,-1.5397745085061849E-16,-1.5397745085061849E-16,-2.7755575615628568E-17,-2.7755575615628568E-17,-2.7755575615628568E-17,-2.7755575615628568E-17,-2.7755575615628568E-17,-2.7755575615628568E-17,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,1.2821526997270576,1.0257221597816462,0.76929161983623473,0.5128610798908233,0.25643053994541182,3.3306690738754696E-16,3.3306690738754696E-16,3.3306690738754696E-16,3.3306690738754696E-16,3.3306690738754696E-16,3.3306690738754696E-16,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,0,0,0,0,0,9.0995583889916372,7.2796467111933101,5.459735033394983,3.6398233555966559,1.8199116777983286,1.803670915933976E-15,1.803670915933976E-15,1.803670915933976E-15,1.803670915933976E-15,1.803670915933976E-15,1.803670915933976E-15,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$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},0,0,0,0,42.956390157410205,{"$f":"SUM(K193:K207)","v":39.835145349836004},36.713900542261804,33.592655734687611,30.471410927113414,27.381259538930397,26.869721332261275,25.84664491892303,24.823568505584792,23.800492092246547,22.777415678908302,{"$f":"SUM(U193:U207)","v":22.265877472239179},{"$f":"SUM(V193:V207)","v":21.75433926557006},{"$f":"SUM(W193:W207)","v":21.242801058900938},{"$f":"SUM(X193:X207)","v":20.219724645562692},19.196648232224447,18.173571818886202]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2004"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$191","v":0},0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U46*U$191","v":0},{"$f":"V46*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,11.84980445097521,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,4.6110279277053877E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,8.1714418971994239E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,21.165933608156383,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0.10132461524854813,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,1.2821526997270576,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,0,0,0,0,9.0995583889916372,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$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},{"$f":"SUM(F211:F225)","v":0},0,0,43.553055484273088,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2004"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E63*E$191","v":0},{"$f":"F63*F$191","v":0},0,0,2.7248175964384922E-2,0,0,0,0,0,0,0,0,0,0,2.706660742658848E-19,2.706660742658848E-19,2.7066607426588475E-19,5.413321485317695E-19,5.413321485317695E-19,5.413321485317695E-19,5.413321485317696E-19]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"E64*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,3.295093470604598E-2,0.19749674084958688,0.19749674084958688,0.19749674084958688,0.19749674084958688,0.19749674084958688,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,1.2848932474559323E-4,7.6850465461756473E-4,7.6850465461756473E-4,7.6850465461756473E-4,7.6850465461756473E-4,7.6850465461756473E-4,9.8831900715458637E-2,0.19766380143091727,0.19766380143091727,0.19766380143091725,0.19766380143091725,9.8831900715458651E-2,9.8831900715458651E-2,9.8831900715458651E-2,0.19766380143091733,0.19766380143091733,0.19766380143091736,0.19766380143091736]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,6.4087390446594047E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,4.6755903692274224E-3,0,0,0,0,0,4.9940736113885727E-5,9.9881472227771441E-5,9.9881472227771455E-5,9.9881472227771441E-5,9.9881472227771455E-5,4.9940736113885727E-5,4.9940736113885727E-5,4.9940736113885727E-5,9.9881472227771468E-5,9.9881472227771455E-5,9.9881472227771455E-5,9.9881472227771441E-5]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,3.5176681455843984E-9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,0,0,0,3.8452434267956443E-3,0,0,0,0,0,0,0,0,0,0,-8.6736173798840355E-19,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0.42649227782314142,0.84663734432625515,0.84663734432625515,0.84663734432625515,0.84663734432625515,0.84663734432625515,0.41265636521754911,0.82531273043509823,0.82531273043509823,0.82531273043509823,0.82531273043509834,0.41265636521754939,0.41265636521754945,0.41265636521754945,0.82531273043509901,0.8253127304350989,0.8253127304350989,0.8253127304350989]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0.3121457863340753,0,1.2622187523498957E-16,0,0,0,0,0,0,0,0,-2.7755575615628568E-17,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$m",null,0,0,0,0,0,0.25643053994541148,0.25643053994541148,0.25643053994541148,0.25643053994541148,0.25643053994541148,0,0,0,0,0,3.3306690738754696E-16,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,0,0,0,0,0,1.8199116777983273,1.8199116777983273,1.8199116777983273,1.8199116777983273,1.8199116777983271,0,0,0,0,0,1.803670915933976E-15,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m"]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E229:E243)","v":0},{"$f":"SUM(F229:F243)","v":0},0,0,0.87157389191267853,3.1212448075741985,3.1212448075741985,3.1212448075741985,3.1212448075741985,3.1212448075741981,0.51153820666912164,1.0230764133382433,1.0230764133382433,1.0230764133382433,1.0230764133382433,{"$f":"SUM(T229:T243)","v":0.51153820666912408},{"$f":"SUM(U229:U243)","v":0.51153820666912198},{"$f":"SUM(V229:V243)","v":0.51153820666912198},{"$f":"SUM(W229:W243)","v":1.0230764133382442},{"$f":"SUM(X229:X243)","v":1.023076413338244},{"$f":"SUM(Y229:Y243)","v":1.023076413338244},1.023076413338244]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2004"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E117*E$191","v":0},0,0,0,0,0,0,0,0,-2.724817596438496E-2,0,0,0,0,0,{"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,0,0,0,0,-6.4087390446594047E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,-3.5176681455843984E-9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,-3.8452434267956435E-3,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$m",null,0,0,0,0,-0.21082117108552714,0,0,0,0,-1.2622187523498992E-16,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,-2.4935868145875701E-16,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$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,-0.27490856504978933,0,0,0,0,-3.1093419391180977E-2,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E193+E211-E229-E247-E265-E283+E301-E319","v":0},0,0,0,-2.7248175964384922E-2,-2.7248175964384922E-2,-2.7248175964384922E-2,-2.7248175964384922E-2,-2.7248175964384922E-2,3.8163916471489756E-17,3.8163916471489756E-17,3.8163916471489756E-17,3.8163916471489756E-17,3.8163916471489756E-17,{"$f":"S193+S211-S229-S247-S265-S283+S301-S319","v":3.8163916471489756E-17},{"$f":"T193+T211-T229-T247-T265-T283+T301-T319","v":3.7893250397223869E-17},3.7622584322957982E-17,3.7351918248692095E-17,3.6810586100160327E-17,3.6269253951628559E-17,3.5727921803096791E-17,3.5186589654565023E-17]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,11.816853516269164,11.619356775419577,11.42186003456999,11.224363293720403,11.026866552870816,10.829369812021229,10.829369812021229,10.829369812021229,10.829369812021229,10.829369812021229,10.829369812021229,10.829369812021229,10.829369812021229,10.829369812021229,10.829369812021229,10.829369812021229,10.829369812021229,10.829369812021229]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,4.5981789952308283E-2,4.5213285297690718E-2,4.4444780643073153E-2,4.3676275988455589E-2,4.2907771333838024E-2,4.2139266679220459E-2,-5.6692634036238178E-2,-0.25435643546715547,-0.45202023689807275,-0.64968403832899002,-0.84734783975990724,-0.9461797404753659,-1.0450116411908246,-1.1438435419062831,-1.3415073433372005,-1.5391711447681178,-1.7368349461990351,-1.9344987476299524]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,3.4958515279720015E-3,3.4958515279720015E-3,3.4958515279720015E-3,3.4958515279720015E-3,3.4958515279720015E-3,3.4958515279720015E-3,3.4459107918581159E-3,3.3460293196303443E-3,3.2461478474025726E-3,3.1462663751748009E-3,3.0463849029470293E-3,2.9964441668331437E-3,2.9465034307192581E-3,2.8965626946053724E-3,2.7966812223776008E-3,2.6967997501498291E-3,2.5969182779220575E-3,2.4970368056942858E-3]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$m",null,0,0,0,0,-3.8452434267956443E-3,-3.8452434267956443E-3,-3.8452434267956443E-3,-3.8452434267956443E-3,-3.8452434267956443E-3,-8.6736173798840355E-19,-8.6736173798840355E-19,-8.6736173798840355E-19,-8.6736173798840355E-19,-8.6736173798840355E-19,-8.6736173798840355E-19,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,20.739441330333243,19.892803986006989,19.046166641680735,18.199529297354481,17.352891953028227,16.506254608701973,16.093598243484422,15.268285513049324,14.442972782614227,13.617660052179129,12.792347321744032,12.379690956526483,11.967034591308934,11.554378226091385,10.729065495656286,9.9037527652211867,9.0784400347860874,8.2531273043509881]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,0,0,0,0,-2.7755575615628914E-17,-2.7755575615628914E-17,-1.5397745085061849E-16,-1.5397745085061849E-16,-1.5397745085061849E-16,-2.7755575615628568E-17,-2.7755575615628568E-17,-2.7755575615628568E-17,-2.7755575615628568E-17,-2.7755575615628568E-17,-2.7755575615628568E-17,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,1.2821526997270576,1.0257221597816462,0.76929161983623473,0.5128610798908233,0.25643053994541182,3.3306690738754696E-16,3.3306690738754696E-16,3.3306690738754696E-16,3.3306690738754696E-16,3.3306690738754696E-16,3.3306690738754696E-16,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,0,0,0,0,9.0995583889916372,7.2796467111933101,5.459735033394983,3.6398233555966559,1.8199116777983286,1.803670915933976E-15,1.803670915933976E-15,1.803670915933976E-15,1.803670915933976E-15,1.803670915933976E-15,1.803670915933976E-15,0,{"$f":"U205+U223-U241-U259-U277-U295+U313-U331","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$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},{"$f":"SUM(F337:F351)","v":0},0,0,42.956390157410205,39.835145349836004,36.713900542261804,33.592655734687611,30.471410927113414,27.381259538930397,26.869721332261275,25.84664491892303,24.823568505584792,23.800492092246547,22.777415678908302,22.265877472239179,21.75433926557006,21.242801058900938,20.219724645562692,19.196648232224447,18.173571818886202,17.150495405547957]
[]
[null,"check",{"$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$73)^(T$6)-1","v":1.2422836565829209E-2},null,{"$f":"(1+Inputs!V$73)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!W$73)^(W$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!X$73)^(X$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!Y$73)^(Y$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!Z$73)^(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},null,{"$f":"T360*(1+V359)","v":1.0377334074799749},{"$f":"V360*(1+W359)","v":1.0636767426669742},1.0902686612336485,1.1175253777644896,1.1454635122086017]
[]
[null,"Inflation on Asset Base"]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T417*T$359)","v":4.741040970372746E-19},0,{"$f":"(U417*V$359)","v":9.5909980134641233E-19},{"$f":"(W417*W$359)","v":9.6903333500321433E-19},9.7886410796701494E-19,9.8858077374462874E-19,9.9817148274364368E-19]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"(U418*V$359)","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1345314912856643,0,0.27409753258267133,0.28094997089723805,0.28797372016966899,0.29517306317391068,0.30255238975325843]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.0526463727745764E-2,0,-2.3948349418829666E-2,-2.9675116409159159E-2,-3.5673254030618357E-2,-4.1952751585394792E-2,-4.8523928234140916E-2]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.7844741765920421E-5,0,7.5841712574908335E-5,7.5146496876304995E-5,7.4369119322412173E-5,7.3505906330277032E-5,7.2553051988958611E-5]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.0775093114483514E-20,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15891724007134911,0,0.31333704585037098,0.29975910719685489,0.2853064359570065,0.26994378171316763,0.25363467823466374]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-3.4480297966346815E-19,0,-7.703719777548916E-35,-7.8963127719876387E-35,-8.093720591287329E-35,-8.2960636060695118E-35,-8.503465196221249E-35]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.1376357559616693E-18,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.2406709007187259E-17,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$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":0.28296011237103358},{"$f":"SUM(U363:U376)","v":0},0.56356207072678755,0.55110910818181003,0.53768127121537956,0.52323759920801383,0.50773569280577013]
[]
[null,"Nominal  Depreciation"]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T229*T$360","v":2.7402851467040446E-19},{"$f":"U229*V$360","v":2.8087922753716459E-19},{"$f":"V229*V$360","v":2.8087922753716454E-19},5.7580241645118723E-19,5.901974768624669E-19,6.0495241378402853E-19,6.2007622412862918E-19]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.10005967326553705,0.10256116509717547,0.10256116509717547,0.21025038844920974,0.21550664816043996,0.22089431436445098,0.22641667222356221]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.0561141716605735E-5,5.1825170259520877E-5,5.1825170259520877E-5,1.062415990320178E-4,1.0889763900781823E-4,1.1162007998301367E-4,1.1441058198258898E-4]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-8.7813683110288706E-19,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.41778272780049613,0.42822729599550857,0.42822729599550857,0.87786595679079271,0.89981260571056232,0.92230792085332625,0.94536561887465931]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-2.8100378595292035E-17,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.3720454314350866E-16,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.8260776249411631E-15,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$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,{"$f":"SUM(T381:T394)","v":0.51789296220775194},{"$f":"SUM(U381:U394)","v":0.53084028626294355},0.53084028626294355,1.0882225868390345,1.1154281515100102,1.1433138552977602,1.171896701680204]
[]
[null,"Nominal  Depreciation per tariff variaton"]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E27","v":0},{"$f":"E561","v":0},{"$f":"F561","v":0},0,0,-2.7248175964384922E-2,-2.7248175964384922E-2,-2.7248175964384922E-2,-2.7248175964384922E-2,-2.7248175964384922E-2,3.8163916471489756E-17,3.8163916471489756E-17,3.8163916471489756E-17,3.8163916471489756E-17,3.8163916471489756E-17,3.8163916471489756E-17,3.8363992053856626E-17,3.8083112826319464E-17,{"$f":"V561","v":3.8761333400128714E-17},3.9154564318680739E-17,3.954323094978529E-17,3.9926859309745889E-17]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,11.816853516269164,11.619356775419577,11.42186003456999,11.224363293720403,11.026866552870816,10.829369812021229,10.829369812021229,10.829369812021229,10.829369812021229,10.829369812021229,10.829369812021229,10.963901303306892,10.963901303306892,11.237998835889563,11.518948806786801,11.80692252695647,12.10209559013038]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,4.5981789952308283E-2,4.5213285297690718E-2,4.4444780643073153E-2,4.3676275988455589E-2,4.2907771333838024E-2,4.2139266679220459E-2,-5.6692634036238178E-2,-0.25435643546715547,-0.45202023689807275,-0.64968403832899002,-0.84734783975990724,-0.95793397675319003,-1.0604951418503654,-1.1870046563663705,-1.4269301612247394,-1.6781100634157977,-1.9409571293656436]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,3.4958515279720015E-3,3.4958515279720015E-3,3.4958515279720015E-3,3.4958515279720015E-3,3.4958515279720015E-3,3.4958515279720015E-3,3.4459107918581159E-3,3.3460293196303443E-3,3.2461478474025726E-3,3.1462663751748009E-3,3.0463849029470293E-3,3.033668502996344E-3,2.981843332736823E-3,3.0058598750522104E-3,2.9747647728964976E-3,2.9402362532110916E-3,2.9021220795583547E-3]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$m",null,0,0,0,0,0,-3.8452434267956443E-3,-3.8452434267956443E-3,-3.8452434267956443E-3,-3.8452434267956443E-3,-3.8452434267956443E-3,-8.6736173798840355E-19,-8.6736173798840355E-19,-8.6736173798840355E-19,-8.6736173798840355E-19,-8.6736173798840355E-19,-8.6736173798840355E-19,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,20.739441330333243,19.892803986006989,19.046166641680735,18.199529297354481,17.352891953028227,16.506254608701973,16.093598243484422,15.268285513049324,14.442972782614227,13.617660052179129,12.792347321744032,12.533481834014884,12.105254538019375,11.990364287874238,11.412257438280299,10.797751268526744,10.145387129386584]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,-2.7755575615628914E-17,-2.7755575615628914E-17,-1.5397745085061849E-16,-1.5397745085061849E-16,-1.5397745085061849E-16,-2.7755575615628568E-17,-2.7755575615628568E-17,-2.7755575615628568E-17,-2.7755575615628568E-17,-2.7755575615628568E-17,-2.7755575615628568E-17,-3.0814879110195774E-33,-3.0814879110195774E-33,-3.1585251087950665E-33,-3.2374882365149432E-33,-3.3184254424278167E-33,-3.4013860784885118E-33]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,1.2821526997270576,1.0257221597816462,0.76929161983623473,0.5128610798908233,0.25643053994541182,3.3306690738754696E-16,3.3306690738754696E-16,3.3306690738754696E-16,3.3306690738754696E-16,3.3306690738754696E-16,3.3306690738754696E-16,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,0,0,0,0,0,9.0995583889916372,7.2796467111933101,5.459735033394983,3.6398233555966559,1.8199116777983286,1.803670915933976E-15,1.803670915933976E-15,1.803670915933976E-15,1.803670915933976E-15,1.803670915933976E-15,1.803670915933976E-15,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$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},0,0,0,0,42.956390157410205,{"$f":"SUM(K417:K431)","v":39.835145349836004},36.713900542261804,33.592655734687611,30.471410927113414,27.381259538930397,26.869721332261275,25.84664491892303,24.823568505584792,23.800492092246547,22.777415678908302,{"$f":"SUM(U417:U431)","v":22.542482829071581},{"$f":"SUM(V417:V431)","v":22.011642542808637},{"$f":"SUM(W417:W431)","v":22.044364327272483},{"$f":"SUM(X417:X431)","v":21.507250848615257},20.929503968320628,20.309427712230878]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2004"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,11.84980445097521,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,4.6110279277053877E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,8.1714418971994239E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,21.165933608156383,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0.10132461524854813,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,1.2821526997270576,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,0,0,0,0,9.0995583889916372,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$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},0,0,0,43.553055484273088,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T435:T449)","v":0},0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2004"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E229,E381+E399-E363)","v":0},0,0,0,2.7248175964384922E-2,0,0,0,0,0,0,0,0,0,0,-2.0007558236687014E-19,2.8087922753716459E-19,-6.7822057380924779E-19,-3.932309185520271E-19,-3.8866663110454804E-19,-3.8362835996060021E-19,-3.780952586150145E-19]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E231,E383+E401-E365)","v":0},0,0,0,3.295093470604598E-2,0.19749674084958688,0.19749674084958688,0.19749674084958688,0.19749674084958688,0.19749674084958688,0,0,0,0,0,-0.1345314912856643,0,-0.27409753258267133,-0.28094997089723805,-0.28797372016966899,-0.29517306317391068,-0.30255238975325843]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E232,E384+E402-E366)","v":0},0,0,0,1.2848932474559323E-4,7.6850465461756473E-4,7.6850465461756473E-4,7.6850465461756473E-4,7.6850465461756473E-4,7.6850465461756473E-4,9.8831900715458637E-2,0.19766380143091727,0.19766380143091727,0.19766380143091725,0.19766380143091725,0.11058613699328282,0.10256116509717547,0.12650951451600514,0.23992550485836889,0.25117990219105835,0.26284706594984575,0.27494060045770313]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E233,E385+E403-E367)","v":0},0,0,0,6.4087390446594047E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E234,E386+E404-E368)","v":0},0,0,0,4.6755903692274224E-3,0,0,0,0,0,4.9940736113885727E-5,9.9881472227771441E-5,9.9881472227771455E-5,9.9881472227771441E-5,9.9881472227771455E-5,1.2716399950685314E-5,5.1825170259520877E-5,-2.4016542315387457E-5,3.1095102155712803E-5,3.4528519685406056E-5,3.8114173652736635E-5,4.1857529993630365E-5]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E235,E387+E405-E369)","v":0},0,0,0,3.5176681455843984E-9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E236,E388+E406-E370)","v":0},0,0,0,3.8452434267956443E-3,0,0,0,0,0,0,0,0,0,0,-8.6736173798840355E-19,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E237,E389+E407-E371)","v":0},0,0,0,0.42649227782314142,0.84663734432625515,0.84663734432625515,0.84663734432625515,0.84663734432625515,0.84663734432625515,0.41265636521754911,0.82531273043509823,0.82531273043509823,0.82531273043509823,0.82531273043509834,0.25886548772914703,0.42822729599550857,0.1148902501451376,0.57810684959393788,0.61450616975355588,0.65236413914015867,0.69173094063999563]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E238,E390+E408-E372)","v":0},0,0,0,0.3121457863340753,0,1.2622187523498957E-16,0,0,0,0,0,0,0,0,-2.7755575615628565E-17,0,7.703719777548916E-35,7.8963127719876387E-35,8.093720591287329E-35,8.2960636060695118E-35,8.503465196221249E-35]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E240,E392+E410-E374)","v":0},0,0,0,0,0.25643053994541148,0.25643053994541148,0.25643053994541148,0.25643053994541148,0.25643053994541148,0,0,0,0,0,3.3306690738754696E-16,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E241,E393+E411-E375)","v":0},0,0,0,0,1.8199116777983273,1.8199116777983273,1.8199116777983273,1.8199116777983273,1.8199116777983271,0,0,0,0,0,1.803670915933976E-15,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$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,{"$f":"SUM(E453:E467)","v":0},0,0,0,0.87157389191267853,3.1212448075741985,3.1212448075741985,3.1212448075741985,3.1212448075741985,3.1212448075741981,0.51153820666912164,1.0230764133382433,1.0230764133382433,1.0230764133382433,1.0230764133382433,0.23493284983671833,{"$f":"SUM(U453:U467)","v":0.53084028626294355},{"$f":"SUM(V453:V467)","v":-3.2721784463843967E-2},{"$f":"SUM(W453:W467)","v":0.53711347865722447},{"$f":"SUM(X453:X467)","v":0.57774688029463062},{"$f":"SUM(Y453:Y467)","v":0.62007625608974648},0.66416100887443397]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2004"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E117,E283)","v":0},0,0,0,0,0,0,0,0,-2.724817596438496E-2,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E121,E287)","v":0},0,0,0,-6.4087390446594047E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E123,E289)","v":0},0,0,0,-3.5176681455843984E-9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E124,E290)","v":0},0,0,0,0,0,0,0,0,-3.8452434267956435E-3,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E126,E292)","v":0},0,0,0,-0.21082117108552714,0,0,0,0,-1.2622187523498992E-16,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E129,E295)","v":0},0,0,0,0,0,0,0,0,-2.4935868145875701E-16,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$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,{"$f":"SUM(E507:E521)","v":0},0,0,0,-0.27490856504978933,0,0,0,0,-3.1093419391180977E-2,0,0,0,0,0,{"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E417+E435-E453-E471-E489-E507+E525-E543","v":0},0,0,0,-2.7248175964384922E-2,-2.7248175964384922E-2,-2.7248175964384922E-2,-2.7248175964384922E-2,-2.7248175964384922E-2,3.8163916471489756E-17,3.8163916471489756E-17,3.8163916471489756E-17,3.8163916471489756E-17,3.8163916471489756E-17,3.8163916471489756E-17,3.8363992053856626E-17,3.8083112826319464E-17,3.8761333400128714E-17,3.9154564318680739E-17,3.954323094978529E-17,3.9926859309745889E-17,4.0304954568360906E-17]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,11.816853516269164,11.619356775419577,11.42186003456999,11.224363293720403,11.026866552870816,10.829369812021229,10.829369812021229,10.829369812021229,10.829369812021229,10.829369812021229,10.829369812021229,10.963901303306892,10.963901303306892,11.237998835889563,11.518948806786801,11.80692252695647,12.10209559013038,12.404647979883638]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,4.5981789952308283E-2,4.5213285297690718E-2,4.4444780643073153E-2,4.3676275988455589E-2,4.2907771333838024E-2,4.2139266679220459E-2,-5.6692634036238178E-2,-0.25435643546715547,-0.45202023689807275,-0.64968403832899002,-0.84734783975990724,-0.95793397675319003,-1.0604951418503654,-1.1870046563663705,-1.4269301612247394,-1.6781100634157977,-1.9409571293656436,-2.2158977298233467]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,3.4958515279720015E-3,3.4958515279720015E-3,3.4958515279720015E-3,3.4958515279720015E-3,3.4958515279720015E-3,3.4958515279720015E-3,3.4459107918581159E-3,3.3460293196303443E-3,3.2461478474025726E-3,3.1462663751748009E-3,3.0463849029470293E-3,3.033668502996344E-3,2.981843332736823E-3,3.0058598750522104E-3,2.9747647728964976E-3,2.9402362532110916E-3,2.9021220795583547E-3,2.8602645495647244E-3]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$m",null,{"$f":"E424+E442-E460-E478-E496-E514+E532-E550","v":0},0,0,0,-3.8452434267956443E-3,-3.8452434267956443E-3,-3.8452434267956443E-3,-3.8452434267956443E-3,-3.8452434267956443E-3,-8.6736173798840355E-19,-8.6736173798840355E-19,-8.6736173798840355E-19,-8.6736173798840355E-19,-8.6736173798840355E-19,-8.6736173798840355E-19,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,20.739441330333243,19.892803986006989,19.046166641680735,18.199529297354481,17.352891953028227,16.506254608701973,16.093598243484422,15.268285513049324,14.442972782614227,13.617660052179129,12.792347321744032,12.533481834014884,12.105254538019375,11.990364287874238,11.412257438280299,10.797751268526744,10.145387129386584,9.4536561887465886]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,0,0,0,0,-2.7755575615628914E-17,-2.7755575615628914E-17,-1.5397745085061849E-16,-1.5397745085061849E-16,-1.5397745085061849E-16,-2.7755575615628568E-17,-2.7755575615628568E-17,-2.7755575615628568E-17,-2.7755575615628568E-17,-2.7755575615628568E-17,-2.7755575615628568E-17,-3.0814879110195774E-33,-3.0814879110195774E-33,-3.1585251087950665E-33,-3.2374882365149432E-33,-3.3184254424278167E-33,-3.4013860784885118E-33,-3.4864207304507242E-33]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,1.2821526997270576,1.0257221597816462,0.76929161983623473,0.5128610798908233,0.25643053994541182,3.3306690738754696E-16,3.3306690738754696E-16,3.3306690738754696E-16,3.3306690738754696E-16,3.3306690738754696E-16,3.3306690738754696E-16,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,0,0,0,0,9.0995583889916372,7.2796467111933101,5.459735033394983,3.6398233555966559,1.8199116777983286,1.803670915933976E-15,1.803670915933976E-15,1.803670915933976E-15,1.803670915933976E-15,1.803670915933976E-15,1.803670915933976E-15,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$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},{"$f":"SUM(F561:F575)","v":0},0,0,42.956390157410205,39.835145349836004,36.713900542261804,33.592655734687611,30.471410927113414,27.381259538930397,26.869721332261275,25.84664491892303,24.823568505584792,23.800492092246547,22.777415678908302,22.542482829071581,22.011642542808637,22.044364327272483,21.507250848615257,20.929503968320628,20.309427712230878,19.645266703356445]
[]
[null,"check",{"$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E27","v":0},{"$f":"E727","v":0},{"$f":"F727","v":0},0,0,-2.7248175964384922E-2,-2.7248175964384922E-2,-2.7248175964384922E-2,-2.7248175964384922E-2,-2.7248175964384922E-2,3.8163916471489756E-17,3.8163916471489756E-17,3.8163916471489756E-17,3.8163916471489756E-17,3.8163916471489756E-17,3.8163916471489756E-17,3.8363992053856626E-17,3.8083112826319464E-17,{"$f":"V727","v":3.8761333400128714E-17},3.9154564318680739E-17,3.954323094978529E-17,3.9926859309745889E-17]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,11.816853516269164,11.619356775419577,11.42186003456999,11.224363293720403,11.026866552870816,10.829369812021229,10.829369812021229,10.829369812021229,10.829369812021229,10.829369812021229,10.829369812021229,10.963901303306892,10.963901303306892,11.237998835889563,11.518948806786801,11.80692252695647,12.10209559013038]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,4.5981789952308283E-2,4.5213285297690718E-2,4.4444780643073153E-2,4.3676275988455589E-2,4.2907771333838024E-2,4.2139266679220459E-2,-5.6692634036238178E-2,-0.25435643546715547,-0.45202023689807275,-0.64968403832899002,-0.84734783975990724,-0.95793397675319003,-1.0604951418503654,-1.1870046563663705,-1.4269301612247394,-1.6781100634157977,-1.9409571293656436]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,3.4958515279720015E-3,3.4958515279720015E-3,3.4958515279720015E-3,3.4958515279720015E-3,3.4958515279720015E-3,3.4958515279720015E-3,3.4459107918581159E-3,3.3460293196303443E-3,3.2461478474025726E-3,3.1462663751748009E-3,3.0463849029470293E-3,3.033668502996344E-3,2.981843332736823E-3,3.0058598750522104E-3,2.9747647728964976E-3,2.9402362532110916E-3,2.9021220795583547E-3]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$m",null,0,0,0,0,0,-3.8452434267956443E-3,-3.8452434267956443E-3,-3.8452434267956443E-3,-3.8452434267956443E-3,-3.8452434267956443E-3,-8.6736173798840355E-19,-8.6736173798840355E-19,-8.6736173798840355E-19,-8.6736173798840355E-19,-8.6736173798840355E-19,-8.6736173798840355E-19,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,20.739441330333243,19.892803986006989,19.046166641680735,18.199529297354481,17.352891953028227,16.506254608701973,16.093598243484422,15.268285513049324,14.442972782614227,13.617660052179129,12.792347321744032,12.533481834014884,12.105254538019375,11.990364287874238,11.412257438280299,10.797751268526744,10.145387129386584]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,-2.7755575615628914E-17,-2.7755575615628914E-17,-1.5397745085061849E-16,-1.5397745085061849E-16,-1.5397745085061849E-16,-2.7755575615628568E-17,-2.7755575615628568E-17,-2.7755575615628568E-17,-2.7755575615628568E-17,-2.7755575615628568E-17,-2.7755575615628568E-17,-3.0814879110195774E-33,-3.0814879110195774E-33,-3.1585251087950665E-33,-3.2374882365149432E-33,-3.3184254424278167E-33,-3.4013860784885118E-33]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,1.2821526997270576,1.0257221597816462,0.76929161983623473,0.5128610798908233,0.25643053994541182,3.3306690738754696E-16,3.3306690738754696E-16,3.3306690738754696E-16,3.3306690738754696E-16,3.3306690738754696E-16,3.3306690738754696E-16,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,0,0,0,0,0,9.0995583889916372,7.2796467111933101,5.459735033394983,3.6398233555966559,1.8199116777983286,1.803670915933976E-15,1.803670915933976E-15,1.803670915933976E-15,1.803670915933976E-15,1.803670915933976E-15,1.803670915933976E-15,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$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},0,0,0,0,42.956390157410205,{"$f":"SUM(K583:K597)","v":39.835145349836004},36.713900542261804,33.592655734687611,30.471410927113414,27.381259538930397,26.869721332261275,25.84664491892303,24.823568505584792,23.800492092246547,22.777415678908302,22.542482829071581,22.011642542808637,22.044364327272483,21.507250848615257,20.929503968320628,20.309427712230878]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2004"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E213,IF(E$580=CCA,E437,E47))","v":0},0,0,0,11.84980445097521,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E214,IF(E$580=CCA,E438,E48))","v":0},0,0,0,4.6110279277053877E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E216,IF(E$580=CCA,E440,E50))","v":0},0,0,0,8.1714418971994239E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E219,IF(E$580=CCA,E443,E53))","v":0},0,0,0,21.165933608156383,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E220,IF(E$580=CCA,E444,E54))","v":0},0,0,0,0.10132461524854813,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E222,IF(E$580=CCA,E446,E56))","v":0},0,0,0,1.2821526997270576,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E223,IF(E$580=CCA,E447,E57))","v":0},0,0,0,9.0995583889916372,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$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},0,0,43.553055484273088,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2004"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E229,IF(E$580=CCA,E453,IF(E583>0,(IF(E9>0.5,E583/E9*E$6,E583)),E583)))","v":0},0,0,0,2.7248175964384922E-2,0,0,0,0,0,0,0,0,0,0,-2.0007558236687014E-19,2.8087922753716459E-19,-6.7822057380924779E-19,-3.932309185520271E-19,-3.8866663110454804E-19,-3.8362835996060021E-19,-3.780952586150145E-19]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E231,IF(E$580=CCA,E455,IF(E585>0,(IF(E11>0.5,E585/E11*E$6,E585)),E585)))","v":0},0,0,0,3.295093470604598E-2,0.19749674084958688,0.19749674084958688,0.19749674084958688,0.19749674084958688,0.19749674084958688,0,0,0,0,0,-0.1345314912856643,0,-0.27409753258267133,-0.28094997089723805,-0.28797372016966899,-0.29517306317391068,-0.30255238975325843]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E232,IF(E$580=CCA,E456,IF(E586>0,(IF(E12>0.5,E586/E12*E$6,E586)),E586)))","v":0},0,0,0,1.2848932474559323E-4,7.6850465461756473E-4,7.6850465461756473E-4,7.6850465461756473E-4,7.6850465461756473E-4,7.6850465461756473E-4,9.8831900715458637E-2,0.19766380143091727,0.19766380143091727,0.19766380143091725,0.19766380143091725,0.11058613699328282,0.10256116509717547,0.12650951451600514,0.23992550485836889,0.25117990219105835,0.26284706594984575,0.27494060045770313]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E233,IF(E$580=CCA,E457,IF(E587>0,(IF(E13>0.5,E587/E13*E$6,E587)),E587)))","v":0},0,0,0,6.4087390446594047E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E234,IF(E$580=CCA,E458,IF(E588>0,(IF(E14>0.5,E588/E14*E$6,E588)),E588)))","v":0},0,0,0,4.6755903692274224E-3,0,0,0,0,0,4.9940736113885727E-5,9.9881472227771441E-5,9.9881472227771455E-5,9.9881472227771441E-5,9.9881472227771455E-5,1.2716399950685314E-5,5.1825170259520877E-5,-2.4016542315387457E-5,3.1095102155712803E-5,3.4528519685406056E-5,3.8114173652736635E-5,4.1857529993630365E-5]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E235,IF(E$580=CCA,E459,IF(E589>0,(IF(E15>0.5,E589/E15*E$6,E589)),E589)))","v":0},0,0,0,3.5176681455843984E-9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E236,IF(E$580=CCA,E460,IF(E590>0,(IF(E16>0.5,E590/E16*E$6,E590)),E590)))","v":0},0,0,0,3.8452434267956443E-3,0,0,0,0,0,0,0,0,0,0,-8.6736173798840355E-19,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E237,IF(E$580=CCA,E461,IF(E591>0,(IF(E17>0.5,E591/E17*E$6,E591)),E591)))","v":0},0,0,0,0.42649227782314142,0.84663734432625515,0.84663734432625515,0.84663734432625515,0.84663734432625515,0.84663734432625515,0.41265636521754911,0.82531273043509823,0.82531273043509823,0.82531273043509823,0.82531273043509834,0.25886548772914703,0.42822729599550857,0.1148902501451376,0.57810684959393788,0.61450616975355588,0.65236413914015867,0.69173094063999563]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E238,IF(E$580=CCA,E462,IF(E592>0,(IF(E18>0.5,E592/E18*E$6,E592)),E592)))","v":0},0,0,0,0.3121457863340753,0,1.2622187523498957E-16,0,0,0,0,0,0,0,0,-2.7755575615628565E-17,0,7.703719777548916E-35,7.8963127719876387E-35,8.093720591287329E-35,8.2960636060695118E-35,8.503465196221249E-35]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E240,IF(E$580=CCA,E464,IF(E594>0,(IF(E20>0.5,E594/E20*E$6,E594)),E594)))","v":0},0,0,0,0,0.25643053994541148,0.25643053994541148,0.25643053994541148,0.25643053994541148,0.25643053994541148,0,0,0,0,0,3.3306690738754696E-16,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E241,IF(E$580=CCA,E465,IF(E595>0,(IF(E21>0.5,E595/E21*E$6,E595)),E595)))","v":0},0,0,0,0,1.8199116777983273,1.8199116777983273,1.8199116777983273,1.8199116777983273,1.8199116777983271,0,0,0,0,0,1.803670915933976E-15,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$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,{"$f":"SUM(E619:E633)","v":0},0,0,0,0.87157389191267853,3.1212448075741985,3.1212448075741985,3.1212448075741985,3.1212448075741985,3.1212448075741981,0.51153820666912164,1.0230764133382433,1.0230764133382433,1.0230764133382433,1.0230764133382433,0.23493284983671833,{"$f":"SUM(U619:U633)","v":0.53084028626294355},-3.2721784463843967E-2,0.53711347865722447,0.57774688029463062,0.62007625608974648,0.66416100887443397]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2004"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E117,E283)","v":0},0,0,0,0,0,0,0,0,-2.724817596438496E-2,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E121,E287)","v":0},0,0,0,-6.4087390446594047E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E123,E289)","v":0},0,0,0,-3.5176681455843984E-9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E124,E290)","v":0},0,0,0,0,0,0,0,0,-3.8452434267956435E-3,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E126,E292)","v":0},0,0,0,-0.21082117108552714,0,0,0,0,-1.2622187523498992E-16,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E129,E295)","v":0},0,0,0,0,0,0,0,0,-2.4935868145875701E-16,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$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,{"$f":"SUM(E673:E687)","v":0},0,0,0,-0.27490856504978933,0,0,0,0,-3.1093419391180977E-2,0,0,0,0,0,{"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E583+E601-E619-E637-E655-E673+E691-E709","v":0},0,0,0,-2.7248175964384922E-2,-2.7248175964384922E-2,-2.7248175964384922E-2,-2.7248175964384922E-2,-2.7248175964384922E-2,3.8163916471489756E-17,3.8163916471489756E-17,3.8163916471489756E-17,3.8163916471489756E-17,3.8163916471489756E-17,3.8163916471489756E-17,{"$f":"T583+T601-T619-T637-T655-T673+T691-T709","v":3.8363992053856626E-17},{"$f":"U583+U601-U619-U637-U655-U673+U691-U709","v":3.8083112826319464E-17},3.8761333400128714E-17,3.9154564318680739E-17,3.954323094978529E-17,3.9926859309745889E-17,4.0304954568360906E-17]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,11.816853516269164,11.619356775419577,11.42186003456999,11.224363293720403,11.026866552870816,10.829369812021229,10.829369812021229,10.829369812021229,10.829369812021229,10.829369812021229,10.829369812021229,10.963901303306892,10.963901303306892,11.237998835889563,11.518948806786801,11.80692252695647,12.10209559013038,12.404647979883638]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,4.5981789952308283E-2,4.5213285297690718E-2,4.4444780643073153E-2,4.3676275988455589E-2,4.2907771333838024E-2,4.2139266679220459E-2,-5.6692634036238178E-2,-0.25435643546715547,-0.45202023689807275,-0.64968403832899002,-0.84734783975990724,-0.95793397675319003,-1.0604951418503654,-1.1870046563663705,-1.4269301612247394,-1.6781100634157977,-1.9409571293656436,-2.2158977298233467]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,3.4958515279720015E-3,3.4958515279720015E-3,3.4958515279720015E-3,3.4958515279720015E-3,3.4958515279720015E-3,3.4958515279720015E-3,3.4459107918581159E-3,3.3460293196303443E-3,3.2461478474025726E-3,3.1462663751748009E-3,3.0463849029470293E-3,3.033668502996344E-3,2.981843332736823E-3,3.0058598750522104E-3,2.9747647728964976E-3,2.9402362532110916E-3,2.9021220795583547E-3,2.8602645495647244E-3]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$m",null,0,0,0,0,-3.8452434267956443E-3,-3.8452434267956443E-3,-3.8452434267956443E-3,-3.8452434267956443E-3,-3.8452434267956443E-3,-8.6736173798840355E-19,-8.6736173798840355E-19,-8.6736173798840355E-19,-8.6736173798840355E-19,-8.6736173798840355E-19,-8.6736173798840355E-19,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,20.739441330333243,19.892803986006989,19.046166641680735,18.199529297354481,17.352891953028227,16.506254608701973,16.093598243484422,15.268285513049324,14.442972782614227,13.617660052179129,12.792347321744032,12.533481834014884,12.105254538019375,11.990364287874238,11.412257438280299,10.797751268526744,10.145387129386584,9.4536561887465886]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,0,0,0,0,-2.7755575615628914E-17,-2.7755575615628914E-17,-1.5397745085061849E-16,-1.5397745085061849E-16,-1.5397745085061849E-16,-2.7755575615628568E-17,-2.7755575615628568E-17,-2.7755575615628568E-17,-2.7755575615628568E-17,-2.7755575615628568E-17,-2.7755575615628568E-17,-3.0814879110195774E-33,-3.0814879110195774E-33,-3.1585251087950665E-33,-3.2374882365149432E-33,-3.3184254424278167E-33,-3.4013860784885118E-33,-3.4864207304507242E-33]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,1.2821526997270576,1.0257221597816462,0.76929161983623473,0.5128610798908233,0.25643053994541182,3.3306690738754696E-16,3.3306690738754696E-16,3.3306690738754696E-16,3.3306690738754696E-16,3.3306690738754696E-16,3.3306690738754696E-16,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,0,0,0,0,9.0995583889916372,7.2796467111933101,5.459735033394983,3.6398233555966559,1.8199116777983286,1.803670915933976E-15,1.803670915933976E-15,1.803670915933976E-15,1.803670915933976E-15,1.803670915933976E-15,1.803670915933976E-15,0,0,0,0,{"$f":"X595+X613-X631-X649-X667-X685+X703-X721","v":0},0,0]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$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},{"$f":"SUM(F727:F741)","v":0},0,0,42.956390157410205,39.835145349836004,36.713900542261804,33.592655734687611,30.471410927113414,27.381259538930397,26.869721332261275,25.84664491892303,24.823568505584792,23.800492092246547,22.777415678908302,22.542482829071581,22.011642542808637,22.044364327272483,21.507250848615257,20.929503968320628,20.309427712230878,19.645266703356445]
[]
[null,"check",{"$f":"SUM(E744:Z744)","v":0},null,{"$f":"F598-E742","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"sum of closing balance checks",{"$f":"SUM(E746:Z746)","v":0},null,{"$f":"SUM(E188,E354,E578,E744)","v":0},{"$f":"SUM(F188,F354,F578,F744)","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},0,0,0,0,42.956390157410205,39.835145349836004,36.713900542261804,33.592655734687611,30.471410927113414,27.381259538930397,26.869721332261275,25.84664491892303,24.823568505584792,23.800492092246547,22.777415678908305,22.265877472239183,21.75433926557006,21.242801058900938,20.219724645562696,19.196648232224451,18.173571818886209]
[null,{"$f":"B190","v":"Real"},null,null,{"$f":"E208","v":0},0,0,0,0,42.956390157410205,39.835145349836004,36.713900542261804,33.592655734687611,30.471410927113414,27.381259538930397,26.869721332261275,25.84664491892303,24.823568505584792,23.800492092246547,22.777415678908302,22.265877472239179,21.75433926557006,21.242801058900938,20.219724645562692,19.196648232224447,18.173571818886202]
[null,{"$f":"B356","v":"CCA"},null,null,{"$f":"E432","v":0},0,0,0,0,42.956390157410205,39.835145349836004,36.713900542261804,33.592655734687611,30.471410927113414,27.381259538930397,26.869721332261275,25.84664491892303,24.823568505584792,23.800492092246547,22.777415678908302,22.542482829071581,22.011642542808637,22.044364327272483,21.507250848615257,20.929503968320628,20.309427712230878]
[null,{"$f":"B580","v":"Transition method"},null,null,{"$f":"E598","v":0},0,0,0,0,42.956390157410205,39.835145349836004,36.713900542261804,33.592655734687611,30.471410927113414,27.381259538930397,26.869721332261275,25.84664491892303,24.823568505584792,23.800492092246547,22.777415678908302,{"$f":"U598","v":22.542482829071581},{"$f":"V598","v":22.011642542808637},22.044364327272483,21.507250848615257,20.929503968320628,20.309427712230878]

{"sheet":"2005","index":20,"n_rows":752,"n_cols":26,"rows_kept":752,"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":"Actual"},{"$f":"Inputs!T3","v":"Forecast"},{"$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$307","v":"High pressure mains - steel"},null,null,null,null,null,null,null,null,{"$f":"Inputs!E505","v":80},{"$f":"(K9>=1)*(K9-K$6)","v":79},78,77,76,75.5,74.5,73.5,72.5,71.5,71,70.5,70,69,68,67]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},null,null,null,null,null,null,null,null,{"$f":"Inputs!E506","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$309","v":"Medium pressure mains"},null,null,null,null,null,null,null,null,{"$f":"Inputs!E507","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$310","v":"Medium/low pressure mains"},null,null,null,null,null,null,null,null,{"$f":"Inputs!E508","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$311","v":"Low pressure mains"},null,null,null,null,null,null,null,null,{"$f":"Inputs!E509","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$312","v":"Regulators"},null,null,null,null,null,null,null,null,{"$f":"Inputs!E510","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$313","v":"Secondary gate stations"},null,null,null,null,null,null,null,null,{"$f":"Inputs!E511","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$314","v":"Buildings"},null,null,null,null,null,null,null,null,{"$f":"Inputs!E512","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$315","v":"Meter and services pipes"},null,null,null,null,null,null,null,null,{"$f":"Inputs!E513","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$316","v":"Equipment and vehicles"},null,null,null,null,null,null,null,null,{"$f":"Inputs!E514","v":10},9,8,7,6,5.5,4.5,3.5,2.5,1.5,1,0.5,0,0,0,0]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},null,null,null,null,null,null,null,null,{"$f":"Inputs!E515","v":5},4,3,2,1,0.5,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},null,null,null,null,null,null,null,null,{"$f":"Inputs!E516","v":5},4,3,2,1,0.5,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},null,null,null,null,null,null,null,null,{"$f":"Inputs!E517","v":5},4,3,2,1,0.5,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$320","v":"Land"},null,null,null,null,null,null,null,null,{"$f":"Inputs!E518","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$307","v":"High pressure mains - steel"},"$m",null,null,{"$f":"E171","v":0},0,0,0,0,0.58349499367323943,0.57638657752150646,0.56927816136977349,0.56216974521804053,0.55506132906630756,0.5526688233375735,0.54788381188010538,0.54309880042263725,0.53831378896516913,0.533528777507701,0.52979780703561918,0.52606683656353737,0.52233586609145555,0.51487392514729191,0.50741198420312827,0.49995004325896464]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,null,0,0,0,0,0,0,-0.12054957368428884,-0.24109914736857768,-0.3616487210528665,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,0,0,0,0,0,8.861200029306076,8.8231495114333036,8.7850989935605313,8.7470484756877589,8.7089979578149865,8.6312390474773526,8.4757212268020847,8.3202034061268169,8.164685585451549,8.0091677647762811,7.9314088544386472,7.8536499441010132,7.7758910337633793,7.6203732130881114,7.4648553924128436,7.3093375717375757]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,null,0,0,0,0,0,0.12607875232896623,0.12363050833041253,0.12118226433185883,0.11873402033330513,0.11628577633475143,0.11467069610787987,0.11144053565413678,0.10821037520039369,0.10498021474665059,0.1017500542929075,0.10013497406603594,9.8519893839164388E-2,9.6904813612292834E-2,9.3674653158549739E-2,9.0444492704806645E-2,8.721433225106355E-2]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,0,0,0,0,0,0,-2.4759282566482474E-4,-4.9518565132964949E-4,-7.4277847699447423E-4,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,0,0,0,{"$f":"H178","v":0},0,0,-4.1895911574066331E-4,-8.3791823148132662E-4,-1.2568773472219899E-3,0,0,0,0,0,0,0,0,0,0,{"$f":"X178","v":0},0]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,{"$f":"E179","v":0},0,0,0,0,20.875615171797584,19.851250323358823,18.826885474920061,17.8025206264813,16.778155778042539,16.378675878565335,15.579716079610929,14.780756280656522,13.981796481702116,13.182836682747709,12.783356783270506,12.383876883793302,11.984396984316099,11.185437185361693,10.386477386407286,9.5875175874528793]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$m",null,null,0,0,0,0,0,0.46820599448495315,-0.3883891743909651,-1.2449843432668835,-2.1015795121428016,-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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},0,0,0,0,30.914594941590821,28.864811620627385,26.815028299663954,24.765244978700519,26.158500841258583,25.677254445488138,24.714761653947257,23.752268862406368,22.789776070865486,21.827283279324597,{"$f":"SUM(U27:U41)","v":21.344698418810808},{"$f":"SUM(V27:V41)","v":20.862113558297018},{"$f":"SUM(W27:W41)","v":20.379528697783229},19.414358976755643,18.449189255728065,17.484019534700483]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2005"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J450","v":0.58349499367323943}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J451","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J452","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J453","v":8.861200029306076}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J454","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J455","v":0.12607875232896623}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J456","v":0}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J457","v":0}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J458","v":20.875615171797584}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J459","v":0}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J460","v":0}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J461","v":0.46820599448495315}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J462","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J463","v":0}]
[]
[null,"Total Capex","$m",null,{"$f":"SUM(E44:E58)","v":0},0,0,0,0,30.914594941590821,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2005"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K913","v":7.1084161517329233E-3},{"$f":"Inputs!L913","v":7.1084161517329233E-3},{"$f":"Inputs!M913","v":7.1084161517329233E-3},{"$f":"Inputs!N913","v":7.1084161517329233E-3},{"$f":"Inputs!O913","v":2.3925057287340853E-3},{"$f":"Inputs!P913","v":4.7850114574681706E-3},{"$f":"Inputs!Q913","v":4.7850114574681706E-3},{"$f":"Inputs!R913","v":4.7850114574681706E-3},{"$f":"Inputs!S913","v":4.7850114574681697E-3},{"$f":"IF(T27>0,(IF(T9>0.5,T27/T9*T$6,T27)),T27)","v":3.7309704720818251E-3},3.7309704720818251E-3,3.7309704720818251E-3,7.4619409441636503E-3,7.4619409441636511E-3,7.4619409441636511E-3,7.4619409441636511E-3]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K914","v":0},{"$f":"Inputs!L914","v":0},{"$f":"Inputs!M914","v":0},{"$f":"Inputs!N914","v":0},{"$f":"Inputs!O914","v":0},{"$f":"Inputs!P914","v":0},{"$f":"Inputs!Q914","v":0},{"$f":"Inputs!R914","v":0},{"$f":"Inputs!S914","v":0},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K915","v":0.12054957368428884},{"$f":"Inputs!L915","v":0.12054957368428884},{"$f":"Inputs!M915","v":0.12054957368428884},{"$f":"Inputs!N915","v":0.12054957368428884},{"$f":"Inputs!O915","v":0},{"$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$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K916","v":3.8050517872771771E-2},{"$f":"Inputs!L916","v":3.8050517872771771E-2},{"$f":"Inputs!M916","v":3.8050517872771771E-2},{"$f":"Inputs!N916","v":3.8050517872771771E-2},{"$f":"Inputs!O916","v":7.7758910337633838E-2},{"$f":"Inputs!P916","v":0.15551782067526768},{"$f":"Inputs!Q916","v":0.15551782067526768},{"$f":"Inputs!R916","v":0.15551782067526768},{"$f":"Inputs!S916","v":0.15551782067526768},7.7758910337633796E-2,7.7758910337633796E-2,7.7758910337633796E-2,0.15551782067526759,0.15551782067526759,0.15551782067526757,0.15551782067526757]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K917","v":0},{"$f":"Inputs!L917","v":0},{"$f":"Inputs!M917","v":0},{"$f":"Inputs!N917","v":0},{"$f":"Inputs!O917","v":0},{"$f":"Inputs!P917","v":0},{"$f":"Inputs!Q917","v":0},{"$f":"Inputs!R917","v":0},{"$f":"Inputs!S917","v":0},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K918","v":2.4482439985537004E-3},{"$f":"Inputs!L918","v":2.4482439985537004E-3},{"$f":"Inputs!M918","v":2.4482439985537004E-3},{"$f":"Inputs!N918","v":2.4482439985537004E-3},{"$f":"Inputs!O918","v":1.6150802268715481E-3},{"$f":"Inputs!P918","v":3.2301604537430962E-3},{"$f":"Inputs!Q918","v":3.2301604537430962E-3},{"$f":"Inputs!R918","v":3.2301604537430962E-3},{"$f":"Inputs!S918","v":3.2301604537430966E-3},1.6150802268715477E-3,1.6150802268715474E-3,1.6150802268715474E-3,3.2301604537430945E-3,3.2301604537430945E-3,3.2301604537430945E-3,3.2301604537430945E-3]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K919","v":2.4759282566482474E-4},{"$f":"Inputs!L919","v":2.4759282566482474E-4},{"$f":"Inputs!M919","v":2.4759282566482474E-4},{"$f":"Inputs!N919","v":2.4759282566482474E-4},{"$f":"Inputs!O919","v":0},{"$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$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K920","v":4.1895911574066331E-4},{"$f":"Inputs!L920","v":4.1895911574066331E-4},{"$f":"Inputs!M920","v":4.1895911574066331E-4},{"$f":"Inputs!N920","v":4.1895911574066331E-4},{"$f":"Inputs!O920","v":0},{"$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$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K921","v":1.0243648484387611},{"$f":"Inputs!L921","v":1.0243648484387611},{"$f":"Inputs!M921","v":1.0243648484387611},{"$f":"Inputs!N921","v":1.0243648484387611},{"$f":"Inputs!O921","v":0.39947989947720342},{"$f":"Inputs!P921","v":0.79895979895440683},{"$f":"Inputs!Q921","v":0.79895979895440672},{"$f":"Inputs!R921","v":0.79895979895440672},{"$f":"Inputs!S921","v":0.79895979895440672},0.3994798994772033,0.3994798994772033,0.3994798994772033,0.79895979895440661,0.79895979895440661,0.79895979895440661,0.79895979895440661]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K922","v":0},{"$f":"Inputs!L922","v":0},{"$f":"Inputs!M922","v":0},{"$f":"Inputs!N922","v":0},{"$f":"Inputs!O922","v":0},{"$f":"Inputs!P922","v":0},{"$f":"Inputs!Q922","v":0},{"$f":"Inputs!R922","v":0},{"$f":"Inputs!S922","v":0},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K923","v":0},{"$f":"Inputs!L923","v":0},{"$f":"Inputs!M923","v":0},{"$f":"Inputs!N923","v":0},{"$f":"Inputs!O923","v":0},{"$f":"Inputs!P923","v":0},{"$f":"Inputs!Q923","v":0},{"$f":"Inputs!R923","v":0},{"$f":"Inputs!S923","v":0},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K924","v":0.85659516887591824},{"$f":"Inputs!L924","v":0.85659516887591824},{"$f":"Inputs!M924","v":0.85659516887591824},{"$f":"Inputs!N924","v":0.85659516887591824},{"$f":"Inputs!O924","v":0},{"$f":"Inputs!P924","v":0},{"$f":"Inputs!Q924","v":0},{"$f":"Inputs!R924","v":0},{"$f":"Inputs!S924","v":0},-4.4408920985006262E-16,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K925","v":0},{"$f":"Inputs!L925","v":0},{"$f":"Inputs!M925","v":0},{"$f":"Inputs!N925","v":0},{"$f":"Inputs!O925","v":0},{"$f":"Inputs!P925","v":0},{"$f":"Inputs!Q925","v":0},{"$f":"Inputs!R925","v":0},{"$f":"Inputs!S925","v":0},{"$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$320","v":"Land"},"$m"]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E63:E77)","v":0},0,0,0,0,0,2.049783320963432,2.049783320963432,2.049783320963432,2.049783320963432,0.48124639577044293,0.96249279154088585,0.96249279154088563,0.96249279154088563,0.96249279154088563,0.48258486051379001,{"$f":"SUM(U63:U77)","v":0.48258486051379046},{"$f":"SUM(V63:V77)","v":0.48258486051379046},{"$f":"SUM(W63:W77)","v":0.96516972102758092},0.96516972102758092,0.96516972102758092,0.96516972102758092]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2005"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J1458","v":0}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J1459","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J1460","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J1461","v":0}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J1462","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J1463","v":0}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J1464","v":0}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J1465","v":0}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J1466","v":0}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J1467","v":0}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J1468","v":0}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J1469","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J1470","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J1471","v":0}]
[]
[null,"Total redundant assets","$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$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J1497","v":0}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J1498","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J1499","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J1500","v":0}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J1501","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J1502","v":0}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J1503","v":0}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J1504","v":0}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J1505","v":0}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J1506","v":0}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J1507","v":0}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J1508","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J1509","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J1510","v":0}]
[]
[null,"Total asset disposals","$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$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!J1319","v":0},null,null,null,null,{"$f":"-Inputs!J1340","v":0}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!J1320","v":0},null,null,null,null,{"$f":"-Inputs!J1341","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!J1321","v":-0.48219829473715536},null,null,null,null,{"$f":"-Inputs!J1342","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!J1322","v":0},null,null,null,null,{"$f":"-Inputs!J1343","v":0}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!J1323","v":0},null,null,null,null,{"$f":"-Inputs!J1344","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!J1324","v":0},null,null,null,null,{"$f":"-Inputs!J1345","v":0}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!J1325","v":-9.9037130265929897E-4},null,null,null,null,{"$f":"-Inputs!J1346","v":0}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!J1326","v":-1.6758364629626532E-3},null,null,null,null,{"$f":"-Inputs!J1347","v":0}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!J1327","v":0},null,null,null,null,{"$f":"-Inputs!J1348","v":0}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!J1328","v":0},null,null,null,null,{"$f":"-Inputs!J1349","v":0}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!J1329","v":0},null,null,null,null,{"$f":"-Inputs!J1350","v":0}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!J1330","v":-2.9581746810187193},null,null,null,null,{"$f":"-Inputs!J1351","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!J1331","v":0},null,null,null,null,{"$f":"-Inputs!J1352","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!J1332","v":0},null,null,null,null,{"$f":"-Inputs!J1353","v":0}]
[]
[null,"Total over depreciation","$m",null,{"$f":"SUM(E117:E131)","v":0},0,0,0,0,0,0,0,0,-3.4430391835214964,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J409","v":0}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J410","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J411","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J412","v":0}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J413","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J414","v":0}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J415","v":0}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J416","v":0}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J417","v":0}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J418","v":0}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J419","v":0}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J420","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J421","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J422","v":0}]
[]
[null,"Total added uner NGR 82,84 86","$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$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J667","v":0}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J668","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J669","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J670","v":0}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J671","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J672","v":0}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J673","v":0}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J674","v":0}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J675","v":0}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J676","v":0}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J677","v":0}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J678","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J679","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J680","v":0}]
[]
[null,"Total depreciation per tariff variation","$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E27+E45-E63-E81-E99-E117-E135-E153","v":0},{"$f":"F27+F45-F63-F81-F99-F117-F135-F153","v":0},0,0,0,0.58349499367323943,0.57638657752150646,0.56927816136977349,0.56216974521804053,0.55506132906630756,0.5526688233375735,0.54788381188010538,0.54309880042263725,0.53831378896516913,0.533528777507701,0.52979780703561918,0.52606683656353737,0.52233586609145555,0.51487392514729191,0.50741198420312827,0.49995004325896464,0.492488102314801]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,-0.12054957368428884,-0.24109914736857768,-0.3616487210528665,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,8.861200029306076,8.8231495114333036,8.7850989935605313,8.7470484756877589,{"$f":"N29+N47-N65-N83-N101-N119-N137-N155+N30+N48-N66-N84-N102-N120-N138-N156+N31+N49-N67-N85-N103-N121-N139-N157","v":8.7089979578149865},8.6312390474773526,8.4757212268020847,8.3202034061268169,8.164685585451549,8.0091677647762811,7.9314088544386472,7.8536499441010132,7.7758910337633793,7.6203732130881114,7.4648553924128436,7.3093375717375757,7.1538197510623078]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,0,0,0,0,0,0.12607875232896623,0.12363050833041253,0.12118226433185883,0.11873402033330513,0.11628577633475143,0.11467069610787987,0.11144053565413678,0.10821037520039369,0.10498021474665059,0.1017500542929075,0.10013497406603594,9.8519893839164388E-2,9.6904813612292834E-2,9.3674653158549739E-2,9.0444492704806645E-2,8.721433225106355E-2,8.3984171797320456E-2]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,-2.4759282566482474E-4,-4.9518565132964949E-4,-7.4277847699447423E-4,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,0,0,0,0,0,-4.1895911574066331E-4,-8.3791823148132662E-4,-1.2568773472219899E-3,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,20.875615171797584,19.851250323358823,18.826885474920061,17.8025206264813,16.778155778042539,16.378675878565335,15.579716079610929,14.780756280656522,13.981796481702116,13.182836682747709,12.783356783270506,12.383876883793302,11.984396984316099,11.185437185361693,10.386477386407286,9.5875175874528793,8.7885577884984727]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0.46820599448495315,-0.3883891743909651,-1.2449843432668835,-2.1015795121428016,-4.4408920985006262E-16,-4.4408920985006262E-16,-4.4408920985006262E-16,-4.4408920985006262E-16,-4.4408920985006262E-16,-4.4408920985006262E-16,0,0,0,0,0,{"$f":"Y38+Y56-Y74-Y92-Y110-Y128-Y146-Y164","v":0},0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},{"$f":"SUM(F171:F185)","v":0},0,0,0,30.914594941590821,28.864811620627385,26.815028299663954,24.765244978700519,26.158500841258583,25.677254445488138,24.714761653947257,23.752268862406368,22.789776070865486,21.827283279324597,21.344698418810808,{"$f":"SUM(U171:U185)","v":20.862113558297018},{"$f":"SUM(V171:V185)","v":20.379528697783229},{"$f":"SUM(W171:W185)","v":19.414358976755643},18.449189255728065,17.484019534700483,16.518849813672901]
[]
[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$77","v":1},{"$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E27","v":0},{"$f":"E337","v":0},{"$f":"F337","v":0},0,0,0,0.58349499367323943,0.57638657752150646,0.56927816136977349,0.56216974521804053,0.55506132906630756,0.5526688233375735,0.54788381188010538,0.54309880042263725,0.53831378896516913,0.533528777507701,0.52979780703561918,0.52606683656353737,{"$f":"V337","v":0.52233586609145555},0.51487392514729191,0.50741198420312827,0.49995004325896464]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,-0.12054957368428884,-0.24109914736857768,-0.3616487210528665,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,8.861200029306076,8.8231495114333036,8.7850989935605313,8.7470484756877589,8.7089979578149865,8.6312390474773526,8.4757212268020847,8.3202034061268169,8.164685585451549,8.0091677647762811,7.9314088544386472,7.8536499441010132,7.7758910337633793,7.6203732130881114,7.4648553924128436,7.3093375717375757]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0.12607875232896623,0.12363050833041253,0.12118226433185883,0.11873402033330513,0.11628577633475143,0.11467069610787987,0.11144053565413678,0.10821037520039369,0.10498021474665059,0.1017500542929075,0.10013497406603594,9.8519893839164388E-2,9.6904813612292834E-2,9.3674653158549739E-2,9.0444492704806645E-2,8.721433225106355E-2]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,-2.4759282566482474E-4,-4.9518565132964949E-4,-7.4277847699447423E-4,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,-4.1895911574066331E-4,-8.3791823148132662E-4,-1.2568773472219899E-3,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,20.875615171797584,19.851250323358823,18.826885474920061,17.8025206264813,16.778155778042539,16.378675878565335,15.579716079610929,14.780756280656522,13.981796481702116,13.182836682747709,12.783356783270506,12.383876883793302,11.984396984316099,11.185437185361693,10.386477386407286,9.5875175874528793]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0.46820599448495315,-0.3883891743909651,-1.2449843432668835,-2.1015795121428016,-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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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,{"$f":"SUM(K193:K207)","v":30.914594941590821},28.864811620627385,26.815028299663954,24.765244978700519,26.158500841258583,25.677254445488138,24.714761653947257,23.752268862406368,22.789776070865486,21.827283279324597,{"$f":"SUM(U193:U207)","v":21.344698418810808},{"$f":"SUM(V193:V207)","v":20.862113558297018},{"$f":"SUM(W193:W207)","v":20.379528697783229},{"$f":"SUM(X193:X207)","v":19.414358976755643},18.449189255728065,17.484019534700483]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2005"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E45*E$191","v":0},0,0,0,0,0.58349499367323943,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,8.861200029306076,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0.12607875232896623,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$m",null,{"$f":"E52*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,20.875615171797584,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0.46820599448495315,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},{"$f":"SUM(F211:F225)","v":0},0,0,0,30.914594941590821,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2005"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E63*E$191","v":0},{"$f":"F63*F$191","v":0},0,0,0,0,7.1084161517329233E-3,7.1084161517329233E-3,7.1084161517329233E-3,7.1084161517329233E-3,2.3925057287340853E-3,4.7850114574681706E-3,4.7850114574681706E-3,4.7850114574681706E-3,4.7850114574681697E-3,3.7309704720818251E-3,3.7309704720818251E-3,3.7309704720818251E-3,7.4619409441636503E-3,7.4619409441636511E-3,7.4619409441636511E-3,7.4619409441636511E-3]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"E64*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0.12054957368428884,0.12054957368428884,0.12054957368428884,0.12054957368428884,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,3.8050517872771771E-2,3.8050517872771771E-2,3.8050517872771771E-2,3.8050517872771771E-2,7.7758910337633838E-2,0.15551782067526768,0.15551782067526768,0.15551782067526768,0.15551782067526768,7.7758910337633796E-2,7.7758910337633796E-2,7.7758910337633796E-2,0.15551782067526759,0.15551782067526759,0.15551782067526757,0.15551782067526757]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,2.4482439985537004E-3,2.4482439985537004E-3,2.4482439985537004E-3,2.4482439985537004E-3,1.6150802268715481E-3,3.2301604537430962E-3,3.2301604537430962E-3,3.2301604537430962E-3,3.2301604537430966E-3,1.6150802268715477E-3,1.6150802268715474E-3,1.6150802268715474E-3,3.2301604537430945E-3,3.2301604537430945E-3,3.2301604537430945E-3,3.2301604537430945E-3]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,2.4759282566482474E-4,2.4759282566482474E-4,2.4759282566482474E-4,2.4759282566482474E-4,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,0,0,0,0,0,4.1895911574066331E-4,4.1895911574066331E-4,4.1895911574066331E-4,4.1895911574066331E-4,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,1.0243648484387611,1.0243648484387611,1.0243648484387611,1.0243648484387611,0.39947989947720342,0.79895979895440683,0.79895979895440672,0.79895979895440672,0.79895979895440672,0.3994798994772033,0.3994798994772033,0.3994798994772033,0.79895979895440661,0.79895979895440661,0.79895979895440661,0.79895979895440661]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0.85659516887591824,0.85659516887591824,0.85659516887591824,0.85659516887591824,0,0,0,0,0,-4.4408920985006262E-16,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$m"]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E229:E243)","v":0},{"$f":"SUM(F229:F243)","v":0},0,0,0,0,2.049783320963432,2.049783320963432,2.049783320963432,2.049783320963432,0.48124639577044293,0.96249279154088585,0.96249279154088563,0.96249279154088563,0.96249279154088563,{"$f":"SUM(T229:T243)","v":0.48258486051379001},{"$f":"SUM(U229:U243)","v":0.48258486051379046},{"$f":"SUM(V229:V243)","v":0.48258486051379046},{"$f":"SUM(W229:W243)","v":0.96516972102758092},{"$f":"SUM(X229:X243)","v":0.96516972102758092},{"$f":"SUM(Y229:Y243)","v":0.96516972102758092},0.96516972102758092]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2005"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,-0.48219829473715536,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,-9.9037130265929897E-4,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,-1.6758364629626532E-3,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,-2.9581746810187193,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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,-3.4430391835214964,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E193+E211-E229-E247-E265-E283+E301-E319","v":0},0,0,0,0,0.58349499367323943,0.57638657752150646,0.56927816136977349,0.56216974521804053,0.55506132906630756,0.5526688233375735,0.54788381188010538,0.54309880042263725,0.53831378896516913,{"$f":"S193+S211-S229-S247-S265-S283+S301-S319","v":0.533528777507701},{"$f":"T193+T211-T229-T247-T265-T283+T301-T319","v":0.52979780703561918},0.52606683656353737,0.52233586609145555,0.51487392514729191,0.50741198420312827,0.49995004325896464,0.492488102314801]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,-0.12054957368428884,-0.24109914736857768,-0.3616487210528665,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,8.861200029306076,8.8231495114333036,8.7850989935605313,8.7470484756877589,8.7089979578149865,8.6312390474773526,8.4757212268020847,8.3202034061268169,8.164685585451549,8.0091677647762811,7.9314088544386472,7.8536499441010132,7.7758910337633793,7.6203732130881114,7.4648553924128436,7.3093375717375757,7.1538197510623078]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0.12607875232896623,0.12363050833041253,0.12118226433185883,0.11873402033330513,0.11628577633475143,0.11467069610787987,0.11144053565413678,0.10821037520039369,0.10498021474665059,0.1017500542929075,0.10013497406603594,9.8519893839164388E-2,9.6904813612292834E-2,9.3674653158549739E-2,9.0444492704806645E-2,8.721433225106355E-2,8.3984171797320456E-2]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,-2.4759282566482474E-4,-4.9518565132964949E-4,-7.4277847699447423E-4,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,0,0,0,0,0,-4.1895911574066331E-4,-8.3791823148132662E-4,-1.2568773472219899E-3,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,20.875615171797584,19.851250323358823,18.826885474920061,17.8025206264813,16.778155778042539,16.378675878565335,15.579716079610929,14.780756280656522,13.981796481702116,13.182836682747709,12.783356783270506,12.383876883793302,11.984396984316099,11.185437185361693,10.386477386407286,9.5875175874528793,8.7885577884984727]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0.46820599448495315,-0.3883891743909651,-1.2449843432668835,-2.1015795121428016,-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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},{"$f":"SUM(F337:F351)","v":0},0,0,0,30.914594941590821,28.864811620627385,26.815028299663954,24.765244978700519,26.158500841258583,25.677254445488138,24.714761653947257,23.752268862406368,22.789776070865486,21.827283279324597,21.344698418810808,20.862113558297018,20.379528697783229,19.414358976755643,18.449189255728065,17.484019534700483,16.518849813672901]
[]
[null,"check",{"$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$73)^(T$6)-1","v":1.2422836565829209E-2},null,{"$f":"(1+Inputs!V$73)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!W$73)^(W$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!X$73)^(X$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!Y$73)^(Y$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!Z$73)^(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},null,{"$f":"T360*(1+V359)","v":1.0377334074799749},{"$f":"V360*(1+W359)","v":1.0636767426669742},1.0902686612336485,1.1175253777644896,1.1454635122086017]
[]
[null,"Inflation on Asset Base"]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T417*T$359)","v":6.6279408061448251E-3},0,{"$f":"(U417*V$359)","v":1.3409484965133889E-2},{"$f":"(W417*W$359)","v":1.3551134454202203E-2},1.3691485489620726E-2,1.3830384617776298E-2,1.3967671523908638E-2]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"(U418*V$359)","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.9496582170123388E-2,0,0.20074848625935204,0.20173254746650571,0.20264034393010494,0.20346744737471759,0.20420925577660454]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2640242950450386E-3,0,2.5344733620845375E-3,2.5140340607774036E-3,2.490988748553611E-3,2.4652198994306422E-3,2.4366057398836792E-3]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.16376822558379286,0,0.32355405838379281,0.31091522797817589,0.29744223476578829,0.28310126987529488,0.26785735534354821]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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":0.27115677285510609},{"$f":"SUM(U363:U376)","v":0},0.54024650297036325,0.52871294395966117,0.51626505293406755,0.5028643217672194,0.48847088838394503]
[]
[null,"Nominal  Depreciation"]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T229*T$360","v":3.7773197084884323E-3},{"$f":"U229*V$360","v":3.8717527012006431E-3},{"$f":"V229*V$360","v":3.8717527012006431E-3},7.937093037461318E-3,8.135520363397852E-3,8.3389083724827954E-3,8.5473810817948657E-3]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.8724896572295186E-2,8.0693018986602569E-2,8.0693018986602569E-2,0.16542068892253525,0.16955620614559863,0.17379511129923852,0.17813998908171946]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6351441045706753E-3,1.6760227071849418E-3,1.6760227071849418E-3,3.4358465497291301E-3,3.521742713472358E-3,3.6097862813091667E-3,3.7000309383418955E-3]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.40444257297974251,0.414553637304236,0.414553637304236,0.84983495647368379,0.87108083038552586,0.89285785114516392,0.91517929742379289]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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,{"$f":"SUM(T381:T394)","v":0.48857993336509636},{"$f":"SUM(U381:U394)","v":0.50079443169922411},0.50079443169922411,1.0266285849834096,1.0522942996079947,1.0786016570981944,1.1055666985256491]
[]
[null,"Nominal  Depreciation per tariff variaton"]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E27","v":0},{"$f":"E561","v":0},{"$f":"F561","v":0},0,0,0,0.58349499367323943,0.57638657752150646,0.56927816136977349,0.56216974521804053,0.55506132906630756,0.5526688233375735,0.54788381188010538,0.54309880042263725,0.53831378896516913,0.533528777507701,0.53637939860535744,0.53250764590415678,{"$f":"V561","v":0.54204537816809006},0.547659419584831,0.55321538471105391,0.55870686095634747]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,-0.12054957368428884,-0.24109914736857768,-0.3616487210528665,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,8.861200029306076,8.8231495114333036,8.7850989935605313,8.7470484756877589,8.7089979578149865,8.6312390474773526,8.4757212268020847,8.3202034061268169,8.164685585451549,8.0091677647762811,8.0299394503741102,7.9492464313875075,8.0693018986602567,8.1056137572042264,8.1386978949887325,8.1683702310642108]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0.12607875232896623,0.12363050833041253,0.12118226433185883,0.11873402033330513,0.11628577633475143,0.11467069610787987,0.11144053565413678,0.10821037520039369,0.10498021474665059,0.1017500542929075,0.10137893448338187,9.9702911776196917E-2,0.10056136243109651,9.9639549942144787E-2,9.8608795977226035E-2,9.7464229595347507E-2]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,-2.4759282566482474E-4,-4.9518565132964949E-4,-7.4277847699447423E-4,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,-4.1895911574066331E-4,-8.3791823148132662E-4,-1.2568773472219899E-3,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,20.875615171797584,19.851250323358823,18.826885474920061,17.8025206264813,16.778155778042539,16.378675878565335,15.579716079610929,14.780756280656522,13.981796481702116,13.182836682747709,12.942162335351759,12.527608698047523,12.43660911912708,11.897689390631573,11.324050795011836,10.714294213741967]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0.46820599448495315,-0.3883891743909651,-1.2449843432668835,-2.1015795121428016,-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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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,{"$f":"SUM(K417:K431)","v":30.914594941590821},28.864811620627385,26.815028299663954,24.765244978700519,26.158500841258583,25.677254445488138,24.714761653947257,23.752268862406368,22.789776070865486,21.827283279324597,{"$f":"SUM(U417:U431)","v":21.609860118814609},{"$f":"SUM(V417:V431)","v":21.109065687115383},{"$f":"SUM(W417:W431)","v":21.148517758386525},{"$f":"SUM(X417:X431)","v":20.650602117362773},20.114572870688846,19.538835535357872]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2005"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E45","v":0},{"$f":"F45","v":0},{"$f":"G45","v":0},0,0,0.58349499367323943,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,8.861200029306076,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0.12607875232896623,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,20.875615171797584,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0.46820599448495315,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},0,0,0,0,30.914594941590821,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T435:T449)","v":0},0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2005"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E229,E381+E399-E363)","v":0},0,0,0,0,0,7.1084161517329233E-3,7.1084161517329233E-3,7.1084161517329233E-3,7.1084161517329233E-3,2.3925057287340853E-3,4.7850114574681706E-3,4.7850114574681706E-3,4.7850114574681706E-3,4.7850114574681697E-3,-2.8506210976563928E-3,3.8717527012006431E-3,-9.5377322639332452E-3,-5.614041416740885E-3,-5.5559651262228737E-3,-5.4914762452935029E-3,-5.4202904421137722E-3]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E231,E383+E401-E365)","v":0},0,0,0,0,0,0.12054957368428884,0.12054957368428884,0.12054957368428884,0.12054957368428884,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E232,E384+E402-E366)","v":0},0,0,0,0,0,3.8050517872771771E-2,3.8050517872771771E-2,3.8050517872771771E-2,3.8050517872771771E-2,7.7758910337633838E-2,0.15551782067526768,0.15551782067526768,0.15551782067526768,0.15551782067526768,-2.0771685597828202E-2,8.0693018986602569E-2,-0.12005546727274947,-3.6311858543970454E-2,-3.3084137784506307E-2,-2.9672336075479061E-2,-2.6069266694885074E-2]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E234,E386+E404-E368)","v":0},0,0,0,0,0,2.4482439985537004E-3,2.4482439985537004E-3,2.4482439985537004E-3,2.4482439985537004E-3,1.6150802268715481E-3,3.2301604537430962E-3,3.2301604537430962E-3,3.2301604537430962E-3,3.2301604537430966E-3,3.7111980952563668E-4,1.6760227071849418E-3,-8.5845065489959568E-4,9.2181248895172648E-4,1.030753964918747E-3,1.1445663818785245E-3,1.2634251984582163E-3]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E235,E387+E405-E369)","v":0},0,0,0,0,0,2.4759282566482474E-4,2.4759282566482474E-4,2.4759282566482474E-4,2.4759282566482474E-4,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E236,E388+E406-E370)","v":0},0,0,0,0,0,4.1895911574066331E-4,4.1895911574066331E-4,4.1895911574066331E-4,4.1895911574066331E-4,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E237,E389+E407-E371)","v":0},0,0,0,0,0,1.0243648484387611,1.0243648484387611,1.0243648484387611,1.0243648484387611,0.39947989947720342,0.79895979895440683,0.79895979895440672,0.79895979895440672,0.79895979895440672,0.24067434739594964,0.414553637304236,9.0999578920443192E-2,0.53891972849550784,0.57363859561973762,0.60975658126986909,0.64732194208024474]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E240,E392+E410-E374)","v":0},0,0,0,0,0,0.85659516887591824,0.85659516887591824,0.85659516887591824,0.85659516887591824,0,0,0,0,0,-4.4408920985006262E-16,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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,{"$f":"SUM(E453:E467)","v":0},0,0,0,0,0,2.049783320963432,2.049783320963432,2.049783320963432,2.049783320963432,0.48124639577044293,0.96249279154088585,0.96249279154088563,0.96249279154088563,0.96249279154088563,0.21742316050999025,{"$f":"SUM(U453:U467)","v":0.50079443169922411},{"$f":"SUM(V453:V467)","v":-3.9452071271139116E-2},{"$f":"SUM(W453:W467)","v":0.49791564102374825},{"$f":"SUM(X453:X467)","v":0.53602924667392715},{"$f":"SUM(Y453:Y467)","v":0.57573733533097504},0.61709581014170412]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2005"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E119,E285)","v":0},0,0,0,0,0,0,0,0,-0.48219829473715536,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E123,E289)","v":0},0,0,0,0,0,0,0,0,-9.9037130265929897E-4,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E124,E290)","v":0},0,0,0,0,0,0,0,0,-1.6758364629626532E-3,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E128,E294)","v":0},0,0,0,0,0,0,0,0,-2.9581746810187193,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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,{"$f":"SUM(E507:E521)","v":0},0,0,0,0,0,0,0,0,-3.4430391835214964,0,0,0,0,0,{"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E417+E435-E453-E471-E489-E507+E525-E543","v":0},0,0,0,0,0.58349499367323943,0.57638657752150646,0.56927816136977349,0.56216974521804053,0.55506132906630756,0.5526688233375735,0.54788381188010538,0.54309880042263725,0.53831378896516913,0.533528777507701,0.53637939860535744,0.53250764590415678,0.54204537816809006,0.547659419584831,0.55321538471105391,0.55870686095634747,0.56412715139846126]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,-0.12054957368428884,-0.24109914736857768,-0.3616487210528665,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,8.861200029306076,8.8231495114333036,8.7850989935605313,8.7470484756877589,8.7089979578149865,8.6312390474773526,8.4757212268020847,8.3202034061268169,8.164685585451549,8.0091677647762811,8.0299394503741102,7.9492464313875075,8.0693018986602567,8.1056137572042264,8.1386978949887325,8.1683702310642108,8.1944394977590953]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0.12607875232896623,0.12363050833041253,0.12118226433185883,0.11873402033330513,0.11628577633475143,0.11467069610787987,0.11144053565413678,0.10821037520039369,0.10498021474665059,0.1017500542929075,0.10137893448338187,9.9702911776196917E-2,0.10056136243109651,9.9639549942144787E-2,9.8608795977226035E-2,9.7464229595347507E-2,9.6200804396889286E-2]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,-2.4759282566482474E-4,-4.9518565132964949E-4,-7.4277847699447423E-4,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"E424+E442-E460-E478-E496-E514+E532-E550","v":0},0,0,0,0,0,-4.1895911574066331E-4,-8.3791823148132662E-4,-1.2568773472219899E-3,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,20.875615171797584,19.851250323358823,18.826885474920061,17.8025206264813,16.778155778042539,16.378675878565335,15.579716079610929,14.780756280656522,13.981796481702116,13.182836682747709,12.942162335351759,12.527608698047523,12.43660911912708,11.897689390631573,11.324050795011836,10.714294213741967,10.066972271661722]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0.46820599448495315,-0.3883891743909651,-1.2449843432668835,-2.1015795121428016,-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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},{"$f":"SUM(F561:F575)","v":0},0,0,0,30.914594941590821,28.864811620627385,26.815028299663954,24.765244978700519,26.158500841258583,25.677254445488138,24.714761653947257,23.752268862406368,22.789776070865486,21.827283279324597,21.609860118814609,21.109065687115383,21.148517758386525,20.650602117362773,20.114572870688846,19.538835535357872,18.92173972521617]
[]
[null,"check",{"$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E27","v":0},{"$f":"E727","v":0},{"$f":"F727","v":0},0,0,0,0.58349499367323943,0.57638657752150646,0.56927816136977349,0.56216974521804053,0.55506132906630756,0.5526688233375735,0.54788381188010538,0.54309880042263725,0.53831378896516913,0.533528777507701,0.53637939860535744,0.53250764590415678,{"$f":"V727","v":0.54204537816809006},0.547659419584831,0.55321538471105391,0.55870686095634747]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,-0.12054957368428884,-0.24109914736857768,-0.3616487210528665,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,8.861200029306076,8.8231495114333036,8.7850989935605313,8.7470484756877589,8.7089979578149865,8.6312390474773526,8.4757212268020847,8.3202034061268169,8.164685585451549,8.0091677647762811,8.0299394503741102,7.9492464313875075,8.0693018986602567,8.1056137572042264,8.1386978949887325,8.1683702310642108]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0.12607875232896623,0.12363050833041253,0.12118226433185883,0.11873402033330513,0.11628577633475143,0.11467069610787987,0.11144053565413678,0.10821037520039369,0.10498021474665059,0.1017500542929075,0.10137893448338187,9.9702911776196917E-2,0.10056136243109651,9.9639549942144787E-2,9.8608795977226035E-2,9.7464229595347507E-2]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,-2.4759282566482474E-4,-4.9518565132964949E-4,-7.4277847699447423E-4,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,-4.1895911574066331E-4,-8.3791823148132662E-4,-1.2568773472219899E-3,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,20.875615171797584,19.851250323358823,18.826885474920061,17.8025206264813,16.778155778042539,16.378675878565335,15.579716079610929,14.780756280656522,13.981796481702116,13.182836682747709,12.942162335351759,12.527608698047523,12.43660911912708,11.897689390631573,11.324050795011836,10.714294213741967]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0.46820599448495315,-0.3883891743909651,-1.2449843432668835,-2.1015795121428016,-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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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,{"$f":"SUM(K583:K597)","v":30.914594941590821},28.864811620627385,26.815028299663954,24.765244978700519,26.158500841258583,25.677254445488138,24.714761653947257,23.752268862406368,22.789776070865486,21.827283279324597,21.609860118814609,21.109065687115383,21.148517758386525,20.650602117362773,20.114572870688846,19.538835535357872]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2005"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E211,IF(E$580=CCA,E435,E45))","v":0},0,0,0,0,0.58349499367323943,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E214,IF(E$580=CCA,E438,E48))","v":0},0,0,0,0,8.861200029306076,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E216,IF(E$580=CCA,E440,E50))","v":0},0,0,0,0,0.12607875232896623,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E219,IF(E$580=CCA,E443,E53))","v":0},0,0,0,0,20.875615171797584,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E222,IF(E$580=CCA,E446,E56))","v":0},0,0,0,0,0.46820599448495315,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},0,0,0,30.914594941590821,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2005"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E229,IF(E$580=CCA,E453,IF(E583>0,(IF(E9>0.5,E583/E9*E$6,E583)),E583)))","v":0},0,0,0,0,0,7.1084161517329233E-3,7.1084161517329233E-3,7.1084161517329233E-3,7.1084161517329233E-3,2.3925057287340853E-3,4.7850114574681706E-3,4.7850114574681706E-3,4.7850114574681706E-3,4.7850114574681697E-3,-2.8506210976563928E-3,3.8717527012006431E-3,-9.5377322639332452E-3,-5.614041416740885E-3,-5.5559651262228737E-3,-5.4914762452935029E-3,-5.4202904421137722E-3]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E231,IF(E$580=CCA,E455,IF(E585>0,(IF(E11>0.5,E585/E11*E$6,E585)),E585)))","v":0},0,0,0,0,0,0.12054957368428884,0.12054957368428884,0.12054957368428884,0.12054957368428884,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E232,IF(E$580=CCA,E456,IF(E586>0,(IF(E12>0.5,E586/E12*E$6,E586)),E586)))","v":0},0,0,0,0,0,3.8050517872771771E-2,3.8050517872771771E-2,3.8050517872771771E-2,3.8050517872771771E-2,7.7758910337633838E-2,0.15551782067526768,0.15551782067526768,0.15551782067526768,0.15551782067526768,-2.0771685597828202E-2,8.0693018986602569E-2,-0.12005546727274947,-3.6311858543970454E-2,-3.3084137784506307E-2,-2.9672336075479061E-2,-2.6069266694885074E-2]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E234,IF(E$580=CCA,E458,IF(E588>0,(IF(E14>0.5,E588/E14*E$6,E588)),E588)))","v":0},0,0,0,0,0,2.4482439985537004E-3,2.4482439985537004E-3,2.4482439985537004E-3,2.4482439985537004E-3,1.6150802268715481E-3,3.2301604537430962E-3,3.2301604537430962E-3,3.2301604537430962E-3,3.2301604537430966E-3,3.7111980952563668E-4,1.6760227071849418E-3,-8.5845065489959568E-4,9.2181248895172648E-4,1.030753964918747E-3,1.1445663818785245E-3,1.2634251984582163E-3]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E235,IF(E$580=CCA,E459,IF(E589>0,(IF(E15>0.5,E589/E15*E$6,E589)),E589)))","v":0},0,0,0,0,0,2.4759282566482474E-4,2.4759282566482474E-4,2.4759282566482474E-4,2.4759282566482474E-4,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E236,IF(E$580=CCA,E460,IF(E590>0,(IF(E16>0.5,E590/E16*E$6,E590)),E590)))","v":0},0,0,0,0,0,4.1895911574066331E-4,4.1895911574066331E-4,4.1895911574066331E-4,4.1895911574066331E-4,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E237,IF(E$580=CCA,E461,IF(E591>0,(IF(E17>0.5,E591/E17*E$6,E591)),E591)))","v":0},0,0,0,0,0,1.0243648484387611,1.0243648484387611,1.0243648484387611,1.0243648484387611,0.39947989947720342,0.79895979895440683,0.79895979895440672,0.79895979895440672,0.79895979895440672,0.24067434739594964,0.414553637304236,9.0999578920443192E-2,0.53891972849550784,0.57363859561973762,0.60975658126986909,0.64732194208024474]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E240,IF(E$580=CCA,E464,IF(E594>0,(IF(E20>0.5,E594/E20*E$6,E594)),E594)))","v":0},0,0,0,0,0,0.85659516887591824,0.85659516887591824,0.85659516887591824,0.85659516887591824,0,0,0,0,0,-4.4408920985006262E-16,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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,{"$f":"SUM(E619:E633)","v":0},0,0,0,0,0,2.049783320963432,2.049783320963432,2.049783320963432,2.049783320963432,0.48124639577044293,0.96249279154088585,0.96249279154088563,0.96249279154088563,0.96249279154088563,0.21742316050999025,{"$f":"SUM(U619:U633)","v":0.50079443169922411},-3.9452071271139116E-2,0.49791564102374825,0.53602924667392715,0.57573733533097504,0.61709581014170412]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2005"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E119,E285)","v":0},0,0,0,0,0,0,0,0,-0.48219829473715536,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E123,E289)","v":0},0,0,0,0,0,0,0,0,-9.9037130265929897E-4,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E124,E290)","v":0},0,0,0,0,0,0,0,0,-1.6758364629626532E-3,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E128,E294)","v":0},0,0,0,0,0,0,0,0,-2.9581746810187193,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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,{"$f":"SUM(E673:E687)","v":0},0,0,0,0,0,0,0,0,-3.4430391835214964,0,0,0,0,0,{"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E583+E601-E619-E637-E655-E673+E691-E709","v":0},0,0,0,0,0.58349499367323943,0.57638657752150646,0.56927816136977349,0.56216974521804053,0.55506132906630756,0.5526688233375735,0.54788381188010538,0.54309880042263725,0.53831378896516913,0.533528777507701,{"$f":"T583+T601-T619-T637-T655-T673+T691-T709","v":0.53637939860535744},{"$f":"U583+U601-U619-U637-U655-U673+U691-U709","v":0.53250764590415678},0.54204537816809006,0.547659419584831,0.55321538471105391,0.55870686095634747,0.56412715139846126]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,-0.12054957368428884,-0.24109914736857768,-0.3616487210528665,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,8.861200029306076,8.8231495114333036,8.7850989935605313,8.7470484756877589,8.7089979578149865,8.6312390474773526,8.4757212268020847,8.3202034061268169,8.164685585451549,8.0091677647762811,8.0299394503741102,7.9492464313875075,8.0693018986602567,8.1056137572042264,8.1386978949887325,8.1683702310642108,8.1944394977590953]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0.12607875232896623,0.12363050833041253,0.12118226433185883,0.11873402033330513,0.11628577633475143,0.11467069610787987,0.11144053565413678,0.10821037520039369,0.10498021474665059,0.1017500542929075,0.10137893448338187,9.9702911776196917E-2,0.10056136243109651,9.9639549942144787E-2,9.8608795977226035E-2,9.7464229595347507E-2,9.6200804396889286E-2]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,-2.4759282566482474E-4,-4.9518565132964949E-4,-7.4277847699447423E-4,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,0,0,0,0,0,-4.1895911574066331E-4,-8.3791823148132662E-4,-1.2568773472219899E-3,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,20.875615171797584,19.851250323358823,18.826885474920061,17.8025206264813,16.778155778042539,16.378675878565335,15.579716079610929,14.780756280656522,13.981796481702116,13.182836682747709,12.942162335351759,12.527608698047523,12.43660911912708,11.897689390631573,11.324050795011836,10.714294213741967,10.066972271661722]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0.46820599448495315,-0.3883891743909651,-1.2449843432668835,-2.1015795121428016,-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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},{"$f":"SUM(F727:F741)","v":0},0,0,0,30.914594941590821,28.864811620627385,26.815028299663954,24.765244978700519,26.158500841258583,25.677254445488138,24.714761653947257,23.752268862406368,22.789776070865486,21.827283279324597,21.609860118814609,21.109065687115383,21.148517758386525,20.650602117362773,20.114572870688846,19.538835535357872,18.92173972521617]
[]
[null,"check",{"$f":"SUM(E744:Z744)","v":0},null,{"$f":"F598-E742","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"sum of closing balance checks",{"$f":"SUM(E746:Z746)","v":0},null,{"$f":"SUM(E188,E354,E578,E744)","v":0},{"$f":"SUM(F188,F354,F578,F744)","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},0,0,0,0,0,30.914594941590821,28.864811620627385,26.815028299663954,24.765244978700519,26.158500841258583,25.677254445488138,24.714761653947257,23.752268862406368,22.789776070865486,21.827283279324597,21.344698418810808,20.862113558297018,20.379528697783229,19.414358976755643,18.449189255728065,17.484019534700483]
[null,{"$f":"B190","v":"Real"},null,null,{"$f":"E208","v":0},0,0,0,0,0,30.914594941590821,28.864811620627385,26.815028299663954,24.765244978700519,26.158500841258583,25.677254445488138,24.714761653947257,23.752268862406368,22.789776070865486,21.827283279324597,21.344698418810808,20.862113558297018,20.379528697783229,19.414358976755643,18.449189255728065,17.484019534700483]
[null,{"$f":"B356","v":"CCA"},null,null,{"$f":"E432","v":0},0,0,0,0,0,30.914594941590821,28.864811620627385,26.815028299663954,24.765244978700519,26.158500841258583,25.677254445488138,24.714761653947257,23.752268862406368,22.789776070865486,21.827283279324597,21.609860118814609,21.109065687115383,21.148517758386525,20.650602117362773,20.114572870688846,19.538835535357872]
[null,{"$f":"B580","v":"Transition method"},null,null,{"$f":"E598","v":0},0,0,0,0,0,30.914594941590821,28.864811620627385,26.815028299663954,24.765244978700519,26.158500841258583,25.677254445488138,24.714761653947257,23.752268862406368,22.789776070865486,21.827283279324597,21.609860118814609,21.109065687115383,21.148517758386525,20.650602117362773,20.114572870688846,19.538835535357872]

{"sheet":"2006","index":21,"n_rows":752,"n_cols":26,"rows_kept":752,"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":"Actual"},{"$f":"Inputs!T3","v":"Forecast"},{"$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$307","v":"High pressure mains - steel"},null,null,null,null,null,null,null,null,null,{"$f":"Inputs!E505","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$308","v":"High pressure mains - PE"},null,null,null,null,null,null,null,null,null,{"$f":"Inputs!E506","v":60},59,{"$f":"(M10>=1)*(M10-M$6)","v":58},57,56.5,55.5,54.5,53.5,52.5,52,51.5,51,50,49,48]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},null,null,null,null,null,null,null,null,null,{"$f":"Inputs!E507","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$310","v":"Medium/low pressure mains"},null,null,null,null,null,null,null,null,null,{"$f":"Inputs!E508","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$311","v":"Low pressure mains"},null,null,null,null,null,null,null,null,null,{"$f":"Inputs!E509","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$312","v":"Regulators"},null,null,null,null,null,null,null,null,null,{"$f":"Inputs!E510","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$313","v":"Secondary gate stations"},null,null,null,null,null,null,null,null,null,{"$f":"Inputs!E511","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$314","v":"Buildings"},null,null,null,null,null,null,null,null,null,{"$f":"Inputs!E512","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$315","v":"Meter and services pipes"},null,null,null,null,null,null,null,null,null,{"$f":"Inputs!E513","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$316","v":"Equipment and vehicles"},null,null,null,null,null,null,null,null,null,{"$f":"Inputs!E514","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$317","v":"Vehicles"},null,null,null,null,null,null,null,null,null,{"$f":"Inputs!E515","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$318","v":"Information technology"},null,null,null,null,null,null,null,null,null,{"$f":"Inputs!E516","v":5},4,3,2,1.5,0.5,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},null,null,null,null,null,null,null,null,null,{"$f":"Inputs!E517","v":5},4,3,2,1.5,0.5,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$320","v":"Land"},null,null,null,null,null,null,null,null,null,{"$f":"Inputs!E518","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$307","v":"High pressure mains - steel"},"$m",null,null,{"$f":"E171","v":0},0,0,0,0,0,1.7377174631350314,1.7287365489005222,1.719755634666013,1.7107747204315038,1.7034637173527367,1.6888417111952025,1.6742197050376684,1.6595976988801342,1.6449756927226,1.633631032772789,1.6222863728229779,{"$f":"V171","v":1.6109417128731669},1.5882523929735448,1.5655630730739227,1.5428737531743006]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,{"$f":"E172","v":0},0,0,0,0,0,0,0,0,{"$f":"N172","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,0,0,0,0,0,0,0,-0.11254590414453061,-0.22509180828906122,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,0,0,0,0,0,0,10.030756854423347,9.990748367760915,9.9507398810984835,9.910731394436052,9.8237951541339807,9.64992267352984,9.4760501929256993,9.3021777123215585,9.1283052317174178,9.0413689914153466,8.9544327511132753,8.867496510811204,8.6936240302070633,8.5197515496029226,8.3458790689987818]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,null,0,0,0,0,0,0,0.89562942682197155,0.89322627011231603,0.89082311340266052,0.888419956693005,0.87641428160255896,0.8524029314216669,0.82839158124077483,0.80438023105988277,0.7803688808789907,{"$f":"T176","v":0.76836320578854467},0.75635753069809863,0.7443518556076526,0.72034050542676054,0.69632915524586847,0.6723178050649764]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,0,0,0,0,0,0,0,-2.4303311296197913E-4,-4.8606622592395826E-4,-1.0842021724855044E-19,-1.0842021724855044E-19,-1.0842021724855044E-19,-1.0842021724855044E-19,-1.0842021724855044E-19,-1.0842021724855044E-19,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,0,0,0,0,0,0,0,-4.1124349152220661E-4,-8.2248698304441322E-4,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,0,0,0,0,0,0,24.582300855515616,23.596184747635704,22.610068639755792,21.623952531875879,21.132499065242335,20.14959213197525,19.166685198708166,18.183778265441081,17.200871332173996,16.709417865540452,16.217964398906908,15.726510932273365,14.743603999006281,13.760697065739196,12.777790132472111]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$m",null,null,0,0,0,0,0,0,1.2941318109563446E-3,-0.73994005714700684,-1.4811742461049699,4.4408920985006262E-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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},0,0,0,0,0,37.247698731706926,35.355755696513434,33.463812661319949,34.133878603436443,33.536172218331615,32.340759448121958,31.145346677912308,29.949933907702658,28.754521137493004,{"$f":"SUM(U27:U41)","v":28.152781095517131},{"$f":"SUM(V27:V41)","v":27.551041053541262},{"$f":"SUM(W27:W41)","v":26.949301011565389},25.74582092761365,24.542340843661911,23.338860759710169]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2006"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K450","v":1.7377174631350314}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K451","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K452","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K453","v":10.030756854423347}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K454","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K455","v":0.89562942682197155}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K456","v":0}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K457","v":0}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K458","v":24.582300855515616}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K459","v":0}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K460","v":0}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K461","v":1.2941318109563446E-3}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K462","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K463","v":0}]
[]
[null,"Total Capex","$m",null,{"$f":"SUM(E44:E58)","v":0},0,0,0,0,0,37.247698731706926,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2006"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L954","v":8.9809142345092796E-3},{"$f":"Inputs!M954","v":8.9809142345092796E-3},{"$f":"Inputs!N954","v":8.9809142345092796E-3},{"$f":"Inputs!O954","v":7.3110030787671091E-3},{"$f":"Inputs!P954","v":1.4622006157534216E-2},{"$f":"Inputs!Q954","v":1.4622006157534218E-2},{"$f":"Inputs!R954","v":1.4622006157534218E-2},{"$f":"Inputs!S954","v":1.4622006157534218E-2},{"$f":"IF(T27>0,(IF(T9>0.5,T27/T9*T$6,T27)),T27)","v":1.1344659949811035E-2},1.1344659949811035E-2,1.1344659949811035E-2,2.2689319899622067E-2,2.2689319899622067E-2,2.2689319899622067E-2,2.2689319899622067E-2]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L955","v":0},{"$f":"Inputs!M955","v":0},{"$f":"Inputs!N955","v":0},{"$f":"Inputs!O955","v":0},{"$f":"Inputs!P955","v":0},{"$f":"Inputs!Q955","v":0},{"$f":"Inputs!R955","v":0},{"$f":"Inputs!S955","v":0},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L956","v":0.11254590414453061},{"$f":"Inputs!M956","v":0.11254590414453061},{"$f":"Inputs!N956","v":0.11254590414453061},{"$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$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L957","v":4.0008486662430807E-2},{"$f":"Inputs!M957","v":4.0008486662430807E-2},{"$f":"Inputs!N957","v":4.0008486662430807E-2},{"$f":"Inputs!O957","v":8.6936240302070644E-2},{"$f":"Inputs!P957","v":0.17387248060414129},{"$f":"Inputs!Q957","v":0.17387248060414129},{"$f":"Inputs!R957","v":0.17387248060414129},{"$f":"Inputs!S957","v":0.17387248060414132},8.6936240302070644E-2,8.6936240302070644E-2,8.693624030207063E-2,0.17387248060414126,0.17387248060414126,0.17387248060414129,0.17387248060414129]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L958","v":0},{"$f":"Inputs!M958","v":0},{"$f":"Inputs!N958","v":0},{"$f":"Inputs!O958","v":0},{"$f":"Inputs!P958","v":0},{"$f":"Inputs!Q958","v":0},{"$f":"Inputs!R958","v":0},{"$f":"Inputs!S958","v":0},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L959","v":2.4031567096555041E-3},{"$f":"Inputs!M959","v":2.4031567096555041E-3},{"$f":"Inputs!N959","v":2.4031567096555041E-3},{"$f":"Inputs!O959","v":1.200567509044601E-2},{"$f":"Inputs!P959","v":2.4011350180892024E-2},{"$f":"Inputs!Q959","v":2.4011350180892024E-2},{"$f":"Inputs!R959","v":2.4011350180892024E-2},{"$f":"Inputs!S959","v":2.4011350180892024E-2},1.200567509044601E-2,1.200567509044601E-2,1.200567509044601E-2,2.4011350180892021E-2,2.4011350180892017E-2,2.4011350180892017E-2,2.4011350180892014E-2]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L960","v":2.4303311296197913E-4},{"$f":"Inputs!M960","v":2.4303311296197913E-4},{"$f":"Inputs!N960","v":2.4303311296197913E-4},{"$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},-1.0842021724855044E-19,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L961","v":4.1124349152220661E-4},{"$f":"Inputs!M961","v":4.1124349152220661E-4},{"$f":"Inputs!N961","v":4.1124349152220661E-4},{"$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$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L962","v":0.98611610787991222},{"$f":"Inputs!M962","v":0.98611610787991222},{"$f":"Inputs!N962","v":0.98611610787991222},{"$f":"Inputs!O962","v":0.49145346663354256},{"$f":"Inputs!P962","v":0.98290693326708511},{"$f":"Inputs!Q962","v":0.98290693326708511},{"$f":"Inputs!R962","v":0.98290693326708511},{"$f":"Inputs!S962","v":0.98290693326708523},0.49145346663354272,0.49145346663354272,0.49145346663354267,0.98290693326708534,0.98290693326708534,0.98290693326708545,0.98290693326708545]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L963","v":0},{"$f":"Inputs!M963","v":0},{"$f":"Inputs!N963","v":0},{"$f":"Inputs!O963","v":0},{"$f":"Inputs!P963","v":0},{"$f":"Inputs!Q963","v":0},{"$f":"Inputs!R963","v":0},{"$f":"Inputs!S963","v":0},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L964","v":0},{"$f":"Inputs!M964","v":0},{"$f":"Inputs!N964","v":0},{"$f":"Inputs!O964","v":0},{"$f":"Inputs!P964","v":0},{"$f":"Inputs!Q964","v":0},{"$f":"Inputs!R964","v":0},{"$f":"Inputs!S964","v":0},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L965","v":0.74123418895796322},{"$f":"Inputs!M965","v":0.74123418895796322},{"$f":"Inputs!N965","v":0.74123418895796322},{"$f":"Inputs!O965","v":0},{"$f":"Inputs!P965","v":0},{"$f":"Inputs!Q965","v":0},{"$f":"Inputs!R965","v":0},{"$f":"Inputs!S965","v":0},4.4408920985006262E-16,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L966","v":0},{"$f":"Inputs!M966","v":0},{"$f":"Inputs!N966","v":0},{"$f":"Inputs!O966","v":0},{"$f":"Inputs!P966","v":0},{"$f":"Inputs!Q966","v":0},{"$f":"Inputs!R966","v":0},{"$f":"Inputs!S966","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$320","v":"Land"},"$m"]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E63:E77)","v":0},0,0,0,0,0,0,1.8919430351934858,1.8919430351934858,1.8919430351934858,0.59770638510482632,1.1954127702096526,1.1954127702096526,1.1954127702096526,1.1954127702096529,0.60174004197587083,{"$f":"SUM(U63:U77)","v":0.60174004197587039},{"$f":"SUM(V63:V77)","v":0.60174004197587028},{"$f":"SUM(W63:W77)","v":1.2034800839517406},1.2034800839517406,1.2034800839517408,1.2034800839517408]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2006"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K1458","v":0}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K1459","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K1460","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K1461","v":0}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K1462","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K1463","v":0}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K1464","v":0}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K1465","v":0}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K1466","v":0}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K1467","v":0}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K1468","v":0}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K1469","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K1470","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K1471","v":0}]
[]
[null,"Total redundant assets","$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$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K1497","v":0}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K1498","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K1499","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K1500","v":0}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K1501","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K1502","v":0}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K1503","v":0}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K1504","v":0}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K1505","v":0}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K1506","v":0}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K1507","v":0}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K1508","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K1509","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K1510","v":0}]
[]
[null,"Total asset disposals","$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$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!K1319","v":0},null,null,null,null,{"$f":"-Inputs!K1340","v":0}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!K1320","v":0},null,null,null,null,{"$f":"-Inputs!K1341","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!K1321","v":-0.33763771243359186},null,null,null,null,{"$f":"-Inputs!K1342","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!K1322","v":0},null,null,null,null,{"$f":"-Inputs!K1343","v":0}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!K1323","v":0},null,null,null,null,{"$f":"-Inputs!K1344","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!K1324","v":0},null,null,null,null,{"$f":"-Inputs!K1345","v":0}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!K1325","v":-7.290993388859373E-4},null,null,null,null,{"$f":"-Inputs!K1346","v":0}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!K1326","v":-1.2337304745666199E-3},null,null,null,null,{"$f":"-Inputs!K1347","v":0}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!K1327","v":0},null,null,null,null,{"$f":"-Inputs!K1348","v":0}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!K1328","v":0},null,null,null,null,{"$f":"-Inputs!K1349","v":0}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!K1329","v":0},null,null,null,null,{"$f":"-Inputs!K1350","v":0}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!K1330","v":-2.2224084350629334},null,null,null,null,{"$f":"-Inputs!K1351","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!K1331","v":0},null,null,null,null,{"$f":"-Inputs!K1352","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,null,null,null,null,{"$f":"Inputs!I340*Inputs!$N$80","v":0},null,null,null,null,{"$f":"Inputs!K1332","v":0},null,null,null,null,{"$f":"-Inputs!K1353","v":0}]
[]
[null,"Total over depreciation","$m",null,{"$f":"SUM(E117:E131)","v":0},0,0,0,0,0,0,0,0,-2.5620089773099779,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K409","v":0}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K410","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K411","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K412","v":0}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K413","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K414","v":0}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K415","v":0}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K416","v":0}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K417","v":0}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K418","v":0}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K419","v":0}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K420","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K421","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K422","v":0}]
[]
[null,"Total added uner NGR 82,84 86","$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$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K667","v":0}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K668","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K669","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K670","v":0}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K671","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K672","v":0}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K673","v":0}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K674","v":0}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K675","v":0}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K676","v":0}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K677","v":0}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K678","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K679","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K680","v":0}]
[]
[null,"Total depreciation per tariff variation","$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E27+E45-E63-E81-E99-E117-E135-E153","v":0},{"$f":"F27+F45-F63-F81-F99-F117-F135-F153","v":0},0,0,0,0,1.7377174631350314,1.7287365489005222,1.719755634666013,1.7107747204315038,1.7034637173527367,1.6888417111952025,1.6742197050376684,1.6595976988801342,1.6449756927226,1.633631032772789,1.6222863728229779,1.6109417128731669,1.5882523929735448,1.5655630730739227,1.5428737531743006,1.5201844332746786]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,-0.11254590414453061,-0.22509180828906122,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,10.030756854423347,9.990748367760915,9.9507398810984835,{"$f":"N29+N47-N65-N83-N101-N119-N137-N155+N30+N48-N66-N84-N102-N120-N138-N156+N31+N49-N67-N85-N103-N121-N139-N157","v":9.910731394436052},9.8237951541339807,9.64992267352984,9.4760501929256993,9.3021777123215585,9.1283052317174178,9.0413689914153466,8.9544327511132753,8.867496510811204,8.6936240302070633,8.5197515496029226,8.3458790689987818,8.1720065883946411]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0.89562942682197155,0.89322627011231603,0.89082311340266052,0.888419956693005,0.87641428160255896,0.8524029314216669,0.82839158124077483,0.80438023105988277,0.7803688808789907,0.76836320578854467,0.75635753069809863,0.7443518556076526,0.72034050542676054,0.69632915524586847,0.6723178050649764,0.64830645488408434]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,-2.4303311296197913E-4,-4.8606622592395826E-4,-1.0842021724855044E-19,-1.0842021724855044E-19,-1.0842021724855044E-19,-1.0842021724855044E-19,-1.0842021724855044E-19,-1.0842021724855044E-19,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,-4.1124349152220661E-4,-8.2248698304441322E-4,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,24.582300855515616,23.596184747635704,22.610068639755792,21.623952531875879,21.132499065242335,20.14959213197525,19.166685198708166,18.183778265441081,17.200871332173996,16.709417865540452,16.217964398906908,15.726510932273365,14.743603999006281,13.760697065739196,12.777790132472111,11.794883199205026]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,1.2941318109563446E-3,-0.73994005714700684,-1.4811742461049699,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,0,0,0,0,0,{"$f":"Y38+Y56-Y74-Y92-Y110-Y128-Y146-Y164","v":0},0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},{"$f":"SUM(F171:F185)","v":0},0,0,0,0,37.247698731706926,35.355755696513434,33.463812661319949,34.133878603436443,33.536172218331615,32.340759448121958,31.145346677912308,29.949933907702658,28.754521137493004,28.152781095517131,{"$f":"SUM(U171:U185)","v":27.551041053541262},{"$f":"SUM(V171:V185)","v":26.949301011565389},{"$f":"SUM(W171:W185)","v":25.74582092761365},24.542340843661911,23.338860759710169,22.13538067575843]
[]
[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$77","v":1},{"$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E27","v":0},{"$f":"E337","v":0},{"$f":"F337","v":0},0,0,0,0,1.7377174631350314,1.7287365489005222,1.719755634666013,1.7107747204315038,1.7034637173527367,1.6888417111952025,1.6742197050376684,1.6595976988801342,1.6449756927226,1.633631032772789,1.6222863728229779,{"$f":"V337","v":1.6109417128731669},1.5882523929735448,1.5655630730739227,1.5428737531743006]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,-0.11254590414453061,-0.22509180828906122,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,10.030756854423347,9.990748367760915,9.9507398810984835,9.910731394436052,9.8237951541339807,9.64992267352984,9.4760501929256993,9.3021777123215585,9.1283052317174178,9.0413689914153466,8.9544327511132753,8.867496510811204,8.6936240302070633,8.5197515496029226,8.3458790689987818]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0.89562942682197155,0.89322627011231603,0.89082311340266052,0.888419956693005,0.87641428160255896,0.8524029314216669,0.82839158124077483,0.80438023105988277,0.7803688808789907,0.76836320578854467,0.75635753069809863,0.7443518556076526,0.72034050542676054,0.69632915524586847,0.6723178050649764]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,-2.4303311296197913E-4,-4.8606622592395826E-4,-1.0842021724855044E-19,-1.0842021724855044E-19,-1.0842021724855044E-19,-1.0842021724855044E-19,-1.0842021724855044E-19,-1.0842021724855044E-19,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,-4.1124349152220661E-4,-8.2248698304441322E-4,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,24.582300855515616,23.596184747635704,22.610068639755792,21.623952531875879,21.132499065242335,20.14959213197525,19.166685198708166,18.183778265441081,17.200871332173996,16.709417865540452,16.217964398906908,15.726510932273365,14.743603999006281,13.760697065739196,12.777790132472111]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,1.2941318109563446E-3,-0.73994005714700684,-1.4811742461049699,4.4408920985006262E-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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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,{"$f":"SUM(K193:K207)","v":0},37.247698731706926,35.355755696513434,33.463812661319949,34.133878603436443,33.536172218331615,32.340759448121958,31.145346677912308,29.949933907702658,28.754521137493004,{"$f":"SUM(U193:U207)","v":28.152781095517131},{"$f":"SUM(V193:V207)","v":27.551041053541262},{"$f":"SUM(W193:W207)","v":26.949301011565389},{"$f":"SUM(X193:X207)","v":25.74582092761365},24.542340843661911,23.338860759710169]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2006"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E45*E$191","v":0},0,0,0,0,0,1.7377174631350314,0,0,0,0,0,0,0,0,{"$f":"T45*T$191","v":0},0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U46*U$191","v":0},{"$f":"V46*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,10.030756854423347,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0.89562942682197155,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,24.582300855515616,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,1.2941318109563446E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},{"$f":"SUM(F211:F225)","v":0},0,0,0,0,37.247698731706926,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2006"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E63*E$191","v":0},{"$f":"F63*F$191","v":0},0,0,0,0,0,8.9809142345092796E-3,8.9809142345092796E-3,8.9809142345092796E-3,7.3110030787671091E-3,1.4622006157534216E-2,1.4622006157534218E-2,1.4622006157534218E-2,1.4622006157534218E-2,1.1344659949811035E-2,1.1344659949811035E-2,1.1344659949811035E-2,2.2689319899622067E-2,2.2689319899622067E-2,2.2689319899622067E-2,2.2689319899622067E-2]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"E64*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0.11254590414453061,0.11254590414453061,0.11254590414453061,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,4.0008486662430807E-2,4.0008486662430807E-2,4.0008486662430807E-2,8.6936240302070644E-2,0.17387248060414129,0.17387248060414129,0.17387248060414129,0.17387248060414132,8.6936240302070644E-2,8.6936240302070644E-2,8.693624030207063E-2,0.17387248060414126,0.17387248060414126,0.17387248060414129,0.17387248060414129]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,2.4031567096555041E-3,2.4031567096555041E-3,2.4031567096555041E-3,1.200567509044601E-2,2.4011350180892024E-2,2.4011350180892024E-2,2.4011350180892024E-2,2.4011350180892024E-2,1.200567509044601E-2,1.200567509044601E-2,1.200567509044601E-2,2.4011350180892021E-2,2.4011350180892017E-2,2.4011350180892017E-2,2.4011350180892014E-2]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,2.4303311296197913E-4,2.4303311296197913E-4,2.4303311296197913E-4,0,0,0,0,0,-1.0842021724855044E-19,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,4.1124349152220661E-4,4.1124349152220661E-4,4.1124349152220661E-4,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0.98611610787991222,0.98611610787991222,0.98611610787991222,0.49145346663354256,0.98290693326708511,0.98290693326708511,0.98290693326708511,0.98290693326708523,0.49145346663354272,0.49145346663354272,0.49145346663354267,0.98290693326708534,0.98290693326708534,0.98290693326708545,0.98290693326708545]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0.74123418895796322,0.74123418895796322,0.74123418895796322,0,0,0,0,0,4.4408920985006262E-16,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$m"]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E229:E243)","v":0},{"$f":"SUM(F229:F243)","v":0},0,0,0,0,0,1.8919430351934858,1.8919430351934858,1.8919430351934858,0.59770638510482632,1.1954127702096526,1.1954127702096526,1.1954127702096526,1.1954127702096529,{"$f":"SUM(T229:T243)","v":0.60174004197587083},{"$f":"SUM(U229:U243)","v":0.60174004197587039},{"$f":"SUM(V229:V243)","v":0.60174004197587028},{"$f":"SUM(W229:W243)","v":1.2034800839517406},{"$f":"SUM(X229:X243)","v":1.2034800839517406},{"$f":"SUM(Y229:Y243)","v":1.2034800839517408},1.2034800839517408]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2006"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,-0.33763771243359186,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,-7.290993388859373E-4,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,-1.2337304745666199E-3,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,-2.2224084350629334,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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,-2.5620089773099779,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E193+E211-E229-E247-E265-E283+E301-E319","v":0},0,0,0,0,0,1.7377174631350314,1.7287365489005222,1.719755634666013,1.7107747204315038,1.7034637173527367,1.6888417111952025,1.6742197050376684,1.6595976988801342,{"$f":"S193+S211-S229-S247-S265-S283+S301-S319","v":1.6449756927226},{"$f":"T193+T211-T229-T247-T265-T283+T301-T319","v":1.633631032772789},1.6222863728229779,1.6109417128731669,1.5882523929735448,1.5655630730739227,1.5428737531743006,1.5201844332746786]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,-0.11254590414453061,-0.22509180828906122,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,10.030756854423347,9.990748367760915,9.9507398810984835,9.910731394436052,9.8237951541339807,9.64992267352984,9.4760501929256993,9.3021777123215585,9.1283052317174178,9.0413689914153466,8.9544327511132753,8.867496510811204,8.6936240302070633,8.5197515496029226,8.3458790689987818,8.1720065883946411]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0.89562942682197155,0.89322627011231603,0.89082311340266052,0.888419956693005,0.87641428160255896,0.8524029314216669,0.82839158124077483,0.80438023105988277,0.7803688808789907,0.76836320578854467,0.75635753069809863,0.7443518556076526,0.72034050542676054,0.69632915524586847,0.6723178050649764,0.64830645488408434]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,-2.4303311296197913E-4,-4.8606622592395826E-4,-1.0842021724855044E-19,-1.0842021724855044E-19,-1.0842021724855044E-19,-1.0842021724855044E-19,-1.0842021724855044E-19,-1.0842021724855044E-19,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,-4.1124349152220661E-4,-8.2248698304441322E-4,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,24.582300855515616,23.596184747635704,22.610068639755792,21.623952531875879,21.132499065242335,20.14959213197525,19.166685198708166,18.183778265441081,17.200871332173996,16.709417865540452,16.217964398906908,15.726510932273365,14.743603999006281,13.760697065739196,12.777790132472111,11.794883199205026]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,1.2941318109563446E-3,-0.73994005714700684,-1.4811742461049699,4.4408920985006262E-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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},{"$f":"SUM(F337:F351)","v":0},0,0,0,0,37.247698731706926,35.355755696513434,33.463812661319949,34.133878603436443,33.536172218331615,32.340759448121958,31.145346677912308,29.949933907702658,28.754521137493004,28.152781095517131,27.551041053541262,26.949301011565389,25.74582092761365,24.542340843661911,23.338860759710169,22.13538067575843]
[]
[null,"check",{"$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$73)^(T$6)-1","v":1.2422836565829209E-2},null,{"$f":"(1+Inputs!V$73)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!W$73)^(W$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!X$73)^(X$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!Y$73)^(Y$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!Z$73)^(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},null,{"$f":"T360*(1+V359)","v":1.0377334074799749},{"$f":"V360*(1+W359)","v":1.0636767426669742},1.0902686612336485,1.1175253777644896,1.1454635122086017]
[]
[null,"Inflation on Asset Base"]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T417*T$359)","v":2.0435264185454549E-2},0,{"$f":"(U417*V$359)","v":4.1348134102544655E-2},{"$f":"(W417*W$359)","v":4.1793200823787319E-2},4.2234678297278026E-2,4.2672108893928404E-2,4.3105014346475505E-2]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"(U418*V$359)","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.11339944401662921,0,0.22884221101817559,0.23005243424952171,0.23118014226054878,0.23222045290072121,0.23316829148398946]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.6943950682187446E-3,0,1.944771140793124E-2,1.9310969687094223E-2,1.9155236060585393E-2,1.8979646396696696E-2,1.8783305227075692E-2]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.3468866393104392E-21,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.21368361334945452,0,0.4229249058198537,0.4079981444379765,0.39206071692086797,0.37507141918763032,0.35698761861965522]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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":0.35721271661975701},{"$f":"SUM(U363:U376)","v":0},0.71256296234850525,0.69915474919837983,0.68463077353928015,0.66894362737897661,0.65204422967719589]
[]
[null,"Nominal  Depreciation"]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T229*T$360","v":1.1485592806262447E-2},{"$f":"U229*V$360","v":1.1772732626419006E-2},{"$f":"V229*V$360","v":1.1772732626419006E-2},2.4134101884158959E-2,2.4737454431262931E-2,2.5355890792044502E-2,2.5989788061845612E-2]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.801623500699092E-2,9.0216640882165688E-2,9.0216640882165675E-2,0.18494411380843961,0.1895677166536506,0.19430690956999189,0.19916458230924164]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2154819629957068E-2,1.2458690120705994E-2,1.2458690120705994E-2,2.5540314747447286E-2,2.6178822616133465E-2,2.6833293181536797E-2,2.7504125511075207E-2]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.0976710388786088E-19,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4975587127292414,0.50999768054747241,0.50999768054747241,1.0454952451223183,1.0716326262503761,1.0984234419066357,1.1258840279543014]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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,{"$f":"SUM(T381:T394)","v":0.60921536017245226},{"$f":"SUM(U381:U394)","v":0.62444574417676313},0.62444574417676313,1.2801137755623642,1.3121166199514231,1.3449195354502088,1.3785425238364639]
[]
[null,"Nominal  Depreciation per tariff variaton"]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E27","v":0},{"$f":"E561","v":0},{"$f":"F561","v":0},0,0,0,0,1.7377174631350314,1.7287365489005222,1.719755634666013,1.7107747204315038,1.7034637173527367,1.6888417111952025,1.6742197050376684,1.6595976988801342,1.6449756927226,1.6539253641017921,1.6421526314753732,{"$f":"V561","v":1.6717280329514987},1.6893871318911271,1.7068843557571423,1.7242005738590263]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,-0.11254590414453061,-0.22509180828906122,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,10.030756854423347,9.990748367760915,9.9507398810984835,9.910731394436052,9.8237951541339807,9.64992267352984,9.4760501929256993,9.3021777123215585,9.1283052317174178,9.1536884407270556,9.0634717998448906,9.2020973699809012,9.2472056904219837,9.2888181160288816,9.326731659359611]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0.89562942682197155,0.89322627011231603,0.89082311340266052,0.888419956693005,0.87641428160255896,0.8524029314216669,0.82839158124077483,0.80438023105988277,0.7803688808789907,0.77790845631725236,0.76544976619654637,0.77243878748377159,0.76620944242341849,0.75918585586787046,0.75133220908303033]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,-2.4303311296197913E-4,-4.8606622592395826E-4,-1.0842021724855044E-19,-1.0842021724855044E-19,-1.0842021724855044E-19,-1.0842021724855044E-19,-1.0842021724855044E-19,-1.0842021724855044E-19,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,-4.1124349152220661E-4,-8.2248698304441322E-4,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,24.582300855515616,23.596184747635704,22.610068639755792,21.623952531875879,21.132499065242335,20.14959213197525,19.166685198708166,18.183778265441081,17.200871332173996,16.916996232794208,16.406998552246737,16.319925777519117,15.682428676834775,15.002856767505266,14.27950474478626]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,1.2941318109563446E-3,-0.73994005714700684,-1.4811742461049699,4.4408920985006262E-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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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,{"$f":"SUM(K417:K431)","v":0},37.247698731706926,35.355755696513434,33.463812661319949,34.133878603436443,33.536172218331615,32.340759448121958,31.145346677912308,29.949933907702658,28.754521137493004,{"$f":"SUM(U417:U431)","v":28.502518493940308},{"$f":"SUM(V417:V431)","v":27.878072749763547},{"$f":"SUM(W417:W431)","v":27.966189967935289},{"$f":"SUM(X417:X431)","v":27.385230941571304},26.757745095159159,26.081769187087929]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2006"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E45","v":0},{"$f":"F45","v":0},{"$f":"G45","v":0},0,0,0,1.7377174631350314,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,10.030756854423347,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0.89562942682197155,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,24.582300855515616,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,1.2941318109563446E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},0,0,0,0,0,37.247698731706926,0,0,0,0,0,0,0,0,{"$f":"SUM(T435:T449)","v":0},0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2006"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E229,E381+E399-E363)","v":0},0,0,0,0,0,0,8.9809142345092796E-3,8.9809142345092796E-3,8.9809142345092796E-3,7.3110030787671091E-3,1.4622006157534216E-2,1.4622006157534218E-2,1.4622006157534218E-2,1.4622006157534218E-2,-8.9496713791921024E-3,1.1772732626419006E-2,-2.9575401476125647E-2,-1.7659098939628359E-2,-1.7497223866015096E-2,-1.7316218101883902E-2,-1.7115226284629893E-2]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E231,E383+E401-E365)","v":0},0,0,0,0,0,0,0.11254590414453061,0.11254590414453061,0.11254590414453061,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E232,E384+E402-E366)","v":0},0,0,0,0,0,0,4.0008486662430807E-2,4.0008486662430807E-2,4.0008486662430807E-2,8.6936240302070644E-2,0.17387248060414129,0.17387248060414129,0.17387248060414129,0.17387248060414132,-2.5383209009638294E-2,9.0216640882165688E-2,-0.1386255701360099,-4.5108320441082095E-2,-4.1612425606898179E-2,-3.7913543330729327E-2,-3.400370917474782E-2]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E234,E386+E404-E368)","v":0},0,0,0,0,0,0,2.4031567096555041E-3,2.4031567096555041E-3,2.4031567096555041E-3,1.200567509044601E-2,2.4011350180892024E-2,2.4011350180892024E-2,2.4011350180892024E-2,2.4011350180892024E-2,2.4604245617383235E-3,1.2458690120705994E-2,-6.9890212872252468E-3,6.2293450603530635E-3,7.0235865555480712E-3,7.8536467848401015E-3,8.7208202839995155E-3]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E235,E387+E405-E369)","v":0},0,0,0,0,0,0,2.4303311296197913E-4,2.4303311296197913E-4,2.4303311296197913E-4,0,0,0,0,0,-1.0842021724855044E-19,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E236,E388+E406-E370)","v":0},0,0,0,0,0,0,4.1124349152220661E-4,4.1124349152220661E-4,4.1124349152220661E-4,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E237,E389+E407-E371)","v":0},0,0,0,0,0,0,0.98611610787991222,0.98611610787991222,0.98611610787991222,0.49145346663354256,0.98290693326708511,0.98290693326708511,0.98290693326708511,0.98290693326708523,0.28387509937978689,0.50999768054747241,8.7072774727618707E-2,0.63749710068434173,0.67957190932950817,0.72335202271900534,0.7688964093346462]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E240,E392+E410-E374)","v":0},0,0,0,0,0,0,0.74123418895796322,0.74123418895796322,0.74123418895796322,0,0,0,0,0,4.4408920985006262E-16,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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,{"$f":"SUM(E453:E467)","v":0},0,0,0,0,0,0,1.8919430351934858,1.8919430351934858,1.8919430351934858,0.59770638510482632,1.1954127702096526,1.1954127702096526,1.1954127702096526,1.1954127702096529,0.25200264355269525,{"$f":"SUM(U453:U467)","v":0.62444574417676313},{"$f":"SUM(V453:V467)","v":-8.811721817174209E-2},{"$f":"SUM(W453:W467)","v":0.58095902636398433},{"$f":"SUM(X453:X467)","v":0.627485846412143},{"$f":"SUM(Y453:Y467)","v":0.6759759080712322},0.72649829415926803]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2006"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E119,E285)","v":0},0,0,0,0,0,0,0,0,-0.33763771243359186,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E123,E289)","v":0},0,0,0,0,0,0,0,0,-7.290993388859373E-4,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E124,E290)","v":0},0,0,0,0,0,0,0,0,-1.2337304745666199E-3,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E128,E294)","v":0},0,0,0,0,0,0,0,0,-2.2224084350629334,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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,{"$f":"SUM(E507:E521)","v":0},0,0,0,0,0,0,0,0,-2.5620089773099779,0,0,0,0,0,{"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E417+E435-E453-E471-E489-E507+E525-E543","v":0},0,0,0,0,0,1.7377174631350314,1.7287365489005222,1.719755634666013,1.7107747204315038,1.7034637173527367,1.6888417111952025,1.6742197050376684,1.6595976988801342,1.6449756927226,1.6539253641017921,1.6421526314753732,1.6717280329514987,1.6893871318911271,1.7068843557571423,1.7242005738590263,1.7413158001436562]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,-0.11254590414453061,-0.22509180828906122,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,10.030756854423347,9.990748367760915,9.9507398810984835,9.910731394436052,9.8237951541339807,9.64992267352984,9.4760501929256993,9.3021777123215585,9.1283052317174178,9.1536884407270556,9.0634717998448906,9.2020973699809012,9.2472056904219837,9.2888181160288816,9.326731659359611,9.3607353685343586]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0.89562942682197155,0.89322627011231603,0.89082311340266052,0.888419956693005,0.87641428160255896,0.8524029314216669,0.82839158124077483,0.80438023105988277,0.7803688808789907,0.77790845631725236,0.76544976619654637,0.77243878748377159,0.76620944242341849,0.75918585586787046,0.75133220908303033,0.74261138879903077]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,-2.4303311296197913E-4,-4.8606622592395826E-4,-1.0842021724855044E-19,-1.0842021724855044E-19,-1.0842021724855044E-19,-1.0842021724855044E-19,-1.0842021724855044E-19,-1.0842021724855044E-19,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"E424+E442-E460-E478-E496-E514+E532-E550","v":0},0,0,0,0,0,0,-4.1124349152220661E-4,-8.2248698304441322E-4,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,24.582300855515616,23.596184747635704,22.610068639755792,21.623952531875879,21.132499065242335,20.14959213197525,19.166685198708166,18.183778265441081,17.200871332173996,16.916996232794208,16.406998552246737,16.319925777519117,15.682428676834775,15.002856767505266,14.27950474478626,13.510608335451614]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,1.2941318109563446E-3,-0.73994005714700684,-1.4811742461049699,4.4408920985006262E-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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},{"$f":"SUM(F561:F575)","v":0},0,0,0,0,37.247698731706926,35.355755696513434,33.463812661319949,34.133878603436443,33.536172218331615,32.340759448121958,31.145346677912308,29.949933907702658,28.754521137493004,28.502518493940308,27.878072749763547,27.966189967935289,27.385230941571304,26.757745095159159,26.081769187087929,25.355270892928658]
[]
[null,"check",{"$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E27","v":0},{"$f":"E727","v":0},{"$f":"F727","v":0},0,0,0,0,1.7377174631350314,1.7287365489005222,1.719755634666013,1.7107747204315038,1.7034637173527367,1.6888417111952025,1.6742197050376684,1.6595976988801342,1.6449756927226,1.6539253641017921,1.6421526314753732,{"$f":"V727","v":1.6717280329514987},1.6893871318911271,1.7068843557571423,1.7242005738590263]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,-0.11254590414453061,-0.22509180828906122,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,10.030756854423347,9.990748367760915,9.9507398810984835,9.910731394436052,9.8237951541339807,9.64992267352984,9.4760501929256993,9.3021777123215585,9.1283052317174178,9.1536884407270556,9.0634717998448906,9.2020973699809012,9.2472056904219837,9.2888181160288816,9.326731659359611]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0.89562942682197155,0.89322627011231603,0.89082311340266052,0.888419956693005,0.87641428160255896,0.8524029314216669,0.82839158124077483,0.80438023105988277,0.7803688808789907,0.77790845631725236,0.76544976619654637,0.77243878748377159,0.76620944242341849,0.75918585586787046,0.75133220908303033]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,-2.4303311296197913E-4,-4.8606622592395826E-4,-1.0842021724855044E-19,-1.0842021724855044E-19,-1.0842021724855044E-19,-1.0842021724855044E-19,-1.0842021724855044E-19,-1.0842021724855044E-19,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,-4.1124349152220661E-4,-8.2248698304441322E-4,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,24.582300855515616,23.596184747635704,22.610068639755792,21.623952531875879,21.132499065242335,20.14959213197525,19.166685198708166,18.183778265441081,17.200871332173996,16.916996232794208,16.406998552246737,16.319925777519117,15.682428676834775,15.002856767505266,14.27950474478626]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,1.2941318109563446E-3,-0.73994005714700684,-1.4811742461049699,4.4408920985006262E-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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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,{"$f":"SUM(K583:K597)","v":0},37.247698731706926,35.355755696513434,33.463812661319949,34.133878603436443,33.536172218331615,32.340759448121958,31.145346677912308,29.949933907702658,28.754521137493004,28.502518493940308,27.878072749763547,27.966189967935289,27.385230941571304,26.757745095159159,26.081769187087929]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2006"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E211,IF(E$580=CCA,E435,E45))","v":0},0,0,0,0,0,1.7377174631350314,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E214,IF(E$580=CCA,E438,E48))","v":0},0,0,0,0,0,10.030756854423347,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E216,IF(E$580=CCA,E440,E50))","v":0},0,0,0,0,0,0.89562942682197155,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E219,IF(E$580=CCA,E443,E53))","v":0},0,0,0,0,0,24.582300855515616,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E222,IF(E$580=CCA,E446,E56))","v":0},0,0,0,0,0,1.2941318109563446E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},0,0,0,0,37.247698731706926,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2006"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E229,IF(E$580=CCA,E453,IF(E583>0,(IF(E9>0.5,E583/E9*E$6,E583)),E583)))","v":0},0,0,0,0,0,0,8.9809142345092796E-3,8.9809142345092796E-3,8.9809142345092796E-3,7.3110030787671091E-3,1.4622006157534216E-2,1.4622006157534218E-2,1.4622006157534218E-2,1.4622006157534218E-2,-8.9496713791921024E-3,1.1772732626419006E-2,-2.9575401476125647E-2,-1.7659098939628359E-2,-1.7497223866015096E-2,-1.7316218101883902E-2,-1.7115226284629893E-2]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E231,IF(E$580=CCA,E455,IF(E585>0,(IF(E11>0.5,E585/E11*E$6,E585)),E585)))","v":0},0,0,0,0,0,0,0.11254590414453061,0.11254590414453061,0.11254590414453061,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E232,IF(E$580=CCA,E456,IF(E586>0,(IF(E12>0.5,E586/E12*E$6,E586)),E586)))","v":0},0,0,0,0,0,0,4.0008486662430807E-2,4.0008486662430807E-2,4.0008486662430807E-2,8.6936240302070644E-2,0.17387248060414129,0.17387248060414129,0.17387248060414129,0.17387248060414132,-2.5383209009638294E-2,9.0216640882165688E-2,-0.1386255701360099,-4.5108320441082095E-2,-4.1612425606898179E-2,-3.7913543330729327E-2,-3.400370917474782E-2]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E234,IF(E$580=CCA,E458,IF(E588>0,(IF(E14>0.5,E588/E14*E$6,E588)),E588)))","v":0},0,0,0,0,0,0,2.4031567096555041E-3,2.4031567096555041E-3,2.4031567096555041E-3,1.200567509044601E-2,2.4011350180892024E-2,2.4011350180892024E-2,2.4011350180892024E-2,2.4011350180892024E-2,2.4604245617383235E-3,1.2458690120705994E-2,-6.9890212872252468E-3,6.2293450603530635E-3,7.0235865555480712E-3,7.8536467848401015E-3,8.7208202839995155E-3]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E235,IF(E$580=CCA,E459,IF(E589>0,(IF(E15>0.5,E589/E15*E$6,E589)),E589)))","v":0},0,0,0,0,0,0,2.4303311296197913E-4,2.4303311296197913E-4,2.4303311296197913E-4,0,0,0,0,0,-1.0842021724855044E-19,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E236,IF(E$580=CCA,E460,IF(E590>0,(IF(E16>0.5,E590/E16*E$6,E590)),E590)))","v":0},0,0,0,0,0,0,4.1124349152220661E-4,4.1124349152220661E-4,4.1124349152220661E-4,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E237,IF(E$580=CCA,E461,IF(E591>0,(IF(E17>0.5,E591/E17*E$6,E591)),E591)))","v":0},0,0,0,0,0,0,0.98611610787991222,0.98611610787991222,0.98611610787991222,0.49145346663354256,0.98290693326708511,0.98290693326708511,0.98290693326708511,0.98290693326708523,0.28387509937978689,0.50999768054747241,8.7072774727618707E-2,0.63749710068434173,0.67957190932950817,0.72335202271900534,0.7688964093346462]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E240,IF(E$580=CCA,E464,IF(E594>0,(IF(E20>0.5,E594/E20*E$6,E594)),E594)))","v":0},0,0,0,0,0,0,0.74123418895796322,0.74123418895796322,0.74123418895796322,0,0,0,0,0,4.4408920985006262E-16,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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,{"$f":"SUM(E619:E633)","v":0},0,0,0,0,0,0,1.8919430351934858,1.8919430351934858,1.8919430351934858,0.59770638510482632,1.1954127702096526,1.1954127702096526,1.1954127702096526,1.1954127702096529,0.25200264355269525,{"$f":"SUM(U619:U633)","v":0.62444574417676313},-8.811721817174209E-2,0.58095902636398433,0.627485846412143,0.6759759080712322,0.72649829415926803]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2006"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E119,E285)","v":0},0,0,0,0,0,0,0,0,-0.33763771243359186,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E123,E289)","v":0},0,0,0,0,0,0,0,0,-7.290993388859373E-4,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E124,E290)","v":0},0,0,0,0,0,0,0,0,-1.2337304745666199E-3,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E128,E294)","v":0},0,0,0,0,0,0,0,0,-2.2224084350629334,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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,{"$f":"SUM(E673:E687)","v":0},0,0,0,0,0,0,0,0,-2.5620089773099779,0,0,0,0,0,{"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E583+E601-E619-E637-E655-E673+E691-E709","v":0},0,0,0,0,0,1.7377174631350314,1.7287365489005222,1.719755634666013,1.7107747204315038,1.7034637173527367,1.6888417111952025,1.6742197050376684,1.6595976988801342,1.6449756927226,{"$f":"T583+T601-T619-T637-T655-T673+T691-T709","v":1.6539253641017921},{"$f":"U583+U601-U619-U637-U655-U673+U691-U709","v":1.6421526314753732},1.6717280329514987,1.6893871318911271,1.7068843557571423,1.7242005738590263,1.7413158001436562]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,-0.11254590414453061,-0.22509180828906122,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,10.030756854423347,9.990748367760915,9.9507398810984835,9.910731394436052,9.8237951541339807,9.64992267352984,9.4760501929256993,9.3021777123215585,9.1283052317174178,9.1536884407270556,9.0634717998448906,9.2020973699809012,9.2472056904219837,9.2888181160288816,9.326731659359611,9.3607353685343586]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0.89562942682197155,0.89322627011231603,0.89082311340266052,0.888419956693005,0.87641428160255896,0.8524029314216669,0.82839158124077483,0.80438023105988277,0.7803688808789907,0.77790845631725236,0.76544976619654637,0.77243878748377159,0.76620944242341849,0.75918585586787046,0.75133220908303033,0.74261138879903077]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,-2.4303311296197913E-4,-4.8606622592395826E-4,-1.0842021724855044E-19,-1.0842021724855044E-19,-1.0842021724855044E-19,-1.0842021724855044E-19,-1.0842021724855044E-19,-1.0842021724855044E-19,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,-4.1124349152220661E-4,-8.2248698304441322E-4,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,24.582300855515616,23.596184747635704,22.610068639755792,21.623952531875879,21.132499065242335,20.14959213197525,19.166685198708166,18.183778265441081,17.200871332173996,16.916996232794208,16.406998552246737,16.319925777519117,15.682428676834775,15.002856767505266,14.27950474478626,13.510608335451614]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,1.2941318109563446E-3,-0.73994005714700684,-1.4811742461049699,4.4408920985006262E-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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},{"$f":"SUM(F727:F741)","v":0},0,0,0,0,37.247698731706926,35.355755696513434,33.463812661319949,34.133878603436443,33.536172218331615,32.340759448121958,31.145346677912308,29.949933907702658,28.754521137493004,28.502518493940308,27.878072749763547,27.966189967935289,27.385230941571304,26.757745095159159,26.081769187087929,25.355270892928658]
[]
[null,"check",{"$f":"SUM(E744:Z744)","v":0},null,{"$f":"F598-E742","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"sum of closing balance checks",{"$f":"SUM(E746:Z746)","v":0},null,{"$f":"SUM(E188,E354,E578,E744)","v":0},{"$f":"SUM(F188,F354,F578,F744)","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},0,0,0,0,0,0,37.247698731706926,35.355755696513434,33.463812661319949,34.133878603436443,33.536172218331615,32.340759448121958,31.145346677912308,29.949933907702658,28.754521137493004,28.152781095517131,27.551041053541262,26.949301011565389,25.74582092761365,24.542340843661911,23.338860759710169]
[null,{"$f":"B190","v":"Real"},null,null,{"$f":"E208","v":0},0,0,0,0,0,0,37.247698731706926,35.355755696513434,33.463812661319949,34.133878603436443,33.536172218331615,32.340759448121958,31.145346677912308,29.949933907702658,28.754521137493004,28.152781095517131,27.551041053541262,26.949301011565389,25.74582092761365,24.542340843661911,23.338860759710169]
[null,{"$f":"B356","v":"CCA"},null,null,{"$f":"E432","v":0},0,0,0,0,0,0,37.247698731706926,35.355755696513434,33.463812661319949,34.133878603436443,33.536172218331615,32.340759448121958,31.145346677912308,29.949933907702658,28.754521137493004,28.502518493940308,27.878072749763547,27.966189967935289,27.385230941571304,26.757745095159159,26.081769187087929]
[null,{"$f":"B580","v":"Transition method"},null,null,{"$f":"E598","v":0},0,0,0,0,0,0,37.247698731706926,35.355755696513434,33.463812661319949,34.133878603436443,33.536172218331615,32.340759448121958,31.145346677912308,29.949933907702658,28.754521137493004,28.502518493940308,27.878072749763547,27.966189967935289,27.385230941571304,26.757745095159159,26.081769187087929]

{"sheet":"2007","index":22,"n_rows":752,"n_cols":26,"rows_kept":752,"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":"Actual"},{"$f":"Inputs!T3","v":"Forecast"},{"$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$307","v":"High pressure mains - steel"},null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!E505","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$308","v":"High pressure mains - PE"},null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!E506","v":60},59,{"$f":"(N10>=1)*(N10-N$6)","v":58},57.5,56.5,55.5,54.5,53.5,53,52.5,52,51,50,49]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!E507","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$310","v":"Medium/low pressure mains"},null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!E508","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$311","v":"Low pressure mains"},null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!E509","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$312","v":"Regulators"},null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!E510","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$313","v":"Secondary gate stations"},null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!E511","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$314","v":"Buildings"},null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!E512","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$315","v":"Meter and services pipes"},null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!E513","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$316","v":"Equipment and vehicles"},null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!E514","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$317","v":"Vehicles"},null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!E515","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$318","v":"Information technology"},null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!E516","v":5},4,3,2.5,1.5,0.5,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!E517","v":5},4,3,2.5,1.5,0.5,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$320","v":"Land"},null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!E518","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$307","v":"High pressure mains - steel"},"$m",null,null,{"$f":"E171","v":0},0,0,0,0,0,0,1.8057728491752587,1.7967919349407495,1.7878110207062403,1.7802355502795189,1.7650846094260761,1.7499336685726334,1.7347827277191907,1.719631786865748,1.7079336114448926,1.6962354360240373,{"$f":"V171","v":1.6845372606031819},1.6611409097614711,1.6377445589197603,1.6143482080780496]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,{"$f":"E172","v":0},0,0,0,0,0,0,0,0,{"$f":"N172","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,0,0,0,0,0,0,0,0,-9.4885253087276314E-2,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,0,0,0,0,0,0,0,14.78346306145211,14.744411516129958,14.705359970807805,14.578589626231876,14.325048937080018,14.071508247928159,13.817967558776301,13.564426869624443,13.437656525048514,13.310886180472584,13.184115835896655,12.930575146744797,12.677034457592939,12.42349376844108]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,null,0,0,0,0,0,0,0,0.73365981420081039,0.73140685565786201,0.72915389711491363,0.71955976688971734,0.70037150643932489,0.68118324598893243,0.66199498553853997,0.64280672508814751,{"$f":"T176","v":0.63321259486295123},0.62361846463775494,0.61402433441255866,0.5948360739621662,0.57564781351177374,0.55645955306138128]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,0,0,0,0,0,0,0,0,-2.2784345518005194E-4,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,0,0,0,0,0,0,0,4.6908113157606637E-2,4.6522572533587284E-2,4.613703190956793E-2,4.552996570023151E-2,4.4315833281558671E-2,4.3101700862885832E-2,4.1887568444212993E-2,4.0673436025540154E-2,4.0066369816203734E-2,3.9459303606867314E-2,3.8852237397530895E-2,3.7638104978858056E-2,3.6423972560185217E-2,3.5209840141512377E-2]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,0,0,0,0,0,0,0,21.777002267746621,21.007027309522279,20.237052351297937,19.797116430617546,18.917244589256768,18.03737274789599,17.157500906535212,16.277629065174434,15.837693144494043,15.397757223813652,14.957821303133262,14.077949461772482,13.198077620411702,12.318205779050922]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$m",null,null,0,0,0,0,0,0,0,0,-0.62213720580429532,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},0,0,0,0,0,0,39.146806105732409,37.608909886437687,37.505514271836461,36.921031339718894,35.752065475483747,34.583099611248599,33.414133747013459,32.245167882778311,{"$f":"SUM(U27:U41)","v":31.656562245666606},{"$f":"SUM(V27:V41)","v":31.067956608554894},{"$f":"SUM(W27:W41)","v":30.479350971443189},29.302139697219776,28.124928422996359,26.947717148772945]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2007"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L450","v":1.8057728491752587}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L451","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L452","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L453","v":14.78346306145211}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L454","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L455","v":0.73365981420081039}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L456","v":0}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L457","v":4.6908113157606637E-2}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L458","v":21.777002267746621}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L459","v":0}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L460","v":0}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L461","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L462","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L463","v":0}]
[]
[null,"Total Capex","$m",null,{"$f":"SUM(E44:E58)","v":0},0,0,0,0,0,0,39.146806105732409,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2007"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M995","v":8.9809142345092796E-3},{"$f":"Inputs!N995","v":8.9809142345092796E-3},{"$f":"Inputs!O995","v":7.575470426721357E-3},{"$f":"Inputs!P995","v":1.5150940853442714E-2},{"$f":"Inputs!Q995","v":1.5150940853442714E-2},{"$f":"Inputs!R995","v":1.5150940853442714E-2},{"$f":"Inputs!S995","v":1.5150940853442714E-2},{"$f":"IF(T27>0,(IF(T9>0.5,T27/T9*T$6,T27)),T27)","v":1.1698175420855429E-2},1.1698175420855429E-2,1.1698175420855429E-2,2.3396350841710861E-2,2.3396350841710861E-2,2.3396350841710861E-2,2.3396350841710864E-2]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M996","v":0},{"$f":"Inputs!N996","v":0},{"$f":"Inputs!O996","v":0},{"$f":"Inputs!P996","v":0},{"$f":"Inputs!Q996","v":0},{"$f":"Inputs!R996","v":0},{"$f":"Inputs!S996","v":0},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M997","v":9.4885253087276314E-2},{"$f":"Inputs!N997","v":9.4885253087276314E-2},{"$f":"Inputs!O997","v":0},{"$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$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M998","v":3.9051545322152777E-2},{"$f":"Inputs!N998","v":3.9051545322152777E-2},{"$f":"Inputs!O998","v":0.12677034457592934},{"$f":"Inputs!P998","v":0.25354068915185868},{"$f":"Inputs!Q998","v":0.25354068915185873},{"$f":"Inputs!R998","v":0.25354068915185873},{"$f":"Inputs!S998","v":0.25354068915185873},0.12677034457592937,0.12677034457592937,0.12677034457592937,0.25354068915185873,0.25354068915185879,0.25354068915185879,0.25354068915185879]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M999","v":0},{"$f":"Inputs!N999","v":0},{"$f":"Inputs!O999","v":0},{"$f":"Inputs!P999","v":0},{"$f":"Inputs!Q999","v":0},{"$f":"Inputs!R999","v":0},{"$f":"Inputs!S999","v":0},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M1000","v":2.2529585429484013E-3},{"$f":"Inputs!N1000","v":2.2529585429484013E-3},{"$f":"Inputs!O1000","v":9.5941302251962308E-3},{"$f":"Inputs!P1000","v":1.9188260450392462E-2},{"$f":"Inputs!Q1000","v":1.9188260450392462E-2},{"$f":"Inputs!R1000","v":1.9188260450392462E-2},{"$f":"Inputs!S1000","v":1.9188260450392462E-2},9.5941302251962308E-3,9.5941302251962308E-3,9.594130225196229E-3,1.9188260450392458E-2,1.9188260450392458E-2,1.9188260450392458E-2,1.9188260450392458E-2]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M1001","v":2.2784345518005194E-4},{"$f":"Inputs!N1001","v":2.2784345518005194E-4},{"$f":"Inputs!O1001","v":0},{"$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$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M1002","v":3.8554062401935531E-4},{"$f":"Inputs!N1002","v":3.8554062401935531E-4},{"$f":"Inputs!O1002","v":6.0706620933642012E-4},{"$f":"Inputs!P1002","v":1.2141324186728402E-3},{"$f":"Inputs!Q1002","v":1.2141324186728402E-3},{"$f":"Inputs!R1002","v":1.2141324186728402E-3},{"$f":"Inputs!S1002","v":1.2141324186728402E-3},6.0706620933642023E-4,6.0706620933642023E-4,6.0706620933642023E-4,1.2141324186728405E-3,1.2141324186728405E-3,1.2141324186728405E-3,1.2141324186728407E-3]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M1003","v":0.76997495822434325},{"$f":"Inputs!N1003","v":0.76997495822434325},{"$f":"Inputs!O1003","v":0.43993592068038984},{"$f":"Inputs!P1003","v":0.87987184136077956},{"$f":"Inputs!Q1003","v":0.87987184136077967},{"$f":"Inputs!R1003","v":0.87987184136077967},{"$f":"Inputs!S1003","v":0.87987184136077967},0.43993592068039011,0.43993592068039011,0.43993592068039006,0.87987184136078012,0.87987184136078012,0.87987184136078012,0.87987184136078012]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M1004","v":0},{"$f":"Inputs!N1004","v":0},{"$f":"Inputs!O1004","v":0},{"$f":"Inputs!P1004","v":0},{"$f":"Inputs!Q1004","v":0},{"$f":"Inputs!R1004","v":0},{"$f":"Inputs!S1004","v":0},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M1005","v":0},{"$f":"Inputs!N1005","v":0},{"$f":"Inputs!O1005","v":0},{"$f":"Inputs!P1005","v":0},{"$f":"Inputs!Q1005","v":0},{"$f":"Inputs!R1005","v":0},{"$f":"Inputs!S1005","v":0},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M1006","v":0.62213720580429532},{"$f":"Inputs!N1006","v":0.62213720580429532},{"$f":"Inputs!O1006","v":0},{"$f":"Inputs!P1006","v":0},{"$f":"Inputs!Q1006","v":0},{"$f":"Inputs!R1006","v":0},{"$f":"Inputs!S1006","v":0},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M1007","v":0},{"$f":"Inputs!N1007","v":0},{"$f":"Inputs!O1007","v":0},{"$f":"Inputs!P1007","v":0},{"$f":"Inputs!Q1007","v":0},{"$f":"Inputs!R1007","v":0},{"$f":"Inputs!S1007","v":0},{"$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$320","v":"Land"},"$m"]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E63:E77)","v":0},0,0,0,0,0,0,0,1.5378962192947248,1.5378962192947248,0.58448293211757318,1.1689658642351461,1.1689658642351464,1.1689658642351464,1.1689658642351464,0.58860563711170755,{"$f":"SUM(U63:U77)","v":0.58860563711170755},{"$f":"SUM(V63:V77)","v":0.58860563711170755},{"$f":"SUM(W63:W77)","v":1.1772112742234151},1.1772112742234151,1.1772112742234151,1.1772112742234151]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2007"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L1458","v":0}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L1459","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L1460","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L1461","v":0}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L1462","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L1463","v":0}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L1464","v":0}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L1465","v":0}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L1466","v":0}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L1467","v":0}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L1468","v":0}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L1469","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L1470","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L1471","v":0}]
[]
[null,"Total redundant assets","$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$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L1497","v":0}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L1498","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L1499","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L1500","v":0}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L1501","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L1502","v":0}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L1503","v":0}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L1504","v":0}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L1505","v":0}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L1506","v":0}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L1507","v":0}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L1508","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L1509","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L1510","v":0}]
[]
[null,"Total asset disposals","$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$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!L1319","v":0},null,null,null,null,{"$f":"-Inputs!L1340","v":0}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!L1320","v":0},null,null,null,null,{"$f":"-Inputs!L1341","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!L1321","v":-0.18977050617455263},null,null,null,null,{"$f":"-Inputs!L1342","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!L1322","v":0},null,null,null,null,{"$f":"-Inputs!L1343","v":0}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!L1323","v":0},null,null,null,null,{"$f":"-Inputs!L1344","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!L1324","v":0},null,null,null,null,{"$f":"-Inputs!L1345","v":0}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!L1325","v":-4.5568691036010388E-4},null,null,null,null,{"$f":"-Inputs!L1346","v":0}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!L1326","v":0},null,null,null,null,{"$f":"-Inputs!L1347","v":0}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!L1327","v":0},null,null,null,null,{"$f":"-Inputs!L1348","v":0}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!L1328","v":0},null,null,null,null,{"$f":"-Inputs!L1349","v":0}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!L1329","v":0},null,null,null,null,{"$f":"-Inputs!L1350","v":0}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!L1330","v":-1.2442744116085906},null,null,null,null,{"$f":"-Inputs!L1351","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!L1331","v":0},null,null,null,null,{"$f":"-Inputs!L1352","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,null,null,null,null,{"$f":"Inputs!I340*Inputs!$N$80","v":0},null,null,null,null,{"$f":"Inputs!L1332","v":0},null,null,null,null,{"$f":"-Inputs!L1353","v":0}]
[]
[null,"Total over depreciation","$m",null,{"$f":"SUM(E117:E131)","v":0},0,0,0,0,0,0,0,0,-1.4345006046935034,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L409","v":0}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L410","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L411","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L412","v":0}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L413","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L414","v":0}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L415","v":0}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L416","v":0}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L417","v":0}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L418","v":0}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L419","v":0}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L420","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L421","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L422","v":0}]
[]
[null,"Total added uner NGR 82,84 86","$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$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L667","v":0}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L668","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L669","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L670","v":0}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L671","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L672","v":0}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L673","v":0}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L674","v":0}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L675","v":0}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L676","v":0}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L677","v":0}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L678","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L679","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L680","v":0}]
[]
[null,"Total depreciation per tariff variation","$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E27+E45-E63-E81-E99-E117-E135-E153","v":0},0,0,0,0,0,0,1.8057728491752587,1.7967919349407495,1.7878110207062403,1.7802355502795189,1.7650846094260761,1.7499336685726334,1.7347827277191907,1.719631786865748,1.7079336114448926,1.6962354360240373,1.6845372606031819,1.6611409097614711,1.6377445589197603,1.6143482080780496,1.5909518572363388]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,-9.4885253087276314E-2,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,14.78346306145211,14.744411516129958,{"$f":"N29+N47-N65-N83-N101-N119-N137-N155+N30+N48-N66-N84-N102-N120-N138-N156+N31+N49-N67-N85-N103-N121-N139-N157","v":14.705359970807805},14.578589626231876,14.325048937080018,14.071508247928159,13.817967558776301,13.564426869624443,13.437656525048514,13.310886180472584,13.184115835896655,12.930575146744797,12.677034457592939,12.42349376844108,12.169953079289222]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0.73365981420081039,0.73140685565786201,0.72915389711491363,0.71955976688971734,0.70037150643932489,0.68118324598893243,0.66199498553853997,0.64280672508814751,0.63321259486295123,0.62361846463775494,0.61402433441255866,0.5948360739621662,0.57564781351177374,0.55645955306138128,0.53727129261098883]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,-2.2784345518005194E-4,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"E34+E52-E70-E88-E106-E124-E142-E160","v":0},0,0,0,0,0,0,4.6908113157606637E-2,4.6522572533587284E-2,4.613703190956793E-2,4.552996570023151E-2,4.4315833281558671E-2,4.3101700862885832E-2,4.1887568444212993E-2,4.0673436025540154E-2,4.0066369816203734E-2,3.9459303606867314E-2,3.8852237397530895E-2,3.7638104978858056E-2,3.6423972560185217E-2,3.5209840141512377E-2,3.3995707722839538E-2]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,21.777002267746621,21.007027309522279,20.237052351297937,19.797116430617546,18.917244589256768,18.03737274789599,17.157500906535212,16.277629065174434,15.837693144494043,15.397757223813652,14.957821303133262,14.077949461772482,13.198077620411702,12.318205779050922,11.438333937690143]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,-0.62213720580429532,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},{"$f":"SUM(F171:F185)","v":0},0,0,0,0,0,39.146806105732409,37.608909886437687,37.505514271836461,36.921031339718894,35.752065475483747,34.583099611248599,33.414133747013459,32.245167882778311,31.656562245666606,{"$f":"SUM(U171:U185)","v":31.067956608554894},{"$f":"SUM(V171:V185)","v":30.479350971443189},{"$f":"SUM(W171:W185)","v":29.302139697219776},28.124928422996359,26.947717148772945,25.770505874549531]
[]
[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$77","v":1},{"$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E27","v":0},{"$f":"E337","v":0},{"$f":"F337","v":0},0,0,0,0,0,1.8057728491752587,1.7967919349407495,1.7878110207062403,1.7802355502795189,1.7650846094260761,1.7499336685726334,1.7347827277191907,1.719631786865748,1.7079336114448926,1.6962354360240373,{"$f":"V337","v":1.6845372606031819},1.6611409097614711,1.6377445589197603,1.6143482080780496]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,-9.4885253087276314E-2,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,14.78346306145211,14.744411516129958,14.705359970807805,14.578589626231876,14.325048937080018,14.071508247928159,13.817967558776301,13.564426869624443,13.437656525048514,13.310886180472584,13.184115835896655,12.930575146744797,12.677034457592939,12.42349376844108]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0.73365981420081039,0.73140685565786201,0.72915389711491363,0.71955976688971734,0.70037150643932489,0.68118324598893243,0.66199498553853997,0.64280672508814751,0.63321259486295123,0.62361846463775494,0.61402433441255866,0.5948360739621662,0.57564781351177374,0.55645955306138128]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,-2.2784345518005194E-4,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,4.6908113157606637E-2,4.6522572533587284E-2,4.613703190956793E-2,4.552996570023151E-2,4.4315833281558671E-2,4.3101700862885832E-2,4.1887568444212993E-2,4.0673436025540154E-2,4.0066369816203734E-2,3.9459303606867314E-2,3.8852237397530895E-2,3.7638104978858056E-2,3.6423972560185217E-2,3.5209840141512377E-2]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,21.777002267746621,21.007027309522279,20.237052351297937,19.797116430617546,18.917244589256768,18.03737274789599,17.157500906535212,16.277629065174434,15.837693144494043,15.397757223813652,14.957821303133262,14.077949461772482,13.198077620411702,12.318205779050922]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,-0.62213720580429532,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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,{"$f":"SUM(K193:K207)","v":0},0,39.146806105732409,37.608909886437687,37.505514271836461,36.921031339718894,35.752065475483747,34.583099611248599,33.414133747013459,32.245167882778311,{"$f":"SUM(U193:U207)","v":31.656562245666606},{"$f":"SUM(V193:V207)","v":31.067956608554894},{"$f":"SUM(W193:W207)","v":30.479350971443189},{"$f":"SUM(X193:X207)","v":29.302139697219776},28.124928422996359,26.947717148772945]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2007"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E45*E$191","v":0},0,0,0,0,0,0,1.8057728491752587,0,0,0,0,0,0,0,{"$f":"T45*T$191","v":0},0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U46*U$191","v":0},{"$f":"V46*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,14.78346306145211,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0.73365981420081039,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,4.6908113157606637E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,21.777002267746621,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},{"$f":"SUM(F211:F225)","v":0},0,0,0,0,0,39.146806105732409,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2007"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E63*E$191","v":0},{"$f":"F63*F$191","v":0},0,0,0,0,0,0,8.9809142345092796E-3,8.9809142345092796E-3,7.575470426721357E-3,1.5150940853442714E-2,1.5150940853442714E-2,1.5150940853442714E-2,1.5150940853442714E-2,1.1698175420855429E-2,1.1698175420855429E-2,1.1698175420855429E-2,2.3396350841710861E-2,2.3396350841710861E-2,2.3396350841710861E-2,2.3396350841710864E-2]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"E64*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,9.4885253087276314E-2,9.4885253087276314E-2,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,3.9051545322152777E-2,3.9051545322152777E-2,0.12677034457592934,0.25354068915185868,0.25354068915185873,0.25354068915185873,0.25354068915185873,0.12677034457592937,0.12677034457592937,0.12677034457592937,0.25354068915185873,0.25354068915185879,0.25354068915185879,0.25354068915185879]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,2.2529585429484013E-3,2.2529585429484013E-3,9.5941302251962308E-3,1.9188260450392462E-2,1.9188260450392462E-2,1.9188260450392462E-2,1.9188260450392462E-2,9.5941302251962308E-3,9.5941302251962308E-3,9.594130225196229E-3,1.9188260450392458E-2,1.9188260450392458E-2,1.9188260450392458E-2,1.9188260450392458E-2]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,2.2784345518005194E-4,2.2784345518005194E-4,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,3.8554062401935531E-4,3.8554062401935531E-4,6.0706620933642012E-4,1.2141324186728402E-3,1.2141324186728402E-3,1.2141324186728402E-3,1.2141324186728402E-3,6.0706620933642023E-4,6.0706620933642023E-4,6.0706620933642023E-4,1.2141324186728405E-3,1.2141324186728405E-3,1.2141324186728405E-3,1.2141324186728407E-3]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0.76997495822434325,0.76997495822434325,0.43993592068038984,0.87987184136077956,0.87987184136077967,0.87987184136077967,0.87987184136077967,0.43993592068039011,0.43993592068039011,0.43993592068039006,0.87987184136078012,0.87987184136078012,0.87987184136078012,0.87987184136078012]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0.62213720580429532,0.62213720580429532,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$m"]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E229:E243)","v":0},{"$f":"SUM(F229:F243)","v":0},0,0,0,0,0,0,1.5378962192947248,1.5378962192947248,0.58448293211757318,1.1689658642351461,1.1689658642351464,1.1689658642351464,1.1689658642351464,{"$f":"SUM(T229:T243)","v":0.58860563711170755},{"$f":"SUM(U229:U243)","v":0.58860563711170755},{"$f":"SUM(V229:V243)","v":0.58860563711170755},{"$f":"SUM(W229:W243)","v":1.1772112742234151},{"$f":"SUM(X229:X243)","v":1.1772112742234151},{"$f":"SUM(Y229:Y243)","v":1.1772112742234151},1.1772112742234151]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2007"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,-0.18977050617455263,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,-4.5568691036010388E-4,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,-1.2442744116085906,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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,-1.4345006046935034,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E193+E211-E229-E247-E265-E283+E301-E319","v":0},0,0,0,0,0,0,1.8057728491752587,1.7967919349407495,1.7878110207062403,1.7802355502795189,1.7650846094260761,1.7499336685726334,1.7347827277191907,{"$f":"S193+S211-S229-S247-S265-S283+S301-S319","v":1.719631786865748},{"$f":"T193+T211-T229-T247-T265-T283+T301-T319","v":1.7079336114448926},1.6962354360240373,1.6845372606031819,1.6611409097614711,1.6377445589197603,1.6143482080780496,1.5909518572363388]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,-9.4885253087276314E-2,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,14.78346306145211,14.744411516129958,14.705359970807805,14.578589626231876,14.325048937080018,14.071508247928159,13.817967558776301,13.564426869624443,13.437656525048514,13.310886180472584,13.184115835896655,12.930575146744797,12.677034457592939,12.42349376844108,12.169953079289222]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0.73365981420081039,0.73140685565786201,0.72915389711491363,0.71955976688971734,0.70037150643932489,0.68118324598893243,0.66199498553853997,0.64280672508814751,0.63321259486295123,0.62361846463775494,0.61402433441255866,0.5948360739621662,0.57564781351177374,0.55645955306138128,0.53727129261098883]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,-2.2784345518005194E-4,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,4.6908113157606637E-2,4.6522572533587284E-2,4.613703190956793E-2,4.552996570023151E-2,4.4315833281558671E-2,4.3101700862885832E-2,4.1887568444212993E-2,4.0673436025540154E-2,4.0066369816203734E-2,3.9459303606867314E-2,3.8852237397530895E-2,3.7638104978858056E-2,3.6423972560185217E-2,3.5209840141512377E-2,3.3995707722839538E-2]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,21.777002267746621,21.007027309522279,20.237052351297937,19.797116430617546,18.917244589256768,18.03737274789599,17.157500906535212,16.277629065174434,15.837693144494043,15.397757223813652,14.957821303133262,14.077949461772482,13.198077620411702,12.318205779050922,11.438333937690143]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,-0.62213720580429532,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},{"$f":"SUM(F337:F351)","v":0},0,0,0,0,0,39.146806105732409,37.608909886437687,37.505514271836461,36.921031339718894,35.752065475483747,34.583099611248599,33.414133747013459,32.245167882778311,31.656562245666606,31.067956608554894,30.479350971443189,29.302139697219776,28.124928422996359,26.947717148772945,25.770505874549531]
[]
[null,"check",{"$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$73)^(T$6)-1","v":1.2422836565829209E-2},null,{"$f":"(1+Inputs!V$73)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!W$73)^(W$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!X$73)^(X$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!Y$73)^(Y$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!Z$73)^(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},null,{"$f":"T360*(1+V359)","v":1.0377334074799749},{"$f":"V360*(1+W359)","v":1.0636767426669742},1.0902686612336485,1.1175253777644896,1.1454635122086017]
[]
[null,"Inflation on Asset Base"]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T417*T$359)","v":2.1362704641638038E-2},0,{"$f":"(U417*V$359)","v":4.3228774789128822E-2},{"$f":"(W417*W$359)","v":4.37025147868179E-2},4.4172923800148235E-2,4.4639539192403321E-2,4.5101877276896067E-2]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"(U418*V$359)","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.16850865811048676,0,0.34011475839717226,0.3420399362748921,0.34384880132249968,0.34553433466231581,0.3470892391682962]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.9854828891859631E-3,0,1.6026972286008901E-2,1.5929839120639153E-2,1.5817832439322155E-2,1.5690269274488914E-2,1.5546441806139431E-2]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.052794483159953E-4,0,1.0141026945054089E-3,1.0079566175690124E-3,1.0008694226017302E-3,9.9279789500010323E-4,9.8369724762926883E-4]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.20221432555585328,0,0.40086105545019474,0.38805577173442457,0.37435968567320954,0.35973626045159979,0.34414768916536376]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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":0.40057645064548003},{"$f":"SUM(U363:U376)","v":0},0.80124566361701022,0.79073601853434283,0.77920011265778144,0.76659320147580789,0.75286894466432475]
[]
[null,"Nominal  Depreciation"]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T229*T$360","v":1.1843499942227116E-2},{"$f":"U229*V$360","v":1.2139587440782793E-2},{"$f":"V229*V$360","v":1.2139587440782793E-2},2.4886154253604728E-2,2.5508308109944845E-2,2.6146015812693463E-2,2.6799666208010799E-2]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.12834519184798998,0.13155382164418974,0.13155382164418974,0.26968533437058895,0.27642746772985372,0.28333815442310001,0.29042160828367747]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.7133165369751254E-3,9.9561494503995034E-3,9.9561494503995016E-3,2.0410106373318977E-2,2.092035903265195E-2,2.1443368008468248E-2,2.1979452208679948E-2]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.1460769363964407E-4,6.2997288598063512E-4,6.2997288598063512E-4,1.2914444162603019E-3,1.3237305266668095E-3,1.3568237898334795E-3,1.3907443845793165E-3]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.44540117272244018,0.45653620204050116,0.4565362020405011,0.93589921418302724,0.95929669453760291,0.98327911190104289,1.0078610896985687]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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,{"$f":"SUM(T381:T394)","v":0.59591778874327206},{"$f":"SUM(U381:U394)","v":0.6108157334618538},0.6108157334618538,1.2521722535968003,1.2834765599367202,1.3155634739351381,1.3484525607835163]
[]
[null,"Nominal  Depreciation per tariff variaton"]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E27","v":0},{"$f":"E561","v":0},{"$f":"F561","v":0},0,0,0,0,0,1.8057728491752587,1.7967919349407495,1.7878110207062403,1.7802355502795189,1.7650846094260761,1.7499336685726334,1.7347827277191907,1.719631786865748,1.7291509915651591,1.7170114041243763,{"$f":"V561","v":1.7481005914727223},1.7669169520059356,1.7855815676961391,1.804075091075849]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,-9.4885253087276314E-2,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,14.78346306145211,14.744411516129958,14.705359970807805,14.578589626231876,14.325048937080018,14.071508247928159,13.817967558776301,13.564426869624443,13.60459033588694,13.47303651424275,13.681597450995733,13.753952052900036,13.821373386492683,13.883569566731898]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0.73365981420081039,0.73140685565786201,0.72915389711491363,0.71955976688971734,0.70037150643932489,0.68118324598893243,0.66199498553853997,0.64280672508814751,0.64107889144035834,0.63112274198995888,0.63719356482556833,0.63271329757288852,0.62761077097955875,0.62185767224557942]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,-2.2784345518005194E-4,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,4.6908113157606637E-2,4.6522572533587284E-2,4.613703190956793E-2,4.552996570023151E-2,4.4315833281558671E-2,4.3101700862885832E-2,4.1887568444212993E-2,4.0673436025540154E-2,4.0564107780216505E-2,3.9934134894235869E-2,4.0318264702760641E-2,4.0034776904069348E-2,3.9711915800004272E-2,3.9347889905170894E-2]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,21.777002267746621,21.007027309522279,20.237052351297937,19.797116430617546,18.917244589256768,18.03737274789599,17.157500906535212,16.277629065174434,16.034442218007847,15.577906015967345,15.522230869377038,14.974387426928436,14.389450418064042,13.765907566614599]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,-0.62213720580429532,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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,{"$f":"SUM(K417:K431)","v":0},0,39.146806105732409,37.608909886437687,37.505514271836461,36.921031339718894,35.752065475483747,34.583099611248599,33.414133747013459,32.245167882778311,{"$f":"SUM(U417:U431)","v":32.049826544680521},{"$f":"SUM(V417:V431)","v":31.439010811218665},{"$f":"SUM(W417:W431)","v":31.629440741373827},{"$f":"SUM(X417:X431)","v":31.168004506311362},30.663728059032429,30.114757786573094]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2007"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E45","v":0},{"$f":"F45","v":0},{"$f":"G45","v":0},0,0,0,0,1.8057728491752587,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,14.78346306145211,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0.73365981420081039,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,4.6908113157606637E-2,0,0,0,0,{"$f":"Q52","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,21.777002267746621,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},0,0,0,0,0,0,39.146806105732409,0,0,0,0,0,0,0,{"$f":"SUM(T435:T449)","v":0},0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2007"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E229,E381+E399-E363)","v":0},0,0,0,0,0,0,0,8.9809142345092796E-3,8.9809142345092796E-3,7.575470426721357E-3,1.5150940853442714E-2,1.5150940853442714E-2,1.5150940853442714E-2,1.5150940853442714E-2,-9.5192046994109214E-3,1.2139587440782793E-2,-3.108918734834603E-2,-1.8816360533213172E-2,-1.866461569020339E-2,-1.8493523379709859E-2,-1.8302211068885268E-2]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E231,E383+E401-E365)","v":0},0,0,0,0,0,0,0,9.4885253087276314E-2,9.4885253087276314E-2,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E232,E384+E402-E366)","v":0},0,0,0,0,0,0,0,3.9051545322152777E-2,3.9051545322152777E-2,0.12677034457592934,0.25354068915185868,0.25354068915185873,0.25354068915185873,0.25354068915185873,-4.0163466262496783E-2,0.13155382164418974,-0.20856093675298251,-7.2354601904303151E-2,-6.742133359264596E-2,-6.2196180239215804E-2,-5.6667630884618736E-2]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E234,E386+E404-E368)","v":0},0,0,0,0,0,0,0,2.2529585429484013E-3,2.2529585429484013E-3,9.5941302251962308E-3,1.9188260450392462E-2,1.9188260450392462E-2,1.9188260450392462E-2,1.9188260450392462E-2,1.7278336477891624E-3,9.9561494503995034E-3,-6.0708228356093994E-3,4.4802672526798246E-3,5.1025265933297946E-3,5.7530987339793338E-3,6.4330104025405177E-3]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E235,E387+E405-E369)","v":0},0,0,0,0,0,0,0,2.2784345518005194E-4,2.2784345518005194E-4,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E236,E388+E406-E370)","v":0},0,0,0,0,0,0,0,3.8554062401935531E-4,3.8554062401935531E-4,6.0706620933642012E-4,1.2141324186728402E-3,1.2141324186728402E-3,1.2141324186728402E-3,1.2141324186728402E-3,1.0932824532364877E-4,6.2997288598063512E-4,-3.8412980852477381E-4,2.8348779869128956E-4,3.2286110406507928E-4,3.6402589483337626E-4,4.0704713695004766E-4]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E237,E389+E407-E371)","v":0},0,0,0,0,0,0,0,0.76997495822434325,0.76997495822434325,0.43993592068038984,0.87987184136077956,0.87987184136077967,0.87987184136077967,0.87987184136077967,0.24318684716658689,0.45653620204050116,5.5675146590306368E-2,0.54784344244860272,0.58493700886439337,0.6235428514494431,0.66371340053320493]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E240,E392+E410-E374)","v":0},0,0,0,0,0,0,0,0.62213720580429532,0.62213720580429532,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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,{"$f":"SUM(E453:E467)","v":0},0,0,0,0,0,0,0,1.5378962192947248,1.5378962192947248,0.58448293211757318,1.1689658642351461,1.1689658642351464,1.1689658642351464,1.1689658642351464,0.195341338097792,{"$f":"SUM(U453:U467)","v":0.6108157334618538},{"$f":"SUM(V453:V467)","v":-0.19042993015515636},{"$f":"SUM(W453:W467)","v":0.46143623506245751},{"$f":"SUM(X453:X467)","v":0.50427644727893894},{"$f":"SUM(Y453:Y467)","v":0.54897027245933017},0.59558361611919153]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2007"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E119,E285)","v":0},0,0,0,0,0,0,0,0,-0.18977050617455263,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E123,E289)","v":0},0,0,0,0,0,0,0,0,-4.5568691036010388E-4,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E128,E294)","v":0},0,0,0,0,0,0,0,0,-1.2442744116085906,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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,{"$f":"SUM(E507:E521)","v":0},0,0,0,0,0,0,0,0,-1.4345006046935034,0,0,0,0,0,{"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E417+E435-E453-E471-E489-E507+E525-E543","v":0},0,0,0,0,0,0,1.8057728491752587,1.7967919349407495,1.7878110207062403,1.7802355502795189,1.7650846094260761,1.7499336685726334,1.7347827277191907,1.719631786865748,1.7291509915651591,1.7170114041243763,1.7481005914727223,1.7669169520059356,1.7855815676961391,1.804075091075849,1.8223773021447343]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,-9.4885253087276314E-2,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,14.78346306145211,14.744411516129958,14.705359970807805,14.578589626231876,14.325048937080018,14.071508247928159,13.817967558776301,13.564426869624443,13.60459033588694,13.47303651424275,13.681597450995733,13.753952052900036,13.821373386492683,13.883569566731898,13.940237197616517]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0.73365981420081039,0.73140685565786201,0.72915389711491363,0.71955976688971734,0.70037150643932489,0.68118324598893243,0.66199498553853997,0.64280672508814751,0.64107889144035834,0.63112274198995888,0.63719356482556833,0.63271329757288852,0.62761077097955875,0.62185767224557942,0.6154246618430389]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,-2.2784345518005194E-4,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"E424+E442-E460-E478-E496-E514+E532-E550","v":0},0,0,0,0,0,0,4.6908113157606637E-2,4.6522572533587284E-2,4.613703190956793E-2,4.552996570023151E-2,4.4315833281558671E-2,4.3101700862885832E-2,4.1887568444212993E-2,4.0673436025540154E-2,4.0564107780216505E-2,3.9934134894235869E-2,4.0318264702760641E-2,4.0034776904069348E-2,3.9711915800004272E-2,3.9347889905170894E-2,3.8940842768220844E-2]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,21.777002267746621,21.007027309522279,20.237052351297937,19.797116430617546,18.917244589256768,18.03737274789599,17.157500906535212,16.277629065174434,16.034442218007847,15.577906015967345,15.522230869377038,14.974387426928436,14.389450418064042,13.765907566614599,13.102194166081395]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,-0.62213720580429532,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},{"$f":"SUM(F561:F575)","v":0},0,0,0,0,0,39.146806105732409,37.608909886437687,37.505514271836461,36.921031339718894,35.752065475483747,34.583099611248599,33.414133747013459,32.245167882778311,32.049826544680521,31.439010811218665,31.629440741373827,31.168004506311362,30.663728059032429,30.114757786573094,29.519174170453901]
[]
[null,"check",{"$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E27","v":0},{"$f":"E727","v":0},{"$f":"F727","v":0},0,0,0,0,0,1.8057728491752587,1.7967919349407495,1.7878110207062403,1.7802355502795189,1.7650846094260761,1.7499336685726334,1.7347827277191907,1.719631786865748,1.7291509915651591,1.7170114041243763,{"$f":"V727","v":1.7481005914727223},1.7669169520059356,1.7855815676961391,1.804075091075849]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,-9.4885253087276314E-2,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,14.78346306145211,14.744411516129958,14.705359970807805,14.578589626231876,14.325048937080018,14.071508247928159,13.817967558776301,13.564426869624443,13.60459033588694,13.47303651424275,13.681597450995733,13.753952052900036,13.821373386492683,13.883569566731898]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0.73365981420081039,0.73140685565786201,0.72915389711491363,0.71955976688971734,0.70037150643932489,0.68118324598893243,0.66199498553853997,0.64280672508814751,0.64107889144035834,0.63112274198995888,0.63719356482556833,0.63271329757288852,0.62761077097955875,0.62185767224557942]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,-2.2784345518005194E-4,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,4.6908113157606637E-2,4.6522572533587284E-2,4.613703190956793E-2,4.552996570023151E-2,4.4315833281558671E-2,4.3101700862885832E-2,4.1887568444212993E-2,4.0673436025540154E-2,4.0564107780216505E-2,3.9934134894235869E-2,4.0318264702760641E-2,4.0034776904069348E-2,3.9711915800004272E-2,3.9347889905170894E-2]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,21.777002267746621,21.007027309522279,20.237052351297937,19.797116430617546,18.917244589256768,18.03737274789599,17.157500906535212,16.277629065174434,16.034442218007847,15.577906015967345,15.522230869377038,14.974387426928436,14.389450418064042,13.765907566614599]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,-0.62213720580429532,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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,{"$f":"SUM(K583:K597)","v":0},0,39.146806105732409,37.608909886437687,37.505514271836461,36.921031339718894,35.752065475483747,34.583099611248599,33.414133747013459,32.245167882778311,32.049826544680521,31.439010811218665,31.629440741373827,31.168004506311362,30.663728059032429,30.114757786573094]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2007"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E211,IF(E$580=CCA,E435,E45))","v":0},0,0,0,0,0,0,1.8057728491752587,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E214,IF(E$580=CCA,E438,E48))","v":0},0,0,0,0,0,0,14.78346306145211,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E216,IF(E$580=CCA,E440,E50))","v":0},0,0,0,0,0,0,0.73365981420081039,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E218,IF(E$580=CCA,E442,E52))","v":0},0,0,0,0,0,0,4.6908113157606637E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E219,IF(E$580=CCA,E443,E53))","v":0},0,0,0,0,0,0,21.777002267746621,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},0,0,0,0,0,39.146806105732409,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2007"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E229,IF(E$580=CCA,E453,IF(E583>0,(IF(E9>0.5,E583/E9*E$6,E583)),E583)))","v":0},0,0,0,0,0,0,0,8.9809142345092796E-3,8.9809142345092796E-3,7.575470426721357E-3,1.5150940853442714E-2,1.5150940853442714E-2,1.5150940853442714E-2,1.5150940853442714E-2,-9.5192046994109214E-3,1.2139587440782793E-2,-3.108918734834603E-2,-1.8816360533213172E-2,-1.866461569020339E-2,-1.8493523379709859E-2,-1.8302211068885268E-2]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E231,IF(E$580=CCA,E455,IF(E585>0,(IF(E11>0.5,E585/E11*E$6,E585)),E585)))","v":0},0,0,0,0,0,0,0,9.4885253087276314E-2,9.4885253087276314E-2,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E232,IF(E$580=CCA,E456,IF(E586>0,(IF(E12>0.5,E586/E12*E$6,E586)),E586)))","v":0},0,0,0,0,0,0,0,3.9051545322152777E-2,3.9051545322152777E-2,0.12677034457592934,0.25354068915185868,0.25354068915185873,0.25354068915185873,0.25354068915185873,-4.0163466262496783E-2,0.13155382164418974,-0.20856093675298251,-7.2354601904303151E-2,-6.742133359264596E-2,-6.2196180239215804E-2,-5.6667630884618736E-2]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E234,IF(E$580=CCA,E458,IF(E588>0,(IF(E14>0.5,E588/E14*E$6,E588)),E588)))","v":0},0,0,0,0,0,0,0,2.2529585429484013E-3,2.2529585429484013E-3,9.5941302251962308E-3,1.9188260450392462E-2,1.9188260450392462E-2,1.9188260450392462E-2,1.9188260450392462E-2,1.7278336477891624E-3,9.9561494503995034E-3,-6.0708228356093994E-3,4.4802672526798246E-3,5.1025265933297946E-3,5.7530987339793338E-3,6.4330104025405177E-3]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E235,IF(E$580=CCA,E459,IF(E589>0,(IF(E15>0.5,E589/E15*E$6,E589)),E589)))","v":0},0,0,0,0,0,0,0,2.2784345518005194E-4,2.2784345518005194E-4,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E236,IF(E$580=CCA,E460,IF(E590>0,(IF(E16>0.5,E590/E16*E$6,E590)),E590)))","v":0},0,0,0,0,0,0,0,3.8554062401935531E-4,3.8554062401935531E-4,6.0706620933642012E-4,1.2141324186728402E-3,1.2141324186728402E-3,1.2141324186728402E-3,1.2141324186728402E-3,1.0932824532364877E-4,6.2997288598063512E-4,-3.8412980852477381E-4,2.8348779869128956E-4,3.2286110406507928E-4,3.6402589483337626E-4,4.0704713695004766E-4]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E237,IF(E$580=CCA,E461,IF(E591>0,(IF(E17>0.5,E591/E17*E$6,E591)),E591)))","v":0},0,0,0,0,0,0,0,0.76997495822434325,0.76997495822434325,0.43993592068038984,0.87987184136077956,0.87987184136077967,0.87987184136077967,0.87987184136077967,0.24318684716658689,0.45653620204050116,5.5675146590306368E-2,0.54784344244860272,0.58493700886439337,0.6235428514494431,0.66371340053320493]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E240,IF(E$580=CCA,E464,IF(E594>0,(IF(E20>0.5,E594/E20*E$6,E594)),E594)))","v":0},0,0,0,0,0,0,0,0.62213720580429532,0.62213720580429532,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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,{"$f":"SUM(E619:E633)","v":0},0,0,0,0,0,0,0,1.5378962192947248,1.5378962192947248,0.58448293211757318,1.1689658642351461,1.1689658642351464,1.1689658642351464,1.1689658642351464,0.195341338097792,{"$f":"SUM(U619:U633)","v":0.6108157334618538},-0.19042993015515636,0.46143623506245751,0.50427644727893894,0.54897027245933017,0.59558361611919153]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2007"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E119,E285)","v":0},0,0,0,0,0,0,0,0,-0.18977050617455263,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E123,E289)","v":0},0,0,0,0,0,0,0,0,-4.5568691036010388E-4,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E128,E294)","v":0},0,0,0,0,0,0,0,0,-1.2442744116085906,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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,{"$f":"SUM(E673:E687)","v":0},0,0,0,0,0,0,0,0,-1.4345006046935034,0,0,0,0,0,{"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E583+E601-E619-E637-E655-E673+E691-E709","v":0},0,0,0,0,0,0,1.8057728491752587,1.7967919349407495,1.7878110207062403,1.7802355502795189,1.7650846094260761,1.7499336685726334,1.7347827277191907,1.719631786865748,{"$f":"T583+T601-T619-T637-T655-T673+T691-T709","v":1.7291509915651591},{"$f":"U583+U601-U619-U637-U655-U673+U691-U709","v":1.7170114041243763},1.7481005914727223,1.7669169520059356,1.7855815676961391,1.804075091075849,1.8223773021447343]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,-9.4885253087276314E-2,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,14.78346306145211,14.744411516129958,14.705359970807805,14.578589626231876,14.325048937080018,14.071508247928159,13.817967558776301,13.564426869624443,13.60459033588694,13.47303651424275,13.681597450995733,13.753952052900036,13.821373386492683,13.883569566731898,13.940237197616517]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0.73365981420081039,0.73140685565786201,0.72915389711491363,0.71955976688971734,0.70037150643932489,0.68118324598893243,0.66199498553853997,0.64280672508814751,0.64107889144035834,0.63112274198995888,0.63719356482556833,0.63271329757288852,0.62761077097955875,0.62185767224557942,0.6154246618430389]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,-2.2784345518005194E-4,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,4.6908113157606637E-2,4.6522572533587284E-2,4.613703190956793E-2,4.552996570023151E-2,4.4315833281558671E-2,4.3101700862885832E-2,4.1887568444212993E-2,4.0673436025540154E-2,4.0564107780216505E-2,3.9934134894235869E-2,4.0318264702760641E-2,4.0034776904069348E-2,3.9711915800004272E-2,3.9347889905170894E-2,3.8940842768220844E-2]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,21.777002267746621,21.007027309522279,20.237052351297937,19.797116430617546,18.917244589256768,18.03737274789599,17.157500906535212,16.277629065174434,16.034442218007847,15.577906015967345,15.522230869377038,14.974387426928436,14.389450418064042,13.765907566614599,13.102194166081395]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,-0.62213720580429532,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},{"$f":"SUM(F727:F741)","v":0},0,0,0,0,0,39.146806105732409,37.608909886437687,37.505514271836461,36.921031339718894,35.752065475483747,34.583099611248599,33.414133747013459,32.245167882778311,32.049826544680521,31.439010811218665,31.629440741373827,31.168004506311362,30.663728059032429,30.114757786573094,29.519174170453901]
[]
[null,"check",{"$f":"SUM(E744:Z744)","v":0},null,{"$f":"F598-E742","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"sum of closing balance checks",{"$f":"SUM(E746:Z746)","v":0},null,{"$f":"SUM(E188,E354,E578,E744)","v":0},{"$f":"SUM(F188,F354,F578,F744)","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},0,0,0,0,0,0,0,39.146806105732409,37.608909886437687,37.505514271836461,36.921031339718894,35.752065475483747,34.583099611248599,33.414133747013459,32.245167882778311,31.656562245666606,31.067956608554894,30.479350971443189,29.302139697219776,28.124928422996359,26.947717148772945]
[null,{"$f":"B190","v":"Real"},null,null,{"$f":"E208","v":0},0,0,0,0,0,0,0,39.146806105732409,37.608909886437687,37.505514271836461,36.921031339718894,35.752065475483747,34.583099611248599,33.414133747013459,32.245167882778311,31.656562245666606,31.067956608554894,30.479350971443189,29.302139697219776,28.124928422996359,26.947717148772945]
[null,{"$f":"B356","v":"CCA"},null,null,{"$f":"E432","v":0},0,0,0,0,0,0,0,39.146806105732409,37.608909886437687,37.505514271836461,36.921031339718894,35.752065475483747,34.583099611248599,33.414133747013459,32.245167882778311,32.049826544680521,31.439010811218665,31.629440741373827,31.168004506311362,30.663728059032429,30.114757786573094]
[null,{"$f":"B580","v":"Transition method"},null,null,{"$f":"E598","v":0},0,0,0,0,0,0,0,39.146806105732409,37.608909886437687,37.505514271836461,36.921031339718894,35.752065475483747,34.583099611248599,33.414133747013459,32.245167882778311,32.049826544680521,31.439010811218665,31.629440741373827,31.168004506311362,30.663728059032429,30.114757786573094]

{"sheet":"2008","index":23,"n_rows":752,"n_cols":26,"rows_kept":752,"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":"Actual"},{"$f":"Inputs!T3","v":"Forecast"},{"$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$307","v":"High pressure mains - steel"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!E505","v":80},{"$f":"(N9>=1)*(N9-N$6)","v":79},78.5,77.5,76.5,75.5,74.5,74,73.5,73,72,71,70]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!E506","v":60},59,58.5,57.5,56.5,55.5,54.5,54,53.5,53,52,51,50]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!E507","v":60},59,58.5,57.5,56.5,55.5,54.5,54,53.5,53,52,51,50]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!E508","v":60},59,58.5,57.5,56.5,55.5,54.5,54,53.5,53,52,51,50]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!E509","v":60},59,58.5,57.5,56.5,55.5,54.5,54,53.5,53,52,51,50]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!E510","v":40},39,38.5,37.5,36.5,35.5,34.5,34,33.5,33,32,31,30]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!E511","v":40},39,38.5,37.5,36.5,35.5,34.5,34,33.5,33,32,31,30]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!E512","v":40},39,38.5,37.5,36.5,35.5,34.5,34,33.5,33,32,31,30]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!E513","v":25},24,23.5,22.5,21.5,20.5,19.5,19,18.5,18,17,16,15]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!E514","v":10},9,8.5,7.5,6.5,5.5,4.5,4,3.5,3,2,1,0]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!E515","v":5},4,3.5,2.5,1.5,0.5,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!E516","v":5},4,3.5,2.5,1.5,0.5,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!E517","v":5},4,3.5,2.5,1.5,0.5,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$320","v":"Land"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!E518","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$307","v":"High pressure mains - steel"},"$m",null,null,{"$f":"E171","v":0},0,0,0,0,0,0,0,3.7173475535410416,3.7092870411604308,3.6937018014916894,3.6625313221542068,3.6313608428167243,3.6001903634792418,3.5690198841417593,3.5450667305569152,3.5211135769720712,3.4971604233872271,3.449254116217539,3.4013478090478508,3.3534415018781627]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$m",null,null,0,0,0,0,0,0,0,0,13.040266535181063,12.995636343997143,12.885503832607336,12.665238809827724,12.444973787048111,12.224708764268499,12.004443741488886,11.894311230099079,11.784178718709272,11.674046207319465,11.453781184539853,11.233516161760241,11.013251138980628]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,null,0,0,0,0,0,0,0,0,0.20777208857404403,0.20499592850689782,0.20236777557732222,0.19711146971817098,0.19185516385901974,0.1865988579998685,0.18134255214071726,0.17871439921114166,0.17608624628156605,0.17345809335199044,0.16820178749283921,0.16294548163368799,0.15768917577453676]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,0,0,0,0,0,0,0,0,1.4108138850657233E-2,1.3827383617139401E-2,1.3650109468201716E-2,1.3295561170326346E-2,1.2941012872450976E-2,1.2586464574575606E-2,1.2231916276700236E-2,1.2054642127762551E-2,1.1877367978824866E-2,1.1700093829887181E-2,1.1345545532011812E-2,1.0990997234136442E-2,1.0636448936261072E-2]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,0,0,0,{"$f":"H178","v":0},0,0,0,0,0.1311685455245189,0.13069347132130499,0.12901791399667287,0.12566679934740863,0.1223156846981444,0.11896457004888017,0.11561345539961594,0.11393789807498382,0.1122623407503517,0.11058678342571958,0.10723566877645535,{"$f":"X178","v":0.10388455412719112},0.10053343947792689]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,{"$f":"E179","v":0},0,0,0,0,0,0,0,19.842557400081009,18.938667399223398,18.544111828406244,17.755000686771936,16.965889545137628,16.17677840350332,15.387667261869012,14.993111691051858,14.598556120234704,14.20400054941755,13.414889407783242,12.625778266148934,11.836667124514626]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$m",null,null,0,0,0,0,0,0,0,0,2.9224397354510865,2.0242695265373554,1.7712358357201858,1.2651684540858468,0.75910107245150771,0.25303369081716864,-8.8817841970012523E-16,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},0,0,0,0,0,0,0,39.875659997203421,38.017377094363667,37.239589097267647,35.684013103075621,34.128437108883581,32.572861114691555,31.270318811316692,{"$f":"SUM(U27:U41)","v":30.737196591121741},{"$f":"SUM(V27:V41)","v":30.20407437092679},{"$f":"SUM(W27:W41)","v":29.670952150731843},28.604707710341941,27.53846326995204,26.472218829562141]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2008"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M450","v":3.7173475535410416}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M451","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M452","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M453","v":13.040266535181063}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M454","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M455","v":0.20777208857404403}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M456","v":1.4108138850657233E-2}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M457","v":0.1311685455245189}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M458","v":19.842557400081009}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M459","v":0}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M460","v":0}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M461","v":2.9224397354510865}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M462","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M463","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M464","v":0}]
[null,"Total Capex","$m",null,{"$f":"SUM(E44:E58)","v":0},0,0,0,0,0,0,0,39.875659997203421,0,0,0,0,0,0,0,{"$f":"SUM(U44:U58)","v":0},{"$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$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N1036","v":8.0605123806107085E-3},{"$f":"Inputs!O1036","v":1.5585239668741308E-2},{"$f":"Inputs!P1036","v":3.1170479337482616E-2},{"$f":"Inputs!Q1036","v":3.1170479337482616E-2},{"$f":"Inputs!R1036","v":3.1170479337482616E-2},{"$f":"Inputs!S1036","v":3.1170479337482612E-2},{"$f":"IF(T27>0,(IF(T9>0.5,T27/T9*T$6,T27)),T27)","v":2.3953153584844022E-2},2.3953153584844022E-2,2.3953153584844022E-2,4.7906307169688044E-2,4.7906307169688044E-2,4.7906307169688037E-2,4.7906307169688037E-2]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N1037","v":0},{"$f":"Inputs!O1037","v":0},{"$f":"Inputs!P1037","v":0},{"$f":"Inputs!Q1037","v":0},{"$f":"Inputs!R1037","v":0},{"$f":"Inputs!S1037","v":0},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N1038","v":0.10738476848716437},{"$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$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N1039","v":4.4630191183919983E-2},{"$f":"Inputs!O1039","v":0.11013251138980629},{"$f":"Inputs!P1039","v":0.22026502277961257},{"$f":"Inputs!Q1039","v":0.22026502277961257},{"$f":"Inputs!R1039","v":0.22026502277961257},{"$f":"Inputs!S1039","v":0.2202650227796126},0.1101325113898063,0.11013251138980629,0.11013251138980629,0.22026502277961255,0.22026502277961255,0.22026502277961257,0.22026502277961257]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N1040","v":0},{"$f":"Inputs!O1040","v":0},{"$f":"Inputs!P1040","v":0},{"$f":"Inputs!Q1040","v":0},{"$f":"Inputs!R1040","v":0},{"$f":"Inputs!S1040","v":0},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N1041","v":2.7761600671461946E-3},{"$f":"Inputs!O1041","v":2.628152929575613E-3},{"$f":"Inputs!P1041","v":5.2563058591512269E-3},{"$f":"Inputs!Q1041","v":5.256305859151226E-3},{"$f":"Inputs!R1041","v":5.2563058591512269E-3},{"$f":"Inputs!S1041","v":5.256305859151226E-3},2.6281529295756126E-3,2.6281529295756126E-3,2.6281529295756126E-3,5.2563058591512252E-3,5.2563058591512252E-3,5.256305859151226E-3,5.2563058591512252E-3]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N1042","v":2.8075523351783234E-4},{"$f":"Inputs!O1042","v":1.7727414893768461E-4},{"$f":"Inputs!P1042","v":3.5454829787536922E-4},{"$f":"Inputs!Q1042","v":3.5454829787536922E-4},{"$f":"Inputs!R1042","v":3.5454829787536928E-4},{"$f":"Inputs!S1042","v":3.5454829787536928E-4},1.7727414893768458E-4,1.7727414893768458E-4,1.7727414893768458E-4,3.5454829787536911E-4,3.5454829787536911E-4,3.5454829787536911E-4,3.5454829787536906E-4]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N1043","v":4.7507420321389935E-4},{"$f":"Inputs!O1043","v":1.6755573246321155E-3},{"$f":"Inputs!P1043","v":3.351114649264231E-3},{"$f":"Inputs!Q1043","v":3.3511146492642314E-3},{"$f":"Inputs!R1043","v":3.3511146492642314E-3},{"$f":"Inputs!S1043","v":3.3511146492642314E-3},1.6755573246321151E-3,1.6755573246321151E-3,1.6755573246321149E-3,3.3511146492642297E-3,3.3511146492642297E-3,3.3511146492642297E-3,3.3511146492642297E-3]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N1044","v":0.90389000085761084},{"$f":"Inputs!O1044","v":0.39455557081715409},{"$f":"Inputs!P1044","v":0.78911114163430818},{"$f":"Inputs!Q1044","v":0.78911114163430818},{"$f":"Inputs!R1044","v":0.78911114163430818},{"$f":"Inputs!S1044","v":0.78911114163430818},0.39455557081715414,0.39455557081715414,0.39455557081715414,0.7891111416343084,0.7891111416343084,0.7891111416343084,0.7891111416343084]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N1045","v":0},{"$f":"Inputs!O1045","v":0},{"$f":"Inputs!P1045","v":0},{"$f":"Inputs!Q1045","v":0},{"$f":"Inputs!R1045","v":0},{"$f":"Inputs!S1045","v":0},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N1046","v":0},{"$f":"Inputs!O1046","v":0},{"$f":"Inputs!P1046","v":0},{"$f":"Inputs!Q1046","v":0},{"$f":"Inputs!R1046","v":0},{"$f":"Inputs!S1046","v":0},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N1047","v":0.89817020891373089},{"$f":"Inputs!O1047","v":0.25303369081716948},{"$f":"Inputs!P1047","v":0.50606738163433906},{"$f":"Inputs!Q1047","v":0.50606738163433906},{"$f":"Inputs!R1047","v":0.50606738163433906},{"$f":"Inputs!S1047","v":0.25303369081716953},-8.8817841970012523E-16,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N1048","v":0},{"$f":"Inputs!O1048","v":0},{"$f":"Inputs!P1048","v":0},{"$f":"Inputs!Q1048","v":0},{"$f":"Inputs!R1048","v":0},{"$f":"Inputs!S1048","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$320","v":"Land"},"$m"]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E63:E77)","v":0},0,0,0,0,0,0,0,0,1.9656676713269148,0.77778799709601665,1.5555759941920333,1.5555759941920333,1.5555759941920333,1.3025423033748638,0.53312222019494904,{"$f":"SUM(U63:U77)","v":0.53312222019494981},{"$f":"SUM(V63:V77)","v":0.53312222019494981},{"$f":"SUM(W63:W77)","v":1.0662444403898999},1.0662444403898999,1.0662444403898999,1.0662444403898999]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2008"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M1458","v":0}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M1459","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M1460","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M1461","v":0}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M1462","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M1463","v":0}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M1464","v":0}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M1465","v":0}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M1466","v":0}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M1467","v":0}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M1468","v":0}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M1469","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M1470","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M1471","v":0}]
[]
[null,"Total redundant assets","$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$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M1497","v":0}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M1498","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M1499","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M1500","v":0}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M1501","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M1502","v":0}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M1503","v":0}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M1504","v":0}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M1505","v":0}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M1506","v":0}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M1507","v":0}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M1508","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M1509","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M1510","v":0}]
[]
[null,"Total asset disposals","$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$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M1319","v":0},null,null,null,null,{"$f":"-Inputs!M1340","v":0}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M1320","v":0},null,null,null,null,{"$f":"-Inputs!M1341","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M1321","v":-0.10738476848716437},null,null,null,null,{"$f":"-Inputs!M1342","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M1322","v":0},null,null,null,null,{"$f":"-Inputs!M1343","v":0}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M1323","v":0},null,null,null,null,{"$f":"-Inputs!M1344","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M1324","v":0},null,null,null,null,{"$f":"-Inputs!M1345","v":0}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M1325","v":0},null,null,null,null,{"$f":"-Inputs!M1346","v":0}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M1326","v":0},null,null,null,null,{"$f":"-Inputs!M1347","v":0}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M1327","v":0},null,null,null,null,{"$f":"-Inputs!M1348","v":0}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M1328","v":0},null,null,null,null,{"$f":"-Inputs!M1349","v":0}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M1329","v":0},null,null,null,null,{"$f":"-Inputs!M1350","v":0}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M1330","v":0},null,null,null,null,{"$f":"-Inputs!M1351","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M1331","v":0},null,null,null,null,{"$f":"-Inputs!M1352","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,null,null,null,null,{"$f":"Inputs!I340*Inputs!$N$80","v":0},null,null,null,null,{"$f":"Inputs!M1332","v":0},null,null,null,null,{"$f":"-Inputs!M1353","v":0}]
[]
[null,"Total over depreciation","$m",null,{"$f":"SUM(E117:E131)","v":0},0,0,0,0,0,0,0,0,-0.10738476848716437,0,0,0,0,0,0,{"$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$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M409","v":0}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M410","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M411","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M412","v":0}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M413","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M414","v":0}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M415","v":0}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M416","v":0}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M417","v":0}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M418","v":0}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M419","v":0}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M420","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M421","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M422","v":0}]
[]
[null,"Total added uner NGR 82,84 86","$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$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M667","v":0}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M668","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M669","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M670","v":0}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M671","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M672","v":0}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M673","v":0}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M674","v":0}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M675","v":0}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M676","v":0}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M677","v":0}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M678","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M679","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M680","v":0}]
[]
[null,"Total depreciation per tariff variation","$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E27+E45-E63-E81-E99-E117-E135-E153","v":0},{"$f":"F27+F45-F63-F81-F99-F117-F135-F153","v":0},0,0,0,0,0,0,3.7173475535410416,3.7092870411604308,3.6937018014916894,3.6625313221542068,3.6313608428167243,3.6001903634792418,3.5690198841417593,3.5450667305569152,3.5211135769720712,3.4971604233872271,3.449254116217539,3.4013478090478508,3.3534415018781627,3.3055351947084746]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,13.040266535181063,{"$f":"N29+N47-N65-N83-N101-N119-N137-N155+N30+N48-N66-N84-N102-N120-N138-N156+N31+N49-N67-N85-N103-N121-N139-N157","v":12.995636343997143},12.885503832607336,12.665238809827724,12.444973787048111,12.224708764268499,12.004443741488886,11.894311230099079,11.784178718709272,11.674046207319465,11.453781184539853,11.233516161760241,11.013251138980628,10.792986116201016]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0.20777208857404403,0.20499592850689782,0.20236777557732222,0.19711146971817098,0.19185516385901974,0.1865988579998685,0.18134255214071726,0.17871439921114166,0.17608624628156605,0.17345809335199044,0.16820178749283921,0.16294548163368799,0.15768917577453676,0.15243286991538552]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,1.4108138850657233E-2,1.3827383617139401E-2,1.3650109468201716E-2,1.3295561170326346E-2,1.2941012872450976E-2,1.2586464574575606E-2,1.2231916276700236E-2,1.2054642127762551E-2,1.1877367978824866E-2,1.1700093829887181E-2,1.1345545532011812E-2,1.0990997234136442E-2,1.0636448936261072E-2,1.0281900638385702E-2]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0.1311685455245189,0.13069347132130499,0.12901791399667287,0.12566679934740863,0.1223156846981444,0.11896457004888017,0.11561345539961594,0.11393789807498382,0.1122623407503517,0.11058678342571958,0.10723566877645535,0.10388455412719112,0.10053343947792689,9.7182324828662667E-2]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,19.842557400081009,18.938667399223398,18.544111828406244,17.755000686771936,16.965889545137628,16.17677840350332,15.387667261869012,14.993111691051858,14.598556120234704,14.20400054941755,13.414889407783242,12.625778266148934,11.836667124514626,11.047555982880318]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,2.9224397354510865,2.0242695265373554,1.7712358357201858,1.2651684540858468,0.75910107245150771,0.25303369081716864,-8.8817841970012523E-16,0,0,0,0,0,0,{"$f":"Z38+Z56-Z74-Z92-Z110-Z128-Z146-Z164","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},{"$f":"SUM(F171:F185)","v":0},0,0,0,0,0,0,39.875659997203421,38.017377094363667,37.239589097267647,35.684013103075621,34.128437108883581,32.572861114691555,31.270318811316692,30.737196591121741,{"$f":"SUM(U171:U185)","v":30.20407437092679},{"$f":"SUM(V171:V185)","v":29.670952150731843},{"$f":"SUM(W171:W185)","v":28.604707710341941},27.53846326995204,26.472218829562141,25.405974389172243]
[]
[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$77","v":1},{"$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E27","v":0},{"$f":"E337","v":0},{"$f":"F337","v":0},0,0,0,0,0,0,3.7173475535410416,3.7092870411604308,3.6937018014916894,3.6625313221542068,3.6313608428167243,3.6001903634792418,3.5690198841417593,3.5450667305569152,3.5211135769720712,{"$f":"V337","v":3.4971604233872271},3.449254116217539,3.4013478090478508,3.3534415018781627]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,13.040266535181063,12.995636343997143,12.885503832607336,12.665238809827724,12.444973787048111,12.224708764268499,12.004443741488886,11.894311230099079,11.784178718709272,11.674046207319465,11.453781184539853,11.233516161760241,11.013251138980628]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0.20777208857404403,0.20499592850689782,0.20236777557732222,0.19711146971817098,0.19185516385901974,0.1865988579998685,0.18134255214071726,0.17871439921114166,0.17608624628156605,0.17345809335199044,0.16820178749283921,0.16294548163368799,0.15768917577453676]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,1.4108138850657233E-2,1.3827383617139401E-2,1.3650109468201716E-2,1.3295561170326346E-2,1.2941012872450976E-2,1.2586464574575606E-2,1.2231916276700236E-2,1.2054642127762551E-2,1.1877367978824866E-2,1.1700093829887181E-2,1.1345545532011812E-2,1.0990997234136442E-2,1.0636448936261072E-2]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0.1311685455245189,0.13069347132130499,0.12901791399667287,0.12566679934740863,0.1223156846981444,0.11896457004888017,0.11561345539961594,0.11393789807498382,0.1122623407503517,0.11058678342571958,0.10723566877645535,0.10388455412719112,0.10053343947792689]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,19.842557400081009,18.938667399223398,18.544111828406244,17.755000686771936,16.965889545137628,16.17677840350332,15.387667261869012,14.993111691051858,14.598556120234704,14.20400054941755,13.414889407783242,12.625778266148934,11.836667124514626]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,2.9224397354510865,2.0242695265373554,1.7712358357201858,1.2651684540858468,0.75910107245150771,0.25303369081716864,-8.8817841970012523E-16,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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,{"$f":"SUM(K193:K207)","v":0},0,0,39.875659997203421,38.017377094363667,37.239589097267647,35.684013103075621,34.128437108883581,32.572861114691555,31.270318811316692,{"$f":"SUM(U193:U207)","v":30.737196591121741},{"$f":"SUM(V193:V207)","v":30.20407437092679},{"$f":"SUM(W193:W207)","v":29.670952150731843},{"$f":"SUM(X193:X207)","v":28.604707710341941},27.53846326995204,26.472218829562141]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2008"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E45*E$191","v":0},0,0,0,0,0,0,0,3.7173475535410416,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,13.040266535181063,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0.20777208857404403,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,1.4108138850657233E-2,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"E52*E$191","v":0},0,0,0,0,0,0,0,0.1311685455245189,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,19.842557400081009,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,2.9224397354510865,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},{"$f":"SUM(F211:F225)","v":0},0,0,0,0,0,0,39.875659997203421,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2008"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E63*E$191","v":0},{"$f":"F63*F$191","v":0},0,0,0,0,0,0,0,8.0605123806107085E-3,1.5585239668741308E-2,3.1170479337482616E-2,3.1170479337482616E-2,3.1170479337482616E-2,3.1170479337482612E-2,2.3953153584844022E-2,2.3953153584844022E-2,2.3953153584844022E-2,4.7906307169688044E-2,4.7906307169688044E-2,4.7906307169688037E-2,4.7906307169688037E-2]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"E64*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0.10738476848716437,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,4.4630191183919983E-2,0.11013251138980629,0.22026502277961257,0.22026502277961257,0.22026502277961257,0.2202650227796126,0.1101325113898063,0.11013251138980629,0.11013251138980629,0.22026502277961255,0.22026502277961255,0.22026502277961257,0.22026502277961257]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,2.7761600671461946E-3,2.628152929575613E-3,5.2563058591512269E-3,5.256305859151226E-3,5.2563058591512269E-3,5.256305859151226E-3,2.6281529295756126E-3,2.6281529295756126E-3,2.6281529295756126E-3,5.2563058591512252E-3,5.2563058591512252E-3,5.256305859151226E-3,5.2563058591512252E-3]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,2.8075523351783234E-4,1.7727414893768461E-4,3.5454829787536922E-4,3.5454829787536922E-4,3.5454829787536928E-4,3.5454829787536928E-4,1.7727414893768458E-4,1.7727414893768458E-4,1.7727414893768458E-4,3.5454829787536911E-4,3.5454829787536911E-4,3.5454829787536911E-4,3.5454829787536906E-4]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,4.7507420321389935E-4,1.6755573246321155E-3,3.351114649264231E-3,3.3511146492642314E-3,3.3511146492642314E-3,3.3511146492642314E-3,1.6755573246321151E-3,1.6755573246321151E-3,1.6755573246321149E-3,3.3511146492642297E-3,3.3511146492642297E-3,3.3511146492642297E-3,3.3511146492642297E-3]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0.90389000085761084,0.39455557081715409,0.78911114163430818,0.78911114163430818,0.78911114163430818,0.78911114163430818,0.39455557081715414,0.39455557081715414,0.39455557081715414,0.7891111416343084,0.7891111416343084,0.7891111416343084,0.7891111416343084]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0.89817020891373089,0.25303369081716948,0.50606738163433906,0.50606738163433906,0.50606738163433906,0.25303369081716953,-8.8817841970012523E-16,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$m"]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E229:E243)","v":0},{"$f":"SUM(F229:F243)","v":0},0,0,0,0,0,0,0,1.9656676713269148,0.77778799709601665,1.5555759941920333,1.5555759941920333,1.5555759941920333,1.3025423033748638,{"$f":"SUM(T229:T243)","v":0.53312222019494904},{"$f":"SUM(U229:U243)","v":0.53312222019494981},{"$f":"SUM(V229:V243)","v":0.53312222019494981},{"$f":"SUM(W229:W243)","v":1.0662444403898999},{"$f":"SUM(X229:X243)","v":1.0662444403898999},{"$f":"SUM(Y229:Y243)","v":1.0662444403898999},1.0662444403898999]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2008"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,-0.10738476848716437,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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,-0.10738476848716437,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E193+E211-E229-E247-E265-E283+E301-E319","v":0},0,0,0,0,0,0,0,3.7173475535410416,3.7092870411604308,3.6937018014916894,3.6625313221542068,3.6313608428167243,3.6001903634792418,{"$f":"S193+S211-S229-S247-S265-S283+S301-S319","v":3.5690198841417593},{"$f":"T193+T211-T229-T247-T265-T283+T301-T319","v":3.5450667305569152},3.5211135769720712,3.4971604233872271,3.449254116217539,3.4013478090478508,3.3534415018781627,3.3055351947084746]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,13.040266535181063,12.995636343997143,12.885503832607336,12.665238809827724,12.444973787048111,12.224708764268499,12.004443741488886,11.894311230099079,11.784178718709272,11.674046207319465,11.453781184539853,11.233516161760241,11.013251138980628,10.792986116201016]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0.20777208857404403,0.20499592850689782,0.20236777557732222,0.19711146971817098,0.19185516385901974,0.1865988579998685,0.18134255214071726,0.17871439921114166,0.17608624628156605,0.17345809335199044,0.16820178749283921,0.16294548163368799,0.15768917577453676,0.15243286991538552]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,1.4108138850657233E-2,1.3827383617139401E-2,1.3650109468201716E-2,1.3295561170326346E-2,1.2941012872450976E-2,1.2586464574575606E-2,1.2231916276700236E-2,1.2054642127762551E-2,1.1877367978824866E-2,1.1700093829887181E-2,1.1345545532011812E-2,1.0990997234136442E-2,1.0636448936261072E-2,1.0281900638385702E-2]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0.1311685455245189,0.13069347132130499,0.12901791399667287,0.12566679934740863,0.1223156846981444,0.11896457004888017,0.11561345539961594,0.11393789807498382,0.1122623407503517,0.11058678342571958,0.10723566877645535,0.10388455412719112,0.10053343947792689,9.7182324828662667E-2]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,19.842557400081009,18.938667399223398,18.544111828406244,17.755000686771936,16.965889545137628,16.17677840350332,15.387667261869012,14.993111691051858,14.598556120234704,14.20400054941755,13.414889407783242,12.625778266148934,11.836667124514626,11.047555982880318]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,2.9224397354510865,2.0242695265373554,1.7712358357201858,1.2651684540858468,0.75910107245150771,0.25303369081716864,-8.8817841970012523E-16,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},{"$f":"SUM(F337:F351)","v":0},0,0,0,0,0,0,39.875659997203421,38.017377094363667,37.239589097267647,35.684013103075621,34.128437108883581,32.572861114691555,31.270318811316692,30.737196591121741,30.20407437092679,29.670952150731843,28.604707710341941,27.53846326995204,26.472218829562141,25.405974389172243]
[]
[null,"check",{"$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$73)^(T$6)-1","v":1.2422836565829209E-2},null,{"$f":"(1+Inputs!V$73)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!W$73)^(W$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!X$73)^(X$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!Y$73)^(Y$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!Z$73)^(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},null,{"$f":"T360*(1+V359)","v":1.0377334074799749},{"$f":"V360*(1+W359)","v":1.0636767426669742},1.0902686612336485,1.1175253777644896,1.1454635122086017]
[]
[null,"Inflation on Asset Base"]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T417*T$359)","v":4.4337350720887778E-2},0,{"$f":"(U417*V$359)","v":8.9727662879139233E-2},{"$f":"(W417*W$359)","v":9.072800506664315E-2},9.1722284574222782E-2,9.2709573054014768E-2,9.3688899529937447E-2]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"(U418*V$359)","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.14912924266420774,0,0.30105180786434166,0.3028636937450066,0.30457801653978961,0.30618876566572117,0.30768969098761195]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.2527888876744924E-3,0,4.523363474612534E-3,4.5000814567284992E-3,4.4728082357786293E-3,4.4413588028708101E-3,4.4055413931702384E-3]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5195509679235316E-4,0,3.0510987441938154E-4,3.035394559481053E-4,3.0169982288175313E-4,2.9957849600211579E-4,2.9716254038919548E-4]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4362470612402133E-3,0,2.8838332490355762E-3,2.8689899896655398E-3,2.8516021715463543E-3,2.8315518437776687E-3,2.8087167482633325E-3]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.19115847552355938,0,0.37948421668007409,0.36849914724986144,0.35672764671271306,0.34413725918167609,0.33069439749489182]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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":0.38846605995436201},{"$f":"SUM(U363:U376)","v":0},0.77797599402162243,0.7697634569638534,0.76065405805693209,0.75060808704406257,0.73958440869426401]
[]
[null,"Nominal  Depreciation"]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T229*T$360","v":2.4250719697064747E-2},{"$f":"U229*V$360","v":2.4856987689491364E-2},{"$f":"V229*V$360","v":2.4856987689491364E-2},5.0956824763457288E-2,5.2230745382543721E-2,5.3536514017107295E-2,5.4874926867534972E-2]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.11150066957938619,0.11428818631887082,0.11428818631887082,0.23429078195368513,0.24014805150252727,0.24615175279009044,0.25230554660984267]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.6608020438897355E-3,2.7273220949869791E-3,2.7273220949869791E-3,5.5910102947233061E-3,5.7307855520913886E-3,5.8740551908936737E-3,6.0209065706660139E-3]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.7947639671728392E-4,1.8396330663521598E-4,1.8396330663521598E-4,3.771247786021927E-4,3.8655289806724749E-4,3.9621672051892866E-4,4.0612213853190174E-4]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6963724994326979E-3,1.7387818119185153E-3,1.7387818119185151E-3,3.5645027144329557E-3,3.6536152822937793E-3,3.7449556643511231E-3,3.8385795559599009E-3]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.39945707018955312,0.40944349694429188,0.40944349694429188,0.83935916873579852,0.86034314795419342,0.88185172665304812,0.90389801981937423]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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,{"$f":"SUM(T381:T394)","v":0.53974511040604289},{"$f":"SUM(U381:U394)","v":0.55323873816619473},0.55323873816619473,1.1341394132406994,1.1624928985717169,1.1915552210360096,1.2213441015619098]
[]
[null,"Nominal  Depreciation per tariff variaton"]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E27","v":0},{"$f":"E561","v":0},{"$f":"F561","v":0},0,0,0,0,0,0,3.7173475535410416,3.7092870411604308,3.6937018014916894,3.6625313221542068,3.6313608428167243,3.6001903634792418,3.5690198841417593,3.5891065151655823,3.564249527476091,{"$f":"V561","v":3.6291202026657388},3.6688913829689245,3.7083829221606037,3.747555981197511]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,13.040266535181063,12.995636343997143,12.885503832607336,12.665238809827724,12.444973787048111,12.224708764268499,12.004443741488886,12.042072314573709,11.927784128254837,12.114547749800307,12.183120661591628,12.247550626628891,12.307587639504522]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0.20777208857404403,0.20499592850689782,0.20236777557732222,0.19711146971817098,0.19185516385901974,0.1865988579998685,0.18134255214071726,0.18093453898450201,0.17820721688951505,0.1800032582691406,0.17891232943114579,0.17765435211483305,0.17622165572681017]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,1.4108138850657233E-2,1.3827383617139401E-2,1.3650109468201716E-2,1.3295561170326346E-2,1.2941012872450976E-2,1.2586464574575606E-2,1.2231916276700236E-2,1.2204394976775305E-2,1.2020431670140089E-2,1.2141578237924255E-2,1.2067992915270168E-2,1.1983139840084674E-2,1.1886501615567861E-2]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0.1311685455245189,0.13069347132130499,0.12901791399667287,0.12566679934740863,0.1223156846981444,0.11896457004888017,0.11561345539961594,0.11535332996142346,0.11361454814950495,0.114759599586622,0.11406408686185458,0.11326207375110715,0.1123486699305337]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,19.842557400081009,18.938667399223398,18.544111828406244,17.755000686771936,16.965889545137628,16.17677840350332,15.387667261869012,15.179368667203018,14.769925170258727,14.73996588999451,14.269105868508573,13.765490367267093,13.22777589979572]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,2.9224397354510865,2.0242695265373554,1.7712358357201858,1.2651684540858468,0.75910107245150771,0.25303369081716864,-8.8817841970012523E-16,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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,{"$f":"SUM(K417:K431)","v":0},0,0,39.875659997203421,38.017377094363667,37.239589097267647,35.684013103075621,34.128437108883581,32.572861114691555,31.270318811316692,{"$f":"SUM(U417:U431)","v":31.119039760865011},{"$f":"SUM(V417:V431)","v":30.565801022698814},{"$f":"SUM(W417:W431)","v":30.790538278554244},{"$f":"SUM(X417:X431)","v":30.426162322277399},30.024323481762607,29.583376347770663]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2008"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E45","v":0},{"$f":"F45","v":0},{"$f":"G45","v":0},0,0,0,0,0,3.7173475535410416,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,13.040266535181063,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0.20777208857404403,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,1.4108138850657233E-2,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0.1311685455245189,0,0,0,{"$f":"Q52","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,19.842557400081009,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,2.9224397354510865,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},0,0,0,0,0,0,0,39.875659997203421,0,0,0,0,0,0,{"$f":"SUM(T435:T449)","v":0},0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2008"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E229,E381+E399-E363)","v":0},0,0,0,0,0,0,0,0,8.0605123806107085E-3,1.5585239668741308E-2,3.1170479337482616E-2,3.1170479337482616E-2,3.1170479337482616E-2,3.1170479337482612E-2,-2.0086631023823031E-2,2.4856987689491364E-2,-6.4870675189647869E-2,-3.9771180303185862E-2,-3.9491539191679061E-2,-3.9173059036907473E-2,-3.8813972662402475E-2]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E231,E383+E401-E365)","v":0},0,0,0,0,0,0,0,0,0.10738476848716437,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E232,E384+E402-E366)","v":0},0,0,0,0,0,0,0,0,4.4630191183919983E-2,0.11013251138980629,0.22026502277961257,0.22026502277961257,0.22026502277961257,0.2202650227796126,-3.7628573084821551E-2,0.11428818631887082,-0.18676362154547083,-6.8572911791321467E-2,-6.4429965037262338E-2,-6.0037012875630735E-2,-5.5384144377769284E-2]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E234,E386+E404-E368)","v":0},0,0,0,0,0,0,0,0,2.7761600671461946E-3,2.628152929575613E-3,5.2563058591512269E-3,5.256305859151226E-3,5.2563058591512269E-3,5.256305859151226E-3,4.0801315621524304E-4,2.7273220949869791E-3,-1.7960413796255549E-3,1.0909288379948069E-3,1.2579773163127594E-3,1.4326963880228636E-3,1.6153651774957756E-3]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E235,E387+E405-E369)","v":0},0,0,0,0,0,0,0,0,2.8075523351783234E-4,1.7727414893768461E-4,3.5454829787536922E-4,3.5454829787536922E-4,3.5454829787536928E-4,3.5454829787536928E-4,2.7521299924930753E-5,1.8396330663521598E-4,-1.2114656778416556E-4,7.3585322654087402E-5,8.4853075185494355E-5,9.6638224516812875E-5,1.0895959814270626E-4]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E236,E388+E406-E370)","v":0},0,0,0,0,0,0,0,0,4.7507420321389935E-4,1.6755573246321155E-3,3.351114649264231E-3,3.3511146492642314E-3,3.3511146492642314E-3,3.3511146492642314E-3,2.6012543819248462E-4,1.7387818119185153E-3,-1.1450514371170611E-3,6.9551272476741591E-4,8.0201311074742498E-4,9.1340382057345437E-4,1.0298628076965684E-3]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E237,E389+E407-E371)","v":0},0,0,0,0,0,0,0,0,0.90389000085761084,0.39455557081715409,0.78911114163430818,0.78911114163430818,0.78911114163430818,0.78911114163430818,0.20829859466599374,0.40944349694429188,2.9959280264217791E-2,0.47086002148593709,0.50361550124148036,0.53771446747137208,0.57320362232448241]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E240,E392+E410-E374)","v":0},0,0,0,0,0,0,0,0,0.89817020891373089,0.25303369081716948,0.50606738163433906,0.50606738163433906,0.50606738163433906,0.25303369081716953,-8.8817841970012523E-16,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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,{"$f":"SUM(E453:E467)","v":0},0,0,0,0,0,0,0,0,1.9656676713269148,0.77778799709601665,1.5555759941920333,1.5555759941920333,1.5555759941920333,1.3025423033748638,0.15127905045168091,{"$f":"SUM(U453:U467)","v":0.55323873816619473},{"$f":"SUM(V453:V467)","v":-0.22473725585542775},{"$f":"SUM(W453:W467)","v":0.36437595627684605},{"$f":"SUM(X453:X467)","v":0.40183884051478463},{"$f":"SUM(Y453:Y467)","v":0.44094713399194702},0.48175969286764569]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2008"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E119,E285)","v":0},0,0,0,0,0,0,0,0,-0.10738476848716437,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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,{"$f":"SUM(E507:E521)","v":0},0,0,0,0,0,0,0,0,-0.10738476848716437,0,0,0,0,0,{"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E417+E435-E453-E471-E489-E507+E525-E543","v":0},0,0,0,0,0,0,0,3.7173475535410416,3.7092870411604308,3.6937018014916894,3.6625313221542068,3.6313608428167243,3.6001903634792418,3.5690198841417593,3.5891065151655823,3.564249527476091,3.6291202026657388,3.6688913829689245,3.7083829221606037,3.747555981197511,3.7863699538599134]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,13.040266535181063,12.995636343997143,12.885503832607336,12.665238809827724,12.444973787048111,12.224708764268499,12.004443741488886,12.042072314573709,11.927784128254837,12.114547749800307,12.183120661591628,12.247550626628891,12.307587639504522,12.362971783882291]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0.20777208857404403,0.20499592850689782,0.20236777557732222,0.19711146971817098,0.19185516385901974,0.1865988579998685,0.18134255214071726,0.18093453898450201,0.17820721688951505,0.1800032582691406,0.17891232943114579,0.17765435211483305,0.17622165572681017,0.1746062905493144]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,1.4108138850657233E-2,1.3827383617139401E-2,1.3650109468201716E-2,1.3295561170326346E-2,1.2941012872450976E-2,1.2586464574575606E-2,1.2231916276700236E-2,1.2204394976775305E-2,1.2020431670140089E-2,1.2141578237924255E-2,1.2067992915270168E-2,1.1983139840084674E-2,1.1886501615567861E-2,1.1777542017425155E-2]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"E424+E442-E460-E478-E496-E514+E532-E550","v":0},0,0,0,0,0,0,0,0.1311685455245189,0.13069347132130499,0.12901791399667287,0.12566679934740863,0.1223156846981444,0.11896457004888017,0.11561345539961594,0.11535332996142346,0.11361454814950495,0.114759599586622,0.11406408686185458,0.11326207375110715,0.1123486699305337,0.11131880712283714]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,19.842557400081009,18.938667399223398,18.544111828406244,17.755000686771936,16.965889545137628,16.17677840350332,15.387667261869012,15.179368667203018,14.769925170258727,14.73996588999451,14.269105868508573,13.765490367267093,13.22777589979572,12.654572277471237]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,2.9224397354510865,2.0242695265373554,1.7712358357201858,1.2651684540858468,0.75910107245150771,0.25303369081716864,-8.8817841970012523E-16,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},{"$f":"SUM(F561:F575)","v":0},0,0,0,0,0,0,39.875659997203421,38.017377094363667,37.239589097267647,35.684013103075621,34.128437108883581,32.572861114691555,31.270318811316692,31.119039760865011,30.565801022698814,30.790538278554244,30.426162322277399,30.024323481762607,29.583376347770663,29.101616654903019]
[]
[null,"check",{"$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E27","v":0},{"$f":"E727","v":0},{"$f":"F727","v":0},0,0,0,0,0,0,3.7173475535410416,3.7092870411604308,3.6937018014916894,3.6625313221542068,3.6313608428167243,3.6001903634792418,3.5690198841417593,3.5891065151655823,3.564249527476091,{"$f":"V727","v":3.6291202026657388},3.6688913829689245,3.7083829221606037,3.747555981197511]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,13.040266535181063,12.995636343997143,12.885503832607336,12.665238809827724,12.444973787048111,12.224708764268499,12.004443741488886,12.042072314573709,11.927784128254837,12.114547749800307,12.183120661591628,12.247550626628891,12.307587639504522]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0.20777208857404403,0.20499592850689782,0.20236777557732222,0.19711146971817098,0.19185516385901974,0.1865988579998685,0.18134255214071726,0.18093453898450201,0.17820721688951505,0.1800032582691406,0.17891232943114579,0.17765435211483305,0.17622165572681017]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,1.4108138850657233E-2,1.3827383617139401E-2,1.3650109468201716E-2,1.3295561170326346E-2,1.2941012872450976E-2,1.2586464574575606E-2,1.2231916276700236E-2,1.2204394976775305E-2,1.2020431670140089E-2,1.2141578237924255E-2,1.2067992915270168E-2,1.1983139840084674E-2,1.1886501615567861E-2]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0.1311685455245189,0.13069347132130499,0.12901791399667287,0.12566679934740863,0.1223156846981444,0.11896457004888017,0.11561345539961594,0.11535332996142346,0.11361454814950495,0.114759599586622,0.11406408686185458,0.11326207375110715,0.1123486699305337]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,19.842557400081009,18.938667399223398,18.544111828406244,17.755000686771936,16.965889545137628,16.17677840350332,15.387667261869012,15.179368667203018,14.769925170258727,14.73996588999451,14.269105868508573,13.765490367267093,13.22777589979572]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,2.9224397354510865,2.0242695265373554,1.7712358357201858,1.2651684540858468,0.75910107245150771,0.25303369081716864,-8.8817841970012523E-16,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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,{"$f":"SUM(K583:K597)","v":0},0,0,39.875659997203421,38.017377094363667,37.239589097267647,35.684013103075621,34.128437108883581,32.572861114691555,31.270318811316692,31.119039760865011,30.565801022698814,30.790538278554244,30.426162322277399,30.024323481762607,29.583376347770663]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2008"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E211,IF(E$580=CCA,E435,E45))","v":0},0,0,0,0,0,0,0,3.7173475535410416,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E214,IF(E$580=CCA,E438,E48))","v":0},0,0,0,0,0,0,0,13.040266535181063,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E216,IF(E$580=CCA,E440,E50))","v":0},0,0,0,0,0,0,0,0.20777208857404403,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E217,IF(E$580=CCA,E441,E51))","v":0},0,0,0,0,0,0,0,1.4108138850657233E-2,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E218,IF(E$580=CCA,E442,E52))","v":0},0,0,0,0,0,0,0,0.1311685455245189,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E219,IF(E$580=CCA,E443,E53))","v":0},0,0,0,0,0,0,0,19.842557400081009,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E222,IF(E$580=CCA,E446,E56))","v":0},0,0,0,0,0,0,0,2.9224397354510865,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},0,0,0,0,0,0,39.875659997203421,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2008"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E229,IF(E$580=CCA,E453,IF(E583>0,(IF(E9>0.5,E583/E9*E$6,E583)),E583)))","v":0},0,0,0,0,0,0,0,0,8.0605123806107085E-3,1.5585239668741308E-2,3.1170479337482616E-2,3.1170479337482616E-2,3.1170479337482616E-2,3.1170479337482612E-2,-2.0086631023823031E-2,2.4856987689491364E-2,-6.4870675189647869E-2,-3.9771180303185862E-2,-3.9491539191679061E-2,-3.9173059036907473E-2,-3.8813972662402475E-2]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E231,IF(E$580=CCA,E455,IF(E585>0,(IF(E11>0.5,E585/E11*E$6,E585)),E585)))","v":0},0,0,0,0,0,0,0,0,0.10738476848716437,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E232,IF(E$580=CCA,E456,IF(E586>0,(IF(E12>0.5,E586/E12*E$6,E586)),E586)))","v":0},0,0,0,0,0,0,0,0,4.4630191183919983E-2,0.11013251138980629,0.22026502277961257,0.22026502277961257,0.22026502277961257,0.2202650227796126,-3.7628573084821551E-2,0.11428818631887082,-0.18676362154547083,-6.8572911791321467E-2,-6.4429965037262338E-2,-6.0037012875630735E-2,-5.5384144377769284E-2]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E234,IF(E$580=CCA,E458,IF(E588>0,(IF(E14>0.5,E588/E14*E$6,E588)),E588)))","v":0},0,0,0,0,0,0,0,0,2.7761600671461946E-3,2.628152929575613E-3,5.2563058591512269E-3,5.256305859151226E-3,5.2563058591512269E-3,5.256305859151226E-3,4.0801315621524304E-4,2.7273220949869791E-3,-1.7960413796255549E-3,1.0909288379948069E-3,1.2579773163127594E-3,1.4326963880228636E-3,1.6153651774957756E-3]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E235,IF(E$580=CCA,E459,IF(E589>0,(IF(E15>0.5,E589/E15*E$6,E589)),E589)))","v":0},0,0,0,0,0,0,0,0,2.8075523351783234E-4,1.7727414893768461E-4,3.5454829787536922E-4,3.5454829787536922E-4,3.5454829787536928E-4,3.5454829787536928E-4,2.7521299924930753E-5,1.8396330663521598E-4,-1.2114656778416556E-4,7.3585322654087402E-5,8.4853075185494355E-5,9.6638224516812875E-5,1.0895959814270626E-4]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E236,IF(E$580=CCA,E460,IF(E590>0,(IF(E16>0.5,E590/E16*E$6,E590)),E590)))","v":0},0,0,0,0,0,0,0,0,4.7507420321389935E-4,1.6755573246321155E-3,3.351114649264231E-3,3.3511146492642314E-3,3.3511146492642314E-3,3.3511146492642314E-3,2.6012543819248462E-4,1.7387818119185153E-3,-1.1450514371170611E-3,6.9551272476741591E-4,8.0201311074742498E-4,9.1340382057345437E-4,1.0298628076965684E-3]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E237,IF(E$580=CCA,E461,IF(E591>0,(IF(E17>0.5,E591/E17*E$6,E591)),E591)))","v":0},0,0,0,0,0,0,0,0,0.90389000085761084,0.39455557081715409,0.78911114163430818,0.78911114163430818,0.78911114163430818,0.78911114163430818,0.20829859466599374,0.40944349694429188,2.9959280264217791E-2,0.47086002148593709,0.50361550124148036,0.53771446747137208,0.57320362232448241]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E240,IF(E$580=CCA,E464,IF(E594>0,(IF(E20>0.5,E594/E20*E$6,E594)),E594)))","v":0},0,0,0,0,0,0,0,0,0.89817020891373089,0.25303369081716948,0.50606738163433906,0.50606738163433906,0.50606738163433906,0.25303369081716953,-8.8817841970012523E-16,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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,{"$f":"SUM(E619:E633)","v":0},0,0,0,0,0,0,0,0,1.9656676713269148,0.77778799709601665,1.5555759941920333,1.5555759941920333,1.5555759941920333,1.3025423033748638,0.15127905045168091,{"$f":"SUM(U619:U633)","v":0.55323873816619473},-0.22473725585542775,0.36437595627684605,0.40183884051478463,0.44094713399194702,0.48175969286764569]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2008"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E119,E285)","v":0},0,0,0,0,0,0,0,0,-0.10738476848716437,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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,{"$f":"SUM(E673:E687)","v":0},0,0,0,0,0,0,0,0,-0.10738476848716437,0,0,0,0,0,{"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E583+E601-E619-E637-E655-E673+E691-E709","v":0},0,0,0,0,0,0,0,3.7173475535410416,3.7092870411604308,3.6937018014916894,3.6625313221542068,3.6313608428167243,3.6001903634792418,3.5690198841417593,{"$f":"T583+T601-T619-T637-T655-T673+T691-T709","v":3.5891065151655823},{"$f":"U583+U601-U619-U637-U655-U673+U691-U709","v":3.564249527476091},3.6291202026657388,3.6688913829689245,3.7083829221606037,3.747555981197511,3.7863699538599134]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,13.040266535181063,12.995636343997143,12.885503832607336,12.665238809827724,12.444973787048111,12.224708764268499,12.004443741488886,12.042072314573709,11.927784128254837,12.114547749800307,12.183120661591628,12.247550626628891,12.307587639504522,12.362971783882291]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0.20777208857404403,0.20499592850689782,0.20236777557732222,0.19711146971817098,0.19185516385901974,0.1865988579998685,0.18134255214071726,0.18093453898450201,0.17820721688951505,0.1800032582691406,0.17891232943114579,0.17765435211483305,0.17622165572681017,0.1746062905493144]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,1.4108138850657233E-2,1.3827383617139401E-2,1.3650109468201716E-2,1.3295561170326346E-2,1.2941012872450976E-2,1.2586464574575606E-2,1.2231916276700236E-2,1.2204394976775305E-2,1.2020431670140089E-2,1.2141578237924255E-2,1.2067992915270168E-2,1.1983139840084674E-2,1.1886501615567861E-2,1.1777542017425155E-2]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0.1311685455245189,0.13069347132130499,0.12901791399667287,0.12566679934740863,0.1223156846981444,0.11896457004888017,0.11561345539961594,0.11535332996142346,0.11361454814950495,0.114759599586622,0.11406408686185458,0.11326207375110715,0.1123486699305337,0.11131880712283714]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,19.842557400081009,18.938667399223398,18.544111828406244,17.755000686771936,16.965889545137628,16.17677840350332,15.387667261869012,15.179368667203018,14.769925170258727,14.73996588999451,14.269105868508573,13.765490367267093,13.22777589979572,12.654572277471237]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,2.9224397354510865,2.0242695265373554,1.7712358357201858,1.2651684540858468,0.75910107245150771,0.25303369081716864,-8.8817841970012523E-16,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},{"$f":"SUM(F727:F741)","v":0},0,0,0,0,0,0,39.875659997203421,38.017377094363667,37.239589097267647,35.684013103075621,34.128437108883581,32.572861114691555,31.270318811316692,31.119039760865011,30.565801022698814,30.790538278554244,30.426162322277399,30.024323481762607,29.583376347770663,29.101616654903019]
[]
[null,"check",{"$f":"SUM(E744:Z744)","v":0},null,{"$f":"F598-E742","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"sum of closing balance checks",{"$f":"SUM(E746:Z746)","v":0},null,{"$f":"SUM(E188,E354,E578,E744)","v":0},{"$f":"SUM(F188,F354,F578,F744)","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},0,0,0,0,0,0,0,0,39.875659997203421,38.017377094363667,37.239589097267647,35.684013103075621,34.128437108883581,32.572861114691555,31.270318811316692,30.737196591121741,30.20407437092679,29.670952150731843,28.604707710341941,27.53846326995204,26.472218829562141]
[null,{"$f":"B190","v":"Real"},null,null,{"$f":"E208","v":0},0,0,0,0,0,0,0,0,39.875659997203421,38.017377094363667,37.239589097267647,35.684013103075621,34.128437108883581,32.572861114691555,31.270318811316692,30.737196591121741,30.20407437092679,29.670952150731843,28.604707710341941,27.53846326995204,26.472218829562141]
[null,{"$f":"B356","v":"CCA"},null,null,{"$f":"E432","v":0},0,0,0,0,0,0,0,0,39.875659997203421,38.017377094363667,37.239589097267647,35.684013103075621,34.128437108883581,32.572861114691555,31.270318811316692,31.119039760865011,30.565801022698814,30.790538278554244,30.426162322277399,30.024323481762607,29.583376347770663]
[null,{"$f":"B580","v":"Transition method"},null,null,{"$f":"E598","v":0},0,0,0,0,0,0,0,0,39.875659997203421,38.017377094363667,37.239589097267647,35.684013103075621,34.128437108883581,32.572861114691555,31.270318811316692,31.119039760865011,30.565801022698814,30.790538278554244,30.426162322277399,30.024323481762607,29.583376347770663]

{"sheet":"2009","index":24,"n_rows":752,"n_cols":28,"rows_kept":752,"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":"Actual"},{"$f":"Inputs!T3","v":"Forecast"},{"$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$307","v":"High pressure mains - steel"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E505","v":80},{"$f":"(O9>=1)*(O9-O$6)","v":79.5},{"$f":"(P9>=1)*(P9-P$6)","v":78.5},77.5,76.5,75.5,75,74.5,74,73,72,71]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E506","v":60},{"$f":"(O10>=1)*(O10-O$6)","v":59.5},58.5,57.5,56.5,55.5,55,54.5,54,53,52,51]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E507","v":60},59.5,58.5,57.5,56.5,55.5,55,54.5,54,53,52,51]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E508","v":60},59.5,58.5,57.5,56.5,55.5,55,54.5,54,53,52,51]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E509","v":60},59.5,58.5,57.5,56.5,55.5,55,54.5,54,53,52,51]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E510","v":40},39.5,38.5,37.5,36.5,35.5,35,34.5,34,33,32,31]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E511","v":40},39.5,38.5,37.5,36.5,35.5,35,34.5,34,33,32,31]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E512","v":40},39.5,38.5,37.5,36.5,35.5,35,34.5,34,33,32,31]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E513","v":25},24.5,23.5,22.5,21.5,20.5,20,19.5,19,18,17,16]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E514","v":10},9.5,8.5,7.5,6.5,5.5,5,4.5,4,3,2,1]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E515","v":5},4.5,3.5,2.5,1.5,0.5,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E516","v":5},4.5,3.5,2.5,1.5,0.5,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E517","v":5},4.5,3.5,2.5,1.5,0.5,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$320","v":"Land"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E518","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Nominal",null,null,"$, 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$4","v":"Opening Capital Base: CAPEX 2009"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,null,{"$f":"E171","v":0},0,0,0,0,0,0,0,0,11.642785804642999,11.594274197123653,11.497250982084962,11.400227767046271,11.30320455200758,11.206181336968889,11.131968215532009,{"$f":"U171","v":11.057755094095128},10.983541972658248,10.835115729784487,10.686689486910726,10.538263244036965]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$m",null,null,0,0,0,0,0,0,0,0,0,9.6837825851604755,9.6030843969508055,9.4416880205314637,9.2802916441121219,9.1188952676927801,8.9574988912734383,8.8768007030637683,8.7961025148540983,8.7154043266444283,8.5540079502250865,8.3926115738057447,8.2312151973864029]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,null,0,0,0,0,0,0,0,0,0,0.8158213379311593,0.80562357120701977,0.78522803775874084,0.7648325043104619,0.74443697086218297,0.72404143741390403,0.71384367068976451,0.70364590396562499,0.69344813724148546,0.67305260379320653,0.65265707034492759,0.63226153689664866]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,0,0,0,0,0,0,0,0,0,1.8613857064844199,1.8381183851533647,1.7915837424912542,1.7450490998291437,1.6985144571670332,1.6519798145049227,1.6287124931738675,1.6054451718428122,1.582177850511757,1.5356432078496465,1.489108565187536,1.4425739225254255]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,0,0,0,0,0,0,0,0,0,0.16896966932488627,0.16685754845832521,0.16263330672520304,0.15840906499208088,0.15418482325895871,0.14996058152583655,0.14784846065927548,0.14573633979271441,0.14362421892615335,0.13939997719303118,0.13517573545990902,0.13095149372678686]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,0,0,0,0,0,0,0,0,0,21.366146098101396,20.938823176139369,20.084177332215312,19.229531488291254,18.374885644367197,17.520239800443139,17.092916878481113,16.665593956519086,16.238271034557059,15.383625190633003,14.528979346708947,13.674333502784892]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$m",null,null,0,0,0,0,0,0,0,0,0,2.1146036555078211,1.9031432899570391,1.4802225588554747,1.0573018277539106,0.63438109665234621,0.21146036555078196,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},0,0,0,0,0,0,0,0,47.653494857153163,46.849924564989571,45.242783980662409,43.635643396335247,42.028502812008078,40.421362227680916,{"$f":"SUM(U27:U41)","v":39.592090421599799},{"$f":"SUM(V27:V41)","v":38.974278981069467},{"$f":"SUM(W27:W41)","v":38.356467540539128},37.120844659478458,35.885221778417787,34.649598897357123]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2009"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N450","v":11.642785804642999}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N451","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N452","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N453","v":9.6837825851604755}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N454","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N455","v":0.8158213379311593}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N456","v":1.8613857064844199}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N457","v":0.16896966932488627}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N458","v":21.366146098101396}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N459","v":0}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N460","v":0}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N461","v":2.1146036555078211}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N462","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N463","v":0}]
[]
[null,"Total Capex","$m",null,{"$f":"SUM(E44:E58)","v":0},0,0,0,0,0,0,0,0,47.653494857153163,0,0,0,0,0,0,{"$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$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O1077","v":4.8511607519345828E-2},{"$f":"Inputs!P1077","v":9.7023215038691657E-2},{"$f":"Inputs!Q1077","v":9.7023215038691643E-2},{"$f":"Inputs!R1077","v":9.7023215038691643E-2},{"$f":"Inputs!S1077","v":9.7023215038691629E-2},{"$f":"IF(T27>0,(IF(T9>0.5,T27/T9*T$6,T27)),T27)","v":7.4213121436880067E-2},7.4213121436880053E-2,7.4213121436880053E-2,0.14842624287376011,0.14842624287376011,0.14842624287376008,0.14842624287376008]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O1078","v":0},{"$f":"Inputs!P1078","v":0},{"$f":"Inputs!Q1078","v":0},{"$f":"Inputs!R1078","v":0},{"$f":"Inputs!S1078","v":0},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O1079","v":0},{"$f":"Inputs!P1079","v":0},{"$f":"Inputs!Q1079","v":0},{"$f":"Inputs!R1079","v":0},{"$f":"Inputs!S1079","v":0},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O1080","v":8.0698188209670632E-2},{"$f":"Inputs!P1080","v":0.16139637641934126},{"$f":"Inputs!Q1080","v":0.16139637641934126},{"$f":"Inputs!R1080","v":0.16139637641934126},{"$f":"Inputs!S1080","v":0.16139637641934126},8.0698188209670618E-2,8.0698188209670618E-2,8.0698188209670632E-2,0.16139637641934126,0.16139637641934126,0.16139637641934124,0.16139637641934124]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O1081","v":0},{"$f":"Inputs!P1081","v":0},{"$f":"Inputs!Q1081","v":0},{"$f":"Inputs!R1081","v":0},{"$f":"Inputs!S1081","v":0},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O1082","v":1.019776672413949E-2},{"$f":"Inputs!P1082","v":2.039553344827898E-2},{"$f":"Inputs!Q1082","v":2.039553344827898E-2},{"$f":"Inputs!R1082","v":2.039553344827898E-2},{"$f":"Inputs!S1082","v":2.039553344827898E-2},1.0197766724139494E-2,1.0197766724139494E-2,1.0197766724139492E-2,2.0395533448278984E-2,2.0395533448278987E-2,2.0395533448278987E-2,2.0395533448278987E-2]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O1083","v":2.326732133105525E-2},{"$f":"Inputs!P1083","v":4.6534642662110499E-2},{"$f":"Inputs!Q1083","v":4.6534642662110492E-2},{"$f":"Inputs!R1083","v":4.6534642662110492E-2},{"$f":"Inputs!S1083","v":4.6534642662110492E-2},2.326732133105525E-2,2.326732133105525E-2,2.326732133105525E-2,4.6534642662110499E-2,4.6534642662110499E-2,4.6534642662110499E-2,4.6534642662110499E-2]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O1084","v":2.1121208665610784E-3},{"$f":"Inputs!P1084","v":4.2242417331221577E-3},{"$f":"Inputs!Q1084","v":4.2242417331221577E-3},{"$f":"Inputs!R1084","v":4.2242417331221568E-3},{"$f":"Inputs!S1084","v":4.2242417331221568E-3},2.112120866561078E-3,2.1121208665610784E-3,2.1121208665610784E-3,4.2242417331221568E-3,4.2242417331221568E-3,4.2242417331221568E-3,4.2242417331221568E-3]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O1085","v":0.42732292196202792},{"$f":"Inputs!P1085","v":0.85464584392405585},{"$f":"Inputs!Q1085","v":0.85464584392405574},{"$f":"Inputs!R1085","v":0.85464584392405574},{"$f":"Inputs!S1085","v":0.85464584392405574},0.42732292196202781,0.42732292196202781,0.42732292196202781,0.85464584392405574,0.85464584392405574,0.85464584392405574,0.85464584392405574]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O1086","v":0},{"$f":"Inputs!P1086","v":0},{"$f":"Inputs!Q1086","v":0},{"$f":"Inputs!R1086","v":0},{"$f":"Inputs!S1086","v":0},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O1087","v":0},{"$f":"Inputs!P1087","v":0},{"$f":"Inputs!Q1087","v":0},{"$f":"Inputs!R1087","v":0},{"$f":"Inputs!S1087","v":0},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O1088","v":0.21146036555078213},{"$f":"Inputs!P1088","v":0.42292073110156425},{"$f":"Inputs!Q1088","v":0.42292073110156425},{"$f":"Inputs!R1088","v":0.42292073110156431},{"$f":"Inputs!S1088","v":0.42292073110156425},{"$f":"IF(T38>0,(IF(T20>0.5,T38/T20*T$6,T38)),T38)","v":0.21146036555078196},0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O1089","v":0},{"$f":"Inputs!P1089","v":0},{"$f":"Inputs!Q1089","v":0},{"$f":"Inputs!R1089","v":0},{"$f":"Inputs!S1089","v":0},{"$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$320","v":"Land"},"$m"]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E63:E77)","v":0},0,0,0,0,0,0,0,0,0,0.80357029216358233,1.6071405843271647,1.6071405843271647,1.6071405843271647,1.6071405843271647,0.82927180608111628,{"$f":"SUM(U63:U77)","v":0.61781144053033432},{"$f":"SUM(V63:V77)","v":0.61781144053033432},{"$f":"SUM(W63:W77)","v":1.2356228810606686},1.2356228810606686,1.2356228810606686,1.2356228810606686]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2009"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S1458","v":0}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S1459","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S1460","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S1461","v":0}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S1462","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S1463","v":0}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S1464","v":0}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S1465","v":0}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S1466","v":0}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S1467","v":0}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S1468","v":0}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S1469","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S1470","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S1471","v":0}]
[]
[null,"Total redundant assets","$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S1508","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S1509","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S1510","v":0}]
[]
[null,"Total asset disposals","$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$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N1340","v":0}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N1341","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N1342","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N1343","v":0}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N1344","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N1345","v":0}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N1346","v":0}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N1347","v":0}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N1348","v":0}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N1349","v":0}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N1350","v":0}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N1351","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N1352","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,null,null,null,null,{"$f":"Inputs!I340*Inputs!$N$80","v":0},null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N1353","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,{"$f":"SUM(U117:U131)","v":0},{"$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$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N409","v":0}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N410","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N411","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N412","v":0}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N413","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N414","v":0}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N415","v":0}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N416","v":0}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N417","v":0}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N418","v":0}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N419","v":0}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N420","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N421","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N422","v":0}]
[]
[null,"Total added uner NGR 82,84 86","$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$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N667","v":0}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N668","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N669","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N670","v":0}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N671","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N672","v":0}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N673","v":0}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N674","v":0}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N675","v":0}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N676","v":0}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N677","v":0}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N678","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N679","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N680","v":0}]
[]
[null,"Total depreciation per tariff variation","$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E27+E45-E63-E81-E99-E117-E135-E153","v":0},{"$f":"F27+F45-F63-F81-F99-F117-F135-F153","v":0},0,0,0,0,0,0,0,11.642785804642999,11.594274197123653,11.497250982084962,11.400227767046271,11.30320455200758,11.206181336968889,11.131968215532009,11.057755094095128,10.983541972658248,10.835115729784487,10.686689486910726,10.538263244036965,10.389837001163205]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,{"$f":"N29+N47-N65-N83-N101-N119-N137-N155+N30+N48-N66-N84-N102-N120-N138-N156+N31+N49-N67-N85-N103-N121-N139-N157","v":9.6837825851604755},9.6030843969508055,9.4416880205314637,9.2802916441121219,9.1188952676927801,8.9574988912734383,8.8768007030637683,8.7961025148540983,8.7154043266444283,8.5540079502250865,8.3926115738057447,8.2312151973864029,8.0698188209670612]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0.8158213379311593,0.80562357120701977,0.78522803775874084,0.7648325043104619,0.74443697086218297,0.72404143741390403,0.71384367068976451,0.70364590396562499,0.69344813724148546,0.67305260379320653,0.65265707034492759,0.63226153689664866,0.61186600344836972]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,1.8613857064844199,1.8381183851533647,1.7915837424912542,1.7450490998291437,1.6985144571670332,1.6519798145049227,1.6287124931738675,1.6054451718428122,1.582177850511757,1.5356432078496465,1.489108565187536,1.4425739225254255,1.396039279863315]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0.16896966932488627,0.16685754845832521,0.16263330672520304,0.15840906499208088,0.15418482325895871,0.14996058152583655,0.14784846065927548,0.14573633979271441,0.14362421892615335,0.13939997719303118,0.13517573545990902,0.13095149372678686,0.12672725199366469]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,21.366146098101396,20.938823176139369,20.084177332215312,19.229531488291254,18.374885644367197,17.520239800443139,17.092916878481113,16.665593956519086,16.238271034557059,15.383625190633003,14.528979346708947,13.674333502784892,12.819687658860836]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,2.1146036555078211,1.9031432899570391,1.4802225588554747,1.0573018277539106,0.63438109665234621,0.21146036555078196,0,0,0,0,0,0,{"$f":"Z38+Z56-Z74-Z92-Z110-Z128-Z146-Z164","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},{"$f":"SUM(F171:F185)","v":0},0,0,0,0,0,0,0,47.653494857153163,46.849924564989571,45.242783980662409,43.635643396335247,42.028502812008078,40.421362227680916,39.592090421599799,{"$f":"SUM(U171:U185)","v":38.974278981069467},{"$f":"SUM(V171:V185)","v":38.356467540539128},{"$f":"SUM(W171:W185)","v":37.120844659478458},35.885221778417787,34.649598897357123,33.413976016296452]
[]
[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$77","v":1},{"$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E27","v":0},{"$f":"E337","v":0},{"$f":"F337","v":0},0,0,0,0,0,0,0,11.642785804642999,11.594274197123653,11.497250982084962,11.400227767046271,11.30320455200758,11.206181336968889,11.131968215532009,11.057755094095128,{"$f":"V337","v":10.983541972658248},10.835115729784487,10.686689486910726,10.538263244036965]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,9.6837825851604755,9.6030843969508055,9.4416880205314637,9.2802916441121219,9.1188952676927801,8.9574988912734383,8.8768007030637683,8.7961025148540983,8.7154043266444283,8.5540079502250865,8.3926115738057447,8.2312151973864029]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0.8158213379311593,0.80562357120701977,0.78522803775874084,0.7648325043104619,0.74443697086218297,0.72404143741390403,0.71384367068976451,0.70364590396562499,0.69344813724148546,0.67305260379320653,0.65265707034492759,0.63226153689664866]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,1.8613857064844199,1.8381183851533647,1.7915837424912542,1.7450490998291437,1.6985144571670332,1.6519798145049227,1.6287124931738675,1.6054451718428122,1.582177850511757,1.5356432078496465,1.489108565187536,1.4425739225254255]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0.16896966932488627,0.16685754845832521,0.16263330672520304,0.15840906499208088,0.15418482325895871,0.14996058152583655,0.14784846065927548,0.14573633979271441,0.14362421892615335,0.13939997719303118,0.13517573545990902,0.13095149372678686]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,21.366146098101396,20.938823176139369,20.084177332215312,19.229531488291254,18.374885644367197,17.520239800443139,17.092916878481113,16.665593956519086,16.238271034557059,15.383625190633003,14.528979346708947,13.674333502784892]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,2.1146036555078211,1.9031432899570391,1.4802225588554747,1.0573018277539106,0.63438109665234621,0.21146036555078196,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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,{"$f":"SUM(K193:K207)","v":0},0,0,0,47.653494857153163,46.849924564989571,45.242783980662409,43.635643396335247,42.028502812008078,40.421362227680916,{"$f":"SUM(U193:U207)","v":39.592090421599799},{"$f":"SUM(V193:V207)","v":38.974278981069467},{"$f":"SUM(W193:W207)","v":38.356467540539128},{"$f":"SUM(X193:X207)","v":37.120844659478458},35.885221778417787,34.649598897357123]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2009"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E45*E$191","v":0},0,0,0,0,0,0,0,0,11.642785804642999,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,9.6837825851604755,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0.8158213379311593,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,1.8613857064844199,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"E52*E$191","v":0},0,0,0,0,0,0,0,0,0.16896966932488627,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,21.366146098101396,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,2.1146036555078211,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},{"$f":"SUM(F211:F225)","v":0},0,0,0,0,0,0,0,47.653494857153163,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2009"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E63*E$191","v":0},{"$f":"F63*F$191","v":0},0,0,0,0,0,0,0,0,4.8511607519345828E-2,9.7023215038691657E-2,9.7023215038691643E-2,9.7023215038691643E-2,9.7023215038691629E-2,7.4213121436880067E-2,7.4213121436880053E-2,7.4213121436880053E-2,0.14842624287376011,0.14842624287376011,0.14842624287376008,0.14842624287376008]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"E64*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,8.0698188209670632E-2,0.16139637641934126,0.16139637641934126,0.16139637641934126,0.16139637641934126,8.0698188209670618E-2,8.0698188209670618E-2,8.0698188209670632E-2,0.16139637641934126,0.16139637641934126,0.16139637641934124,0.16139637641934124]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,1.019776672413949E-2,2.039553344827898E-2,2.039553344827898E-2,2.039553344827898E-2,2.039553344827898E-2,1.0197766724139494E-2,1.0197766724139494E-2,1.0197766724139492E-2,2.0395533448278984E-2,2.0395533448278987E-2,2.0395533448278987E-2,2.0395533448278987E-2]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,2.326732133105525E-2,4.6534642662110499E-2,4.6534642662110492E-2,4.6534642662110492E-2,4.6534642662110492E-2,2.326732133105525E-2,2.326732133105525E-2,2.326732133105525E-2,4.6534642662110499E-2,4.6534642662110499E-2,4.6534642662110499E-2,4.6534642662110499E-2]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,2.1121208665610784E-3,4.2242417331221577E-3,4.2242417331221577E-3,4.2242417331221568E-3,4.2242417331221568E-3,2.112120866561078E-3,2.1121208665610784E-3,2.1121208665610784E-3,4.2242417331221568E-3,4.2242417331221568E-3,4.2242417331221568E-3,4.2242417331221568E-3]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0.42732292196202792,0.85464584392405585,0.85464584392405574,0.85464584392405574,0.85464584392405574,0.42732292196202781,0.42732292196202781,0.42732292196202781,0.85464584392405574,0.85464584392405574,0.85464584392405574,0.85464584392405574]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0.21146036555078213,0.42292073110156425,0.42292073110156425,0.42292073110156431,0.42292073110156425,0.21146036555078196,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$m"]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E229:E243)","v":0},{"$f":"SUM(F229:F243)","v":0},0,0,0,0,0,0,0,0,0.80357029216358233,1.6071405843271647,1.6071405843271647,1.6071405843271647,1.6071405843271647,{"$f":"SUM(T229:T243)","v":0.82927180608111628},{"$f":"SUM(U229:U243)","v":0.61781144053033432},{"$f":"SUM(V229:V243)","v":0.61781144053033432},{"$f":"SUM(W229:W243)","v":1.2356228810606686},{"$f":"SUM(X229:X243)","v":1.2356228810606686},{"$f":"SUM(Y229:Y243)","v":1.2356228810606686},1.2356228810606686]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2009"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E193+E211-E229-E247-E265-E283+E301-E319","v":0},0,0,0,0,0,0,0,0,11.642785804642999,11.594274197123653,11.497250982084962,11.400227767046271,11.30320455200758,{"$f":"S193+S211-S229-S247-S265-S283+S301-S319","v":11.206181336968889},{"$f":"T193+T211-T229-T247-T265-T283+T301-T319","v":11.131968215532009},11.057755094095128,10.983541972658248,10.835115729784487,10.686689486910726,10.538263244036965,10.389837001163205]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,9.6837825851604755,9.6030843969508055,9.4416880205314637,9.2802916441121219,9.1188952676927801,8.9574988912734383,8.8768007030637683,8.7961025148540983,8.7154043266444283,8.5540079502250865,8.3926115738057447,8.2312151973864029,8.0698188209670612]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0.8158213379311593,0.80562357120701977,0.78522803775874084,0.7648325043104619,0.74443697086218297,0.72404143741390403,0.71384367068976451,0.70364590396562499,0.69344813724148546,0.67305260379320653,0.65265707034492759,0.63226153689664866,0.61186600344836972]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,1.8613857064844199,1.8381183851533647,1.7915837424912542,1.7450490998291437,1.6985144571670332,1.6519798145049227,1.6287124931738675,1.6054451718428122,1.582177850511757,1.5356432078496465,1.489108565187536,1.4425739225254255,1.396039279863315]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0.16896966932488627,0.16685754845832521,0.16263330672520304,0.15840906499208088,0.15418482325895871,0.14996058152583655,0.14784846065927548,0.14573633979271441,0.14362421892615335,0.13939997719303118,0.13517573545990902,0.13095149372678686,0.12672725199366469]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,21.366146098101396,20.938823176139369,20.084177332215312,19.229531488291254,18.374885644367197,17.520239800443139,17.092916878481113,16.665593956519086,16.238271034557059,15.383625190633003,14.528979346708947,13.674333502784892,12.819687658860836]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,2.1146036555078211,1.9031432899570391,1.4802225588554747,1.0573018277539106,0.63438109665234621,0.21146036555078196,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},{"$f":"SUM(F337:F351)","v":0},0,0,0,0,0,0,0,47.653494857153163,46.849924564989571,45.242783980662409,43.635643396335247,42.028502812008078,40.421362227680916,39.592090421599799,38.974278981069467,38.356467540539128,37.120844659478458,35.885221778417787,34.649598897357123,33.413976016296452]
[]
[null,"check",{"$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$73)^(T$6)-1","v":1.2422836565829209E-2},null,{"$f":"(1+Inputs!V$73)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!W$73)^(W$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!X$73)^(X$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!Y$73)^(Y$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!Z$73)^(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},null,{"$f":"T360*(1+V359)","v":1.0377334074799749},{"$f":"V360*(1+W359)","v":1.0636767426669742},1.0902686612336485,1.1175253777644896,1.1454635122086017]
[]
[null,"Inflation on Asset Base"]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T417*T$359)","v":0.13921255927620999},0,{"$f":"(U417*V$359)","v":0.28175647093323825},{"$f":"(W417*W$359)","v":0.28494971093714822},0.28812651514692045,0.29128406599784556,0.29441941531935018]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"(U418*V$359)","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.11127754476488627,0,0.22467689368563337,0.2261066557363601,0.22746748283106966,0.22875503462067948,0.22996479682300033]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.9946484438809884E-3,0,1.8067790848607313E-2,1.7990357459256135E-2,1.789776003115702E-2,1.7789288758240915E-2,1.7664207821659533E-2]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.0522275245643509E-2,0,4.1223643057232119E-2,4.1046970301272558E-2,4.0835699130604232E-2,4.0588210044964206E-2,4.0302824193085549E-2]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.8629357956121745E-3,0,3.7421289480638635E-3,3.7260912525721611E-3,3.7069128417133333E-3,3.684446703278707E-3,3.6585404373962781E-3]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2176510756350413,0,0.43263148478239311,0.42127490830685516,0.40908010832955138,0.39601227153569069,0.38203536783443098]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.6269375613878652E-3,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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":0.50214797672266209},{"$f":"SUM(U363:U376)","v":0},1.0020984122551682,0.9950946939934644,0.98711447831101617,0.97811331766069953,0.96804515242892286]
[]
[null,"Nominal  Depreciation"]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T229*T$360","v":7.5135058915530462E-2},{"$f":"U229*V$360","v":7.7013435388418705E-2},{"$f":"V229*V$360","v":7.7013435388418705E-2},0.15787754254625835,0.16182448110991479,0.1658700931376626,0.17001684546610416]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.1700688612957886E-2,8.3743205828281819E-2,8.3743205828281833E-2,0.17167357194797775,0.17596541124667719,0.18036454652784406,0.18487366019104015]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.032445191348993E-2,1.0582563211327178E-2,1.0582563211327176E-2,2.1694254583220711E-2,2.223661094780123E-2,2.2792526221496259E-2,2.3362339377033661E-2]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.3556367461275582E-2,2.4145276647807468E-2,2.4145276647807468E-2,4.9497817128005307E-2,5.0735262556205439E-2,5.2003644120110569E-2,5.3303735223113324E-2]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.1383593988936436E-3,2.1918183838659853E-3,2.1918183838659853E-3,4.4932276869252699E-3,4.6055583790984012E-3,4.7206973385758603E-3,4.8387147720402564E-3]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.43263148478239466,0.44344727190195454,0.44344727190195454,0.90906690739900686,0.93179358008398194,0.95508841958608137,0.97896563007573323]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.21408730311216984,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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,{"$f":"SUM(T381:T394)","v":0.83957371419671201},{"$f":"SUM(U381:U394)","v":0.64112357136165565},0.64112357136165565,1.3143033212913944,1.347160904323679,1.3808399269317708,1.4153609251050647]
[]
[null,"Nominal  Depreciation per tariff variaton"]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E27","v":0},{"$f":"E561","v":0},{"$f":"F561","v":0},0,0,0,0,0,0,0,11.642785804642999,11.594274197123653,11.497250982084962,11.400227767046271,11.30320455200758,11.206181336968889,11.270258837329569,11.19324540194115,{"$f":"V561","v":11.397988437485969},11.52506060587686,11.651362639913865,11.776776612774048]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,9.6837825851604755,9.6030843969508055,9.4416880205314637,9.2802916441121219,9.1188952676927801,8.9574988912734383,8.9870757474253669,8.9033325415970843,9.0442662294544363,9.0986993132428182,9.150201384827211,9.198591872920046]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0.8158213379311593,0.80562357120701977,0.78522803775874084,0.7648325043104619,0.74443697086218297,0.72404143741390403,0.72271163394429505,0.71212907073296783,0.71961429837024793,0.71591040124628336,0.71157155032963915,0.70656831286638377]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,1.8613857064844199,1.8381183851533647,1.7915837424912542,1.7450490998291437,1.6985144571670332,1.6519798145049227,1.6489457222892907,1.6248004456414833,1.641878812050908,1.6334279652241752,1.6235284017985741,1.6121129677234276]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0.16896966932488627,0.16685754845832521,0.16263330672520304,0.15840906499208088,0.15418482325895871,0.14996058152583655,0.14968515792255507,0.14749333953868909,0.14904365010288698,0.14827651366853387,0.14737786813114881,0.14634161749585164]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,21.366146098101396,20.938823176139369,20.084177332215312,19.229531488291254,18.374885644367197,17.520239800443139,17.305259391295785,16.861812119393829,16.850996332274267,16.363204333182114,15.840490861427684,15.281414713377293]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,2.1146036555078211,1.9031432899570391,1.4802225588554747,1.0573018277539106,0.63438109665234621,0.21146036555078196,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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,{"$f":"SUM(K417:K431)","v":0},0,0,0,47.653494857153163,46.849924564989571,45.242783980662409,43.635643396335247,42.028502812008078,40.421362227680916,{"$f":"SUM(U417:U431)","v":40.083936490206867},{"$f":"SUM(V417:V431)","v":39.442812918845206},{"$f":"SUM(W417:W431)","v":39.803787759738718},{"$f":"SUM(X417:X431)","v":39.484579132440786},39.12453270642812,38.721806097157049]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2009"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E45","v":0},{"$f":"F45","v":0},{"$f":"G45","v":0},0,0,0,0,0,0,11.642785804642999,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,9.6837825851604755,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0.8158213379311593,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,1.8613857064844199,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0.16896966932488627,0,0,{"$f":"Q52","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,21.366146098101396,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,2.1146036555078211,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},0,0,0,0,0,0,0,0,47.653494857153163,0,0,0,0,0,{"$f":"SUM(T435:T449)","v":0},0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2009"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E229,E381+E399-E363)","v":0},0,0,0,0,0,0,0,0,0,4.8511607519345828E-2,9.7023215038691657E-2,9.7023215038691643E-2,9.7023215038691643E-2,9.7023215038691629E-2,-6.4077500360679523E-2,7.7013435388418705E-2,-0.20474303554481954,-0.12707216839088986,-0.12630203403700566,-0.12541397286018297,-0.12440256985324602]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E232,E384+E402-E366)","v":0},0,0,0,0,0,0,0,0,0,8.0698188209670632E-2,0.16139637641934126,0.16139637641934126,0.16139637641934126,0.16139637641934126,-2.9576856151928385E-2,8.3743205828281819E-2,-0.14093368785735155,-5.4433083788382353E-2,-5.1502071584392461E-2,-4.8390488092835415E-2,-4.5091136631960183E-2]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E234,E386+E404-E368)","v":0},0,0,0,0,0,0,0,0,0,1.019776672413949E-2,2.039553344827898E-2,2.039553344827898E-2,2.039553344827898E-2,2.039553344827898E-2,1.3298034696089412E-3,1.0582563211327178E-2,-7.4852276372801372E-3,3.7038971239645758E-3,4.3388509166442102E-3,5.0032374632553445E-3,5.6981315553741273E-3]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E235,E387+E405-E369)","v":0},0,0,0,0,0,0,0,0,0,2.326732133105525E-2,4.6534642662110499E-2,4.6534642662110492E-2,4.6534642662110492E-2,4.6534642662110492E-2,3.0340922156320733E-3,2.4145276647807468E-2,-1.7078366409424652E-2,8.4508468267327497E-3,9.8995634256012072E-3,1.1415434075146363E-2,1.3000911030027776E-2]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E236,E388+E406-E370)","v":0},0,0,0,0,0,0,0,0,0,2.1121208665610784E-3,4.2242417331221577E-3,4.2242417331221577E-3,4.2242417331221568E-3,4.2242417331221568E-3,2.7542360328146917E-4,2.1918183838659853E-3,-1.5503105641978781E-3,7.671364343531089E-4,8.9864553738506787E-4,1.0362506352971533E-3,1.1801743346439783E-3]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E237,E389+E407-E371)","v":0},0,0,0,0,0,0,0,0,0,0.42732292196202792,0.85464584392405585,0.85464584392405574,0.85464584392405574,0.85464584392405574,0.21498040914735336,0.44344727190195454,1.0815787119561437E-2,0.48779199909215171,0.52271347175443061,0.55907614805039074,0.59693026224130219]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E240,E392+E410-E374)","v":0},0,0,0,0,0,0,0,0,0,0.21146036555078213,0.42292073110156425,0.42292073110156425,0.42292073110156431,0.42292073110156425,0.21146036555078196,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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,{"$f":"SUM(E453:E467)","v":0},0,0,0,0,0,0,0,0,0,0.80357029216358233,1.6071405843271647,1.6071405843271647,1.6071405843271647,1.6071405843271647,0.33742573747404991,{"$f":"SUM(U453:U467)","v":0.64112357136165565},{"$f":"SUM(V453:V467)","v":-0.36097484089351234},{"$f":"SUM(W453:W467)","v":0.31920862729792993},{"$f":"SUM(X453:X467)","v":0.36004642601266296},{"$f":"SUM(Y453:Y467)","v":0.40272660927107123},0.44731577267614187]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2009"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E417+E435-E453-E471-E489-E507+E525-E543","v":0},0,0,0,0,0,0,0,0,11.642785804642999,11.594274197123653,11.497250982084962,11.400227767046271,11.30320455200758,11.206181336968889,11.270258837329569,11.19324540194115,11.397988437485969,11.52506060587686,11.651362639913865,11.776776612774048,11.901179182627294]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,9.6837825851604755,9.6030843969508055,9.4416880205314637,9.2802916441121219,9.1188952676927801,8.9574988912734383,8.9870757474253669,8.9033325415970843,9.0442662294544363,9.0986993132428182,9.150201384827211,9.198591872920046,9.2436830095520062]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0.8158213379311593,0.80562357120701977,0.78522803775874084,0.7648325043104619,0.74443697086218297,0.72404143741390403,0.72271163394429505,0.71212907073296783,0.71961429837024793,0.71591040124628336,0.71157155032963915,0.70656831286638377,0.70087018131100964]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,1.8613857064844199,1.8381183851533647,1.7915837424912542,1.7450490998291437,1.6985144571670332,1.6519798145049227,1.6489457222892907,1.6248004456414833,1.641878812050908,1.6334279652241752,1.6235284017985741,1.6121129677234276,1.5991120566933998]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"E424+E442-E460-E478-E496-E514+E532-E550","v":0},0,0,0,0,0,0,0,0,0.16896966932488627,0.16685754845832521,0.16263330672520304,0.15840906499208088,0.15418482325895871,0.14996058152583655,0.14968515792255507,0.14749333953868909,0.14904365010288698,0.14827651366853387,0.14737786813114881,0.14634161749585164,0.14516144316120766]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,21.366146098101396,20.938823176139369,20.084177332215312,19.229531488291254,18.374885644367197,17.520239800443139,17.305259391295785,16.861812119393829,16.850996332274267,16.363204333182114,15.840490861427684,15.281414713377293,14.68448445113599]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,2.1146036555078211,1.9031432899570391,1.4802225588554747,1.0573018277539106,0.63438109665234621,0.21146036555078196,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},{"$f":"SUM(F561:F575)","v":0},0,0,0,0,0,0,0,47.653494857153163,46.849924564989571,45.242783980662409,43.635643396335247,42.028502812008078,40.421362227680916,40.083936490206867,39.442812918845206,39.803787759738718,39.484579132440786,39.12453270642812,38.721806097157049,38.274490324480908]
[]
[null,"check",{"$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E27","v":0},{"$f":"E727","v":0},{"$f":"F727","v":0},0,0,0,0,0,0,0,11.642785804642999,11.594274197123653,11.497250982084962,11.400227767046271,11.30320455200758,11.206181336968889,11.270258837329569,11.19324540194115,{"$f":"V727","v":11.397988437485969},11.52506060587686,11.651362639913865,11.776776612774048]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,9.6837825851604755,9.6030843969508055,9.4416880205314637,9.2802916441121219,9.1188952676927801,8.9574988912734383,8.9870757474253669,8.9033325415970843,9.0442662294544363,9.0986993132428182,9.150201384827211,9.198591872920046]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0.8158213379311593,0.80562357120701977,0.78522803775874084,0.7648325043104619,0.74443697086218297,0.72404143741390403,0.72271163394429505,0.71212907073296783,0.71961429837024793,0.71591040124628336,0.71157155032963915,0.70656831286638377]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,1.8613857064844199,1.8381183851533647,1.7915837424912542,1.7450490998291437,1.6985144571670332,1.6519798145049227,1.6489457222892907,1.6248004456414833,1.641878812050908,1.6334279652241752,1.6235284017985741,1.6121129677234276]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0.16896966932488627,0.16685754845832521,0.16263330672520304,0.15840906499208088,0.15418482325895871,0.14996058152583655,0.14968515792255507,0.14749333953868909,0.14904365010288698,0.14827651366853387,0.14737786813114881,0.14634161749585164]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,21.366146098101396,20.938823176139369,20.084177332215312,19.229531488291254,18.374885644367197,17.520239800443139,17.305259391295785,16.861812119393829,16.850996332274267,16.363204333182114,15.840490861427684,15.281414713377293]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,2.1146036555078211,1.9031432899570391,1.4802225588554747,1.0573018277539106,0.63438109665234621,0.21146036555078196,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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,{"$f":"SUM(K583:K597)","v":0},0,0,0,47.653494857153163,46.849924564989571,45.242783980662409,43.635643396335247,42.028502812008078,40.421362227680916,40.083936490206867,39.442812918845206,39.803787759738718,39.484579132440786,39.12453270642812,38.721806097157049]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2009"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E211,IF(E$580=CCA,E435,E45))","v":0},0,0,0,0,0,0,0,0,11.642785804642999,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E214,IF(E$580=CCA,E438,E48))","v":0},0,0,0,0,0,0,0,0,9.6837825851604755,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E216,IF(E$580=CCA,E440,E50))","v":0},0,0,0,0,0,0,0,0,0.8158213379311593,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E217,IF(E$580=CCA,E441,E51))","v":0},0,0,0,0,0,0,0,0,1.8613857064844199,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E218,IF(E$580=CCA,E442,E52))","v":0},0,0,0,0,0,0,0,0,0.16896966932488627,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E219,IF(E$580=CCA,E443,E53))","v":0},0,0,0,0,0,0,0,0,21.366146098101396,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E222,IF(E$580=CCA,E446,E56))","v":0},0,0,0,0,0,0,0,0,2.1146036555078211,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},0,0,0,0,0,0,0,47.653494857153163,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2009"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E229,IF(E$580=CCA,E453,IF(E583>0,(IF(E9>0.5,E583/E9*E$6,E583)),E583)))","v":0},0,0,0,0,0,0,0,0,0,4.8511607519345828E-2,9.7023215038691657E-2,9.7023215038691643E-2,9.7023215038691643E-2,9.7023215038691629E-2,-6.4077500360679523E-2,7.7013435388418705E-2,-0.20474303554481954,-0.12707216839088986,-0.12630203403700566,-0.12541397286018297,-0.12440256985324602]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E232,IF(E$580=CCA,E456,IF(E586>0,(IF(E12>0.5,E586/E12*E$6,E586)),E586)))","v":0},0,0,0,0,0,0,0,0,0,8.0698188209670632E-2,0.16139637641934126,0.16139637641934126,0.16139637641934126,0.16139637641934126,-2.9576856151928385E-2,8.3743205828281819E-2,-0.14093368785735155,-5.4433083788382353E-2,-5.1502071584392461E-2,-4.8390488092835415E-2,-4.5091136631960183E-2]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E234,IF(E$580=CCA,E458,IF(E588>0,(IF(E14>0.5,E588/E14*E$6,E588)),E588)))","v":0},0,0,0,0,0,0,0,0,0,1.019776672413949E-2,2.039553344827898E-2,2.039553344827898E-2,2.039553344827898E-2,2.039553344827898E-2,1.3298034696089412E-3,1.0582563211327178E-2,-7.4852276372801372E-3,3.7038971239645758E-3,4.3388509166442102E-3,5.0032374632553445E-3,5.6981315553741273E-3]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E235,IF(E$580=CCA,E459,IF(E589>0,(IF(E15>0.5,E589/E15*E$6,E589)),E589)))","v":0},0,0,0,0,0,0,0,0,0,2.326732133105525E-2,4.6534642662110499E-2,4.6534642662110492E-2,4.6534642662110492E-2,4.6534642662110492E-2,3.0340922156320733E-3,2.4145276647807468E-2,-1.7078366409424652E-2,8.4508468267327497E-3,9.8995634256012072E-3,1.1415434075146363E-2,1.3000911030027776E-2]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E236,IF(E$580=CCA,E460,IF(E590>0,(IF(E16>0.5,E590/E16*E$6,E590)),E590)))","v":0},0,0,0,0,0,0,0,0,0,2.1121208665610784E-3,4.2242417331221577E-3,4.2242417331221577E-3,4.2242417331221568E-3,4.2242417331221568E-3,2.7542360328146917E-4,2.1918183838659853E-3,-1.5503105641978781E-3,7.671364343531089E-4,8.9864553738506787E-4,1.0362506352971533E-3,1.1801743346439783E-3]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E237,IF(E$580=CCA,E461,IF(E591>0,(IF(E17>0.5,E591/E17*E$6,E591)),E591)))","v":0},0,0,0,0,0,0,0,0,0,0.42732292196202792,0.85464584392405585,0.85464584392405574,0.85464584392405574,0.85464584392405574,0.21498040914735336,0.44344727190195454,1.0815787119561437E-2,0.48779199909215171,0.52271347175443061,0.55907614805039074,0.59693026224130219]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E240,IF(E$580=CCA,E464,IF(E594>0,(IF(E20>0.5,E594/E20*E$6,E594)),E594)))","v":0},0,0,0,0,0,0,0,0,0,0.21146036555078213,0.42292073110156425,0.42292073110156425,0.42292073110156431,0.42292073110156425,0.21146036555078196,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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,{"$f":"SUM(E619:E633)","v":0},0,0,0,0,0,0,0,0,0,0.80357029216358233,1.6071405843271647,1.6071405843271647,1.6071405843271647,1.6071405843271647,0.33742573747404991,{"$f":"SUM(U619:U633)","v":0.64112357136165565},-0.36097484089351234,0.31920862729792993,0.36004642601266296,0.40272660927107123,0.44731577267614187]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2009"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E583+E601-E619-E637-E655-E673+E691-E709","v":0},0,0,0,0,0,0,0,0,11.642785804642999,11.594274197123653,11.497250982084962,11.400227767046271,11.30320455200758,11.206181336968889,{"$f":"T583+T601-T619-T637-T655-T673+T691-T709","v":11.270258837329569},{"$f":"U583+U601-U619-U637-U655-U673+U691-U709","v":11.19324540194115},11.397988437485969,11.52506060587686,11.651362639913865,11.776776612774048,11.901179182627294]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,9.6837825851604755,9.6030843969508055,9.4416880205314637,9.2802916441121219,9.1188952676927801,8.9574988912734383,8.9870757474253669,8.9033325415970843,9.0442662294544363,9.0986993132428182,9.150201384827211,9.198591872920046,9.2436830095520062]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0.8158213379311593,0.80562357120701977,0.78522803775874084,0.7648325043104619,0.74443697086218297,0.72404143741390403,0.72271163394429505,0.71212907073296783,0.71961429837024793,0.71591040124628336,0.71157155032963915,0.70656831286638377,0.70087018131100964]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,1.8613857064844199,1.8381183851533647,1.7915837424912542,1.7450490998291437,1.6985144571670332,1.6519798145049227,1.6489457222892907,1.6248004456414833,1.641878812050908,1.6334279652241752,1.6235284017985741,1.6121129677234276,1.5991120566933998]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0.16896966932488627,0.16685754845832521,0.16263330672520304,0.15840906499208088,0.15418482325895871,0.14996058152583655,0.14968515792255507,0.14749333953868909,0.14904365010288698,0.14827651366853387,0.14737786813114881,0.14634161749585164,0.14516144316120766]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,21.366146098101396,20.938823176139369,20.084177332215312,19.229531488291254,18.374885644367197,17.520239800443139,17.305259391295785,16.861812119393829,16.850996332274267,16.363204333182114,15.840490861427684,15.281414713377293,14.68448445113599]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,2.1146036555078211,1.9031432899570391,1.4802225588554747,1.0573018277539106,0.63438109665234621,0.21146036555078196,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},{"$f":"SUM(F727:F741)","v":0},0,0,0,0,0,0,0,47.653494857153163,46.849924564989571,45.242783980662409,43.635643396335247,42.028502812008078,40.421362227680916,40.083936490206867,39.442812918845206,39.803787759738718,39.484579132440786,39.12453270642812,38.721806097157049,38.274490324480908]
[]
[null,"check",{"$f":"SUM(E744:Z744)","v":0},null,{"$f":"F598-E742","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"sum of closing balance checks",{"$f":"SUM(E746:Z746)","v":0},null,{"$f":"SUM(E188,E354,E578,E744)","v":0},{"$f":"SUM(F188,F354,F578,F744)","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},0,0,0,0,0,0,0,0,0,47.653494857153163,46.849924564989571,45.242783980662409,43.635643396335247,42.028502812008078,40.421362227680916,39.592090421599799,38.974278981069467,38.356467540539128,37.120844659478458,35.885221778417787,34.649598897357123]
[null,{"$f":"B190","v":"Real"},null,null,{"$f":"E208","v":0},0,0,0,0,0,0,0,0,0,47.653494857153163,46.849924564989571,45.242783980662409,43.635643396335247,42.028502812008078,40.421362227680916,39.592090421599799,38.974278981069467,38.356467540539128,37.120844659478458,35.885221778417787,34.649598897357123]
[null,{"$f":"B356","v":"CCA"},null,null,{"$f":"E432","v":0},0,0,0,0,0,0,0,0,0,47.653494857153163,46.849924564989571,45.242783980662409,43.635643396335247,42.028502812008078,40.421362227680916,40.083936490206867,39.442812918845206,39.803787759738718,39.484579132440786,39.12453270642812,38.721806097157049]
[null,{"$f":"B580","v":"Transition method"},null,null,{"$f":"E598","v":0},0,0,0,0,0,0,0,0,0,47.653494857153163,46.849924564989571,45.242783980662409,43.635643396335247,42.028502812008078,40.421362227680916,40.083936490206867,39.442812918845206,39.803787759738718,39.484579132440786,39.12453270642812,38.721806097157049]

{"sheet":"2010 Jan-Jun","index":25,"n_rows":752,"n_cols":26,"rows_kept":752,"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":"Actual"},{"$f":"Inputs!T3","v":"Forecast"},{"$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$307","v":"High pressure mains - steel"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E505","v":80},{"$f":"(P9>=1)*(P9-P$6)","v":79},{"$f":"(Q9>=1)*(Q9-Q$6)","v":78},{"$f":"(R9>=1)*(R9-R$6)","v":77},{"$f":"(S9>=1)*(S9-S$6)","v":76},{"$f":"(T9>=1)*(T9-T$6)","v":75.5},{"$f":"(U9>=1)*(U9-U$6)","v":75},74.5,73.5,72.5,71.5]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E506","v":60},{"$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$309","v":"Medium pressure mains"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E507","v":60},59,58,57,56,{"$f":"(T11>=1)*(T11-T$6)","v":55.5},55,54.5,53.5,52.5,51.5]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E508","v":60},59,58,57,56,{"$f":"(T12>=1)*(T12-T$6)","v":55.5},55,54.5,53.5,52.5,51.5]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E509","v":60},59,58,57,56,{"$f":"(T13>=1)*(T13-T$6)","v":55.5},55,54.5,53.5,52.5,51.5]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E510","v":40},39,38,37,36,{"$f":"(T14>=1)*(T14-T$6)","v":35.5},35,34.5,33.5,32.5,31.5]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E511","v":40},39,38,37,36,{"$f":"(T15>=1)*(T15-T$6)","v":35.5},35,34.5,33.5,32.5,31.5]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E512","v":40},39,38,37,36,{"$f":"(T16>=1)*(T16-T$6)","v":35.5},35,34.5,33.5,32.5,31.5]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E513","v":25},24,23,22,21,{"$f":"(T17>=1)*(T17-T$6)","v":20.5},20,19.5,18.5,17.5,16.5]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E514","v":10},9,8,7,6,{"$f":"(T18>=1)*(T18-T$6)","v":5.5},5,4.5,3.5,2.5,1.5]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E515","v":5},4,3,2,1,{"$f":"(T19>=1)*(T19-T$6)","v":0.5},0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E516","v":5},4,3,2,1,{"$f":"(T20>=1)*(T20-T$6)","v":0.5},0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E517","v":5},4,3,2,1,{"$f":"(T21>=1)*(T21-T$6)","v":0.5},0,0,0,0,0]
[null,{"$f":"Inputs!$B$320","v":"Land"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E518","v":0},0,0,0,0,{"$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$307","v":"High pressure mains - steel"},"$m",null,null,{"$f":"E171","v":0},0,0,0,0,0,0,0,0,0,8.353036510497061,8.2634101922723229,8.1737838740475848,8.0841575558228467,7.9945312375981086,7.9419356373507526,7.8893400371033966,{"$f":"V171","v":7.8367444368560406},7.7315532363613286,7.6263620358666167,7.5211708353719047]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,{"$f":"E172","v":0},0,0,0,0,0,0,0,0,0,{"$f":"O172","v":0.50735202708424076},0.50735202708424076,0.50735202708424076,0.50735202708424076,0.50735202708424076,0.50282209827098856,0.49829216945773641,0.49376224064448426,0.48470238301797997,0.47564252539147567,0.46658266776497137]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,5.1642933418456165,5.0627342492607728,4.961175156675929,4.8596160640910853,4.7580569715062415,4.7155743199749356,4.6730916684436297,4.6306090169123237,4.5456437138497119,4.4606784107871,4.3757131077244882]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0.27556266902419768,0.25680476256158863,0.23804685609897958,0.21928894963637052,0.20053104317376147,{"$f":"T176","v":0.19774588979634811},0.19496073641893474,0.19217558304152138,0.18660527628669468,0.18103496953186798,0.17546466277704129]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,1.8669186169102299,1.8106040331793221,1.7542894494484143,1.6979748657175064,1.6416602819865986,1.6188594447367848,1.5960586074869709,1.5732577702371571,1.5276560957375294,1.4820544212379017,1.4364527467382739]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0.11721184446764092,0.10447606559347648,9.1740286719312059E-2,7.900450784514762E-2,6.6268728970983182E-2,6.53483299574973E-2,6.4427930944011419E-2,6.3507531930525538E-2,6.1666733903553782E-2,5.9825935876582026E-2,5.798513784961027E-2]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,9.5571665564092676,9.1477147222517932,8.7382628880943187,8.3288110539368443,7.9193592197793707,7.7308030478798617,7.5422468759803527,7.3536907040808437,6.9765783602818257,6.5994660164828076,6.2223536726837896]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,1.8925037507742057,1.204987208311691,0.51747066584917634,-0.17004587661333836,-0.85756241907585318,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},0,0,0,0,0,0,0,0,0,27.734045317012459,26.358083260515208,24.982121204017961,23.606159147520707,22.230197091023452,{"$f":"SUM(U27:U41)","v":22.773088767967167},{"$f":"SUM(V27:V41)","v":22.45841802583503},{"$f":"SUM(W27:W41)","v":22.143747283702897},21.514405799438627,20.88506431517435,20.255722830910081]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX Jan to June 2010"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O450*Inputs!O$77","v":8.353036510497061}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O451*Inputs!O$77","v":0.50735202708424076}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O452*Inputs!O$77","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O453*Inputs!O$77","v":5.1642933418456165}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O454*Inputs!O$77","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O455*Inputs!O$77","v":0.27556266902419768}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O456*Inputs!O$77","v":1.8669186169102299}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O457*Inputs!O$77","v":0.11721184446764092}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O458*Inputs!O$77","v":9.5571665564092676}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O459*Inputs!O$77","v":0}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O460*Inputs!O$77","v":0}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O461*Inputs!O$77","v":1.8925037507742057}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O462*Inputs!O$77","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O463*Inputs!O$77","v":0}]
[]
[null,"Total Capex","$m",null,{"$f":"SUM(E44:E58)","v":0},0,0,0,0,0,0,0,0,0,27.734045317012459,0,0,0,0,0,{"$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$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P1118","v":8.9626318224738266E-2},{"$f":"Inputs!Q1118","v":8.9626318224738266E-2},{"$f":"Inputs!R1118","v":8.962631822473828E-2},{"$f":"Inputs!S1118","v":8.962631822473828E-2},{"$f":"IF(T27>0,(IF(T9>0.5,T27/T9*T$6,T27)),T27)","v":5.2595600247355975E-2},5.2595600247355975E-2,5.2595600247355975E-2,0.10519120049471195,0.10519120049471195,0.10519120049471195,0.10519120049471195]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P1119","v":0},{"$f":"Inputs!Q1119","v":0},{"$f":"Inputs!R1119","v":0},{"$f":"Inputs!S1119","v":0},{"$f":"IF(T28>0,(IF(T10>0.5,T28/T10*T$6,T28)),T28)","v":4.5299288132521496E-3},{"$f":"IF(U28>0,(IF(U10>0.5,U28/U10*U$6,U28)),U28)","v":4.5299288132521496E-3},4.5299288132521496E-3,9.0598576265042991E-3,9.0598576265042991E-3,9.0598576265042991E-3,9.0598576265042991E-3]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P1120","v":0},{"$f":"Inputs!Q1120","v":0},{"$f":"Inputs!R1120","v":0},{"$f":"Inputs!S1120","v":0},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P1121","v":0.10155909258484414},{"$f":"Inputs!Q1121","v":0.10155909258484414},{"$f":"Inputs!R1121","v":0.10155909258484414},{"$f":"Inputs!S1121","v":0.10155909258484414},4.2482651531305725E-2,4.2482651531305725E-2,4.2482651531305725E-2,8.496530306261145E-2,8.4965303062611436E-2,8.4965303062611436E-2,8.4965303062611422E-2]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P1122","v":0},{"$f":"Inputs!Q1122","v":0},{"$f":"Inputs!R1122","v":0},{"$f":"Inputs!S1122","v":0},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P1123","v":1.875790646260906E-2},{"$f":"Inputs!Q1123","v":1.875790646260906E-2},{"$f":"Inputs!R1123","v":1.875790646260906E-2},{"$f":"Inputs!S1123","v":1.875790646260906E-2},2.7851533774133539E-3,2.7851533774133535E-3,2.7851533774133535E-3,5.5703067548267069E-3,5.5703067548267069E-3,5.5703067548267069E-3,5.5703067548267078E-3]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P1124","v":5.6314583730907759E-2},{"$f":"Inputs!Q1124","v":5.6314583730907766E-2},{"$f":"Inputs!R1124","v":5.6314583730907766E-2},{"$f":"Inputs!S1124","v":5.631458373090778E-2},2.2800837249813868E-2,2.2800837249813872E-2,2.2800837249813872E-2,4.5601674499627744E-2,4.5601674499627744E-2,4.5601674499627744E-2,4.5601674499627744E-2]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P1125","v":1.2735778874164433E-2},{"$f":"Inputs!Q1125","v":1.2735778874164431E-2},{"$f":"Inputs!R1125","v":1.2735778874164433E-2},{"$f":"Inputs!S1125","v":1.2735778874164431E-2},9.2039901348587748E-4,9.2039901348587748E-4,9.2039901348587737E-4,1.8407980269717547E-3,1.8407980269717547E-3,1.8407980269717547E-3,1.8407980269717545E-3]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P1126","v":0.4094518341574736},{"$f":"Inputs!Q1126","v":0.4094518341574736},{"$f":"Inputs!R1126","v":0.4094518341574736},{"$f":"Inputs!S1126","v":0.4094518341574736},0.18855617189950882,0.18855617189950882,0.18855617189950882,0.37711234379901765,0.37711234379901759,0.37711234379901759,0.37711234379901754]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P1127","v":0},{"$f":"Inputs!Q1127","v":0},{"$f":"Inputs!R1127","v":0},{"$f":"Inputs!S1127","v":0},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P1128","v":0},{"$f":"Inputs!Q1128","v":0},{"$f":"Inputs!R1128","v":0},{"$f":"Inputs!S1128","v":0},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P1129","v":0.6875165424625147},{"$f":"Inputs!Q1129","v":0.6875165424625147},{"$f":"Inputs!R1129","v":0.6875165424625147},{"$f":"Inputs!S1129","v":0.68751654246251481},-0.85756241907585318,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P1130","v":0},{"$f":"Inputs!Q1130","v":0},{"$f":"Inputs!R1130","v":0},{"$f":"Inputs!S1130","v":0},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P1131","v":0},{"$f":"Inputs!Q1131","v":0},{"$f":"Inputs!R1131","v":0},{"$f":"Inputs!S1131","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,{"$f":"SUM(E63:E77)","v":0},0,0,0,0,0,0,0,0,0,0,1.3759620564972519,1.3759620564972519,1.3759620564972519,1.3759620564972521,-0.54289167694371743,{"$f":"SUM(U63:U77)","v":0.31467074213213575},{"$f":"SUM(V63:V77)","v":0.31467074213213575},{"$f":"SUM(W63:W77)","v":0.6293414842642715},0.6293414842642715,0.6293414842642715,0.62934148426427139]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX Jan to June 2010"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O1458","v":0}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O1459","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O1460","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O1461","v":0}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O1462","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O1463","v":0}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O1464","v":0}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O1465","v":0}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O1466","v":0}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O1467","v":0}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O1468","v":0}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O1469","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O1470","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O1471","v":0}]
[]
[null,"Total redundant assets","$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$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O1497","v":0}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O1498","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O1499","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O1500","v":0}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O1501","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O1502","v":0}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O1503","v":0}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O1504","v":0}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O1505","v":0}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O1506","v":0}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O1507","v":0}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O1508","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O1509","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O1510","v":0}]
[]
[null,"Total asset disposals","$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$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!O1340","v":0}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!O1341","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!O1342","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!O1343","v":0}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!O1344","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!O1345","v":0}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!O1346","v":0}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!O1347","v":0}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!O1348","v":0}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!O1349","v":0}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!O1350","v":0}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!O1351","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!O1352","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,null,null,null,null,{"$f":"Inputs!I340*Inputs!$N$80","v":0},null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!O1353","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,{"$f":"SUM(U117:U131)","v":0},{"$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!O409","v":0}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O410","v":0}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O411","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O412","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O413","v":0}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O414","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O415","v":0}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O416","v":0}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O417","v":0}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O418","v":0}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O419","v":0}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O420","v":0}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O421","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O422","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O423","v":0}]
[]
[null,"Total added uner NGR 82,84 86","$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$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O667","v":0}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O668","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O669","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O670","v":0}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O671","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O672","v":0}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O673","v":0}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O674","v":0}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O675","v":0}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O676","v":0}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O677","v":0}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O678","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O679","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O680","v":0}]
[]
[null,"Total depreciation per tariff variation","$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E27+E45-E63-E81-E99-E117-E135-E153","v":0},{"$f":"F27+F45-F63-F81-F99-F117-F135-F153","v":0},0,0,0,0,0,0,0,0,8.353036510497061,8.2634101922723229,8.1737838740475848,8.0841575558228467,7.9945312375981086,7.9419356373507526,7.8893400371033966,7.8367444368560406,7.7315532363613286,7.6263620358666167,7.5211708353719047,7.4159796348771927]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"E28+E46-E64-E82-E100-E118-E136-E154","v":0},0,0,0,0,0,0,0,0,0,0.50735202708424076,0.50735202708424076,0.50735202708424076,0.50735202708424076,0.50735202708424076,0.50282209827098856,0.49829216945773641,0.49376224064448426,0.48470238301797997,0.47564252539147567,0.46658266776497137,0.45752281013846707]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,{"$f":"N29+N47-N65-N83-N101-N119-N137-N155+N30+N48-N66-N84-N102-N120-N138-N156+N31+N49-N67-N85-N103-N121-N139-N157","v":0},5.1642933418456165,5.0627342492607728,4.961175156675929,4.8596160640910853,4.7580569715062415,4.7155743199749356,4.6730916684436297,4.6306090169123237,4.5456437138497119,4.4606784107871,4.3757131077244882,4.2907478046618763]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0.27556266902419768,0.25680476256158863,0.23804685609897958,0.21928894963637052,0.20053104317376147,0.19774588979634811,0.19496073641893474,0.19217558304152138,0.18660527628669468,0.18103496953186798,0.17546466277704129,0.16989435602221459]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,1.8669186169102299,1.8106040331793221,1.7542894494484143,1.6979748657175064,1.6416602819865986,1.6188594447367848,1.5960586074869709,1.5732577702371571,1.5276560957375294,1.4820544212379017,1.4364527467382739,1.3908510722386462]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0.11721184446764092,0.10447606559347648,9.1740286719312059E-2,7.900450784514762E-2,6.6268728970983182E-2,6.53483299574973E-2,6.4427930944011419E-2,6.3507531930525538E-2,6.1666733903553782E-2,5.9825935876582026E-2,5.798513784961027E-2,5.6144339822638514E-2]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,9.5571665564092676,9.1477147222517932,8.7382628880943187,8.3288110539368443,7.9193592197793707,7.7308030478798617,7.5422468759803527,7.3536907040808437,6.9765783602818257,6.5994660164828076,6.2223536726837896,5.8452413288847724]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,1.8925037507742057,1.204987208311691,0.51747066584917634,-0.17004587661333836,-0.85756241907585318,0,0,0,0,0,0,{"$f":"Z38+Z56-Z74-Z92-Z110-Z128-Z146-Z164","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},{"$f":"SUM(F171:F185)","v":0},0,0,0,0,0,0,0,0,27.734045317012459,26.358083260515208,24.982121204017961,23.606159147520707,22.230197091023452,22.773088767967167,{"$f":"SUM(U171:U185)","v":22.45841802583503},{"$f":"SUM(V171:V185)","v":22.143747283702897},{"$f":"SUM(W171:W185)","v":21.514405799438627},20.88506431517435,20.255722830910081,19.626381346645811]
[]
[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$77","v":1},{"$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E27","v":0},{"$f":"E337","v":0},{"$f":"F337","v":0},0,0,0,0,0,0,0,0,8.353036510497061,8.2634101922723229,8.1737838740475848,8.0841575558228467,7.9945312375981086,7.9419356373507526,7.8893400371033966,{"$f":"V337","v":7.8367444368560406},7.7315532363613286,7.6263620358666167,7.5211708353719047]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"E28","v":0},{"$f":"E338","v":0},0,0,0,0,0,0,0,0,0,0.50735202708424076,0.50735202708424076,0.50735202708424076,0.50735202708424076,0.50735202708424076,0.50282209827098856,0.49829216945773641,0.49376224064448426,0.48470238301797997,0.47564252539147567,0.46658266776497137]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,5.1642933418456165,5.0627342492607728,4.961175156675929,4.8596160640910853,4.7580569715062415,4.7155743199749356,4.6730916684436297,4.6306090169123237,4.5456437138497119,4.4606784107871,4.3757131077244882]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0.27556266902419768,0.25680476256158863,0.23804685609897958,0.21928894963637052,0.20053104317376147,0.19774588979634811,0.19496073641893474,0.19217558304152138,0.18660527628669468,0.18103496953186798,0.17546466277704129]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,1.8669186169102299,1.8106040331793221,1.7542894494484143,1.6979748657175064,1.6416602819865986,1.6188594447367848,1.5960586074869709,1.5732577702371571,1.5276560957375294,1.4820544212379017,1.4364527467382739]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0.11721184446764092,0.10447606559347648,9.1740286719312059E-2,7.900450784514762E-2,6.6268728970983182E-2,6.53483299574973E-2,6.4427930944011419E-2,6.3507531930525538E-2,6.1666733903553782E-2,5.9825935876582026E-2,5.798513784961027E-2]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,9.5571665564092676,9.1477147222517932,8.7382628880943187,8.3288110539368443,7.9193592197793707,7.7308030478798617,7.5422468759803527,7.3536907040808437,6.9765783602818257,6.5994660164828076,6.2223536726837896]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,1.8925037507742057,1.204987208311691,0.51747066584917634,-0.17004587661333836,-0.85756241907585318,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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,{"$f":"SUM(K193:K207)","v":0},0,0,0,0,27.734045317012459,26.358083260515208,24.982121204017961,23.606159147520707,22.230197091023452,{"$f":"SUM(U193:U207)","v":22.773088767967167},{"$f":"SUM(V193:V207)","v":22.45841802583503},{"$f":"SUM(W193:W207)","v":22.143747283702897},{"$f":"SUM(X193:X207)","v":21.514405799438627},20.88506431517435,20.255722830910081]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX Jan to June 2010"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E45*E$191","v":0},0,0,0,0,0,0,0,0,0,8.353036510497061,0,0,0,0,{"$f":"T45*T$191","v":0},0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0.50735202708424076,0,0,0,0,0,{"$f":"U46*U$191","v":0},{"$f":"V46*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,5.1642933418456165,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0.27556266902419768,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,1.8669186169102299,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0.11721184446764092,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,9.5571665564092676,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,1.8925037507742057,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},{"$f":"SUM(F211:F225)","v":0},0,0,0,0,0,0,0,0,27.734045317012459,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX Jan to June 2010"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E63*E$191","v":0},{"$f":"F63*F$191","v":0},0,0,0,0,0,0,0,0,0,8.9626318224738266E-2,8.9626318224738266E-2,8.962631822473828E-2,8.962631822473828E-2,5.2595600247355975E-2,5.2595600247355975E-2,5.2595600247355975E-2,0.10519120049471195,0.10519120049471195,0.10519120049471195,0.10519120049471195]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"E64*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.5299288132521496E-3,4.5299288132521496E-3,4.5299288132521496E-3,9.0598576265042991E-3,9.0598576265042991E-3,9.0598576265042991E-3,9.0598576265042991E-3]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0.10155909258484414,0.10155909258484414,0.10155909258484414,0.10155909258484414,4.2482651531305725E-2,4.2482651531305725E-2,4.2482651531305725E-2,8.496530306261145E-2,8.4965303062611436E-2,8.4965303062611436E-2,8.4965303062611422E-2]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,1.875790646260906E-2,1.875790646260906E-2,1.875790646260906E-2,1.875790646260906E-2,2.7851533774133539E-3,2.7851533774133535E-3,2.7851533774133535E-3,5.5703067548267069E-3,5.5703067548267069E-3,5.5703067548267069E-3,5.5703067548267078E-3]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,5.6314583730907759E-2,5.6314583730907766E-2,5.6314583730907766E-2,5.631458373090778E-2,2.2800837249813868E-2,2.2800837249813872E-2,2.2800837249813872E-2,4.5601674499627744E-2,4.5601674499627744E-2,4.5601674499627744E-2,4.5601674499627744E-2]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,1.2735778874164433E-2,1.2735778874164431E-2,1.2735778874164433E-2,1.2735778874164431E-2,9.2039901348587748E-4,9.2039901348587748E-4,9.2039901348587737E-4,1.8407980269717547E-3,1.8407980269717547E-3,1.8407980269717547E-3,1.8407980269717545E-3]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0.4094518341574736,0.4094518341574736,0.4094518341574736,0.4094518341574736,0.18855617189950882,0.18855617189950882,0.18855617189950882,0.37711234379901765,0.37711234379901759,0.37711234379901759,0.37711234379901754]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0.6875165424625147,0.6875165424625147,0.6875165424625147,0.68751654246251481,-0.85756241907585318,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$m"]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E229:E243)","v":0},{"$f":"SUM(F229:F243)","v":0},0,0,0,0,0,0,0,0,0,1.3759620564972519,1.3759620564972519,1.3759620564972519,1.3759620564972521,{"$f":"SUM(T229:T243)","v":-0.54289167694371743},{"$f":"SUM(U229:U243)","v":0.31467074213213575},{"$f":"SUM(V229:V243)","v":0.31467074213213575},{"$f":"SUM(W229:W243)","v":0.6293414842642715},{"$f":"SUM(X229:X243)","v":0.6293414842642715},{"$f":"SUM(Y229:Y243)","v":0.6293414842642715},0.62934148426427139]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX Jan to June 2010"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E193+E211-E229-E247-E265-E283+E301-E319","v":0},0,0,0,0,0,0,0,0,0,8.353036510497061,8.2634101922723229,8.1737838740475848,8.0841575558228467,{"$f":"S193+S211-S229-S247-S265-S283+S301-S319","v":7.9945312375981086},{"$f":"T193+T211-T229-T247-T265-T283+T301-T319","v":7.9419356373507526},7.8893400371033966,7.8367444368560406,7.7315532363613286,7.6263620358666167,7.5211708353719047,7.4159796348771927]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0.50735202708424076,0.50735202708424076,0.50735202708424076,0.50735202708424076,0.50735202708424076,0.50282209827098856,0.49829216945773641,0.49376224064448426,0.48470238301797997,0.47564252539147567,0.46658266776497137,0.45752281013846707]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,5.1642933418456165,5.0627342492607728,4.961175156675929,4.8596160640910853,4.7580569715062415,4.7155743199749356,4.6730916684436297,4.6306090169123237,4.5456437138497119,4.4606784107871,4.3757131077244882,4.2907478046618763]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0.27556266902419768,0.25680476256158863,0.23804685609897958,0.21928894963637052,0.20053104317376147,0.19774588979634811,0.19496073641893474,0.19217558304152138,0.18660527628669468,0.18103496953186798,0.17546466277704129,0.16989435602221459]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,1.8669186169102299,1.8106040331793221,1.7542894494484143,1.6979748657175064,1.6416602819865986,1.6188594447367848,1.5960586074869709,1.5732577702371571,1.5276560957375294,1.4820544212379017,1.4364527467382739,1.3908510722386462]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0.11721184446764092,0.10447606559347648,9.1740286719312059E-2,7.900450784514762E-2,6.6268728970983182E-2,6.53483299574973E-2,6.4427930944011419E-2,6.3507531930525538E-2,6.1666733903553782E-2,5.9825935876582026E-2,5.798513784961027E-2,5.6144339822638514E-2]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,9.5571665564092676,9.1477147222517932,8.7382628880943187,8.3288110539368443,7.9193592197793707,7.7308030478798617,7.5422468759803527,7.3536907040808437,6.9765783602818257,6.5994660164828076,6.2223536726837896,5.8452413288847724]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,1.8925037507742057,1.204987208311691,0.51747066584917634,-0.17004587661333836,-0.85756241907585318,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},{"$f":"SUM(F337:F351)","v":0},0,0,0,0,0,0,0,0,27.734045317012459,26.358083260515208,24.982121204017961,23.606159147520707,22.230197091023452,22.773088767967167,22.45841802583503,22.143747283702897,21.514405799438627,20.88506431517435,20.255722830910081,19.626381346645811]
[]
[null,"check",{"$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$73)^(T$6)-1","v":1.2422836565829209E-2},null,{"$f":"(1+Inputs!V$73)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!W$73)^(W$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!X$73)^(X$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!Y$73)^(Y$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!Z$73)^(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},null,{"$f":"T360*(1+V359)","v":1.0377334074799749},{"$f":"V360*(1+W359)","v":1.0636767426669742},1.0902686612336485,1.1175253777644896,1.1454635122086017]
[]
[null,"Inflation on Asset Base"]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T417*T$359)","v":9.9314754985097634E-2},0,{"$f":"(U417*V$359)","v":0.20101492514474664},{"$f":"(W417*W$359)","v":0.20331128770020815},0.20559683405522725,0.20786958817318466,0.21012748197575545]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.3027513138096776E-3,0,{"$f":"(U418*V$359)","v":1.2726714375487365E-2},1.2809839311723657E-2,1.2889166298287081E-2,1.2964453484608852E-2,1.303544930131028E-2]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.9108564127926325E-2,0,0.11935387822664971,0.12013344184569764,0.12087738747180631,0.12158344697806686,0.12224926109247056]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.49116437572288E-3,0,5.0050613666712982E-3,4.9856755656032051E-3,4.9621923111275376E-3,4.934418846699584E-3,4.9021553388557786E-3]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.039407737973261E-2,0,4.0974256776044826E-2,4.0815553668813662E-2,4.0623306495735916E-2,4.0395937242961276E-2,4.0131809960988057E-2]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.2324558943175537E-4,0,1.6540035395102234E-3,1.6475971877726839E-3,1.6398367662360733E-3,1.6306585753802741E-3,1.6199965770027876E-3]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.8380905293411841E-2,0,0.19567103876665651,0.19077926279749005,0.18552060363063613,0.17987977446619111,0.17384095346625469]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.0653357777176461E-2,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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":0.27616210528795626},{"$f":"SUM(U363:U376)","v":0},0.57639987819576655,0.57448265807730903,0.57210932702905626,0.56925827776709259,0.56590710771263764]
[]
[null,"Nominal  Depreciation"]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T229*T$360","v":5.3248986793310568E-2},{"$f":"U229*V$360","v":5.4580211463143326E-2},{"$f":"V229*V$360","v":5.4580211463143326E-2},0.11188943349944382,0.11468666933692991,0.11755383607035313,0.12049268197211195]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.586203378554022E-3,4.7008584630178719E-3,4.7008584630178719E-3,9.6367598491866376E-3,9.877678845416302E-3,1.0124620816551709E-2,1.0377736336965499E-2]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.3010406568162213E-2,4.408566673236626E-2,4.408566673236626E-2,9.0375616801350839E-2,9.2635007221384583E-2,9.4950882401919193E-2,9.7324654461967142E-2]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.8197528826317273E-3,2.8902467046975199E-3,2.8902467046975199E-3,5.9250057446299156E-3,6.0731308882456632E-3,6.2249591604518033E-3,6.3805831394630986E-3]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.3084088324532376E-2,2.366119053264569E-2,2.366119053264569E-2,4.850544059192366E-2,4.9718076606721749E-2,5.0961028521889787E-2,5.2235054234937024E-2]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.3183298000576302E-4,9.5512880450590695E-4,9.5512880450590685E-4,1.9580140492371089E-3,2.0069644004680367E-3,2.0571385104797371E-3,2.1085669732417303E-3]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.19089857440649483,0.19567103876665717,0.19567103876665717,0.4011256294716472,0.4111537702084383,0.42143261446364921,0.43196842982524031]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.86821577685302964,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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,{"$f":"SUM(T381:T394)","v":-0.54963593151933821},{"$f":"SUM(U381:U394)","v":0.32654434146703376},0.32654434146703376,0.66941590000741913,0.68615129750760451,0.70330507994529456,0.72088770694392679]
[]
[null,"Nominal  Depreciation per tariff variaton"]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E27","v":0},{"$f":"E561","v":0},{"$f":"F561","v":0},0,0,0,0,0,0,0,0,8.353036510497061,8.2634101922723229,8.1737838740475848,8.0841575558228467,7.9945312375981086,8.0405970057898948,7.9860167943267513,{"$f":"V561","v":8.132451508008355},8.2238733622091189,8.3147835269274157,8.4050992790302477]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"E28","v":0},{"$f":"E562","v":0},0,0,0,0,0,0,0,0,0,0.50735202708424076,0.50735202708424076,0.50735202708424076,0.50735202708424076,0.50735202708424076,0.50906857501949643,0.50436771655647861,0.51239357246894812,0.5155666519314851,0.51857813938435593,0.52141797205241303]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,5.1642933418456165,5.0627342492607728,4.961175156675929,4.8596160640910853,4.7580569715062415,4.7741551290660054,4.7300694623336392,4.805337673827923,4.8350954988722696,4.8633378791226916,4.8899704436988394]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0.27556266902419768,0.25680476256158863,0.23804685609897958,0.21928894963637052,0.20053104317376147,0.20020245466685263,0.19731220796215512,0.1994270226241289,0.1984876924451022,0.19737675386798406,0.19608621355423184]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,1.8669186169102299,1.8106040331793221,1.7542894494484143,1.6979748657175064,1.6416602819865986,1.6389702710417988,1.6153090805091532,1.6326221467525524,1.6249322598294424,1.6158374897184566,1.6052723984395281]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0.11721184446764092,0.10447606559347648,9.1740286719312059E-2,7.900450784514762E-2,6.6268728970983182E-2,6.6160141580409171E-2,6.5205012775903265E-2,6.5903887510907588E-2,6.5593470649443167E-2,6.5226343015211199E-2,6.4799863080111736E-2]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,9.5571665564092676,9.1477147222517932,8.7382628880943187,8.3288110539368443,7.9193592197793707,7.8268415506662876,7.6311705118996302,7.6311705118996294,7.4208241452254722,7.1951909786476698,6.953638138650212]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,1.8925037507742057,1.204987208311691,0.51747066584917634,-0.17004587661333836,-0.85756241907585318,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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,{"$f":"SUM(K417:K431)","v":0},0,0,0,0,27.734045317012459,26.358083260515208,24.982121204017961,23.606159147520707,22.230197091023452,{"$f":"SUM(U417:U431)","v":23.055995127830744},{"$f":"SUM(V417:V431)","v":22.72945078636371},{"$f":"SUM(W417:W431)","v":22.979306323092445},{"$f":"SUM(X417:X431)","v":22.88437308116233},22.770331110683784,22.636284308505584]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX Jan to June 2010"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E45","v":0},{"$f":"F45","v":0},{"$f":"G45","v":0},0,0,0,0,0,0,0,8.353036510497061,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"E46","v":0},0,0,0,0,0,0,0,0,0,0.50735202708424076,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,5.1642933418456165,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0.27556266902419768,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,1.8669186169102299,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0.11721184446764092,0,{"$f":"Q52","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,9.5571665564092676,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,1.8925037507742057,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},0,0,0,0,0,0,0,0,0,27.734045317012459,0,0,0,0,{"$f":"SUM(T435:T449)","v":0},0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX Jan to June 2010"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E229,E381+E399-E363)","v":0},0,0,0,0,0,0,0,0,0,0,8.9626318224738266E-2,8.9626318224738266E-2,8.962631822473828E-2,8.962631822473828E-2,-4.6065768191787065E-2,5.4580211463143326E-2,-0.14643471368160332,-9.1421854200764333E-2,-9.091016471829734E-2,-9.031575210283152E-2,-8.9634800003643503E-2]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E230,E382+E400-E364)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.7165479352556556E-3,4.7008584630178719E-3,-8.0258559124694942E-3,-3.1730794625370196E-3,-3.0114874528707793E-3,-2.8398326680571431E-3,-2.6577129643447807E-3]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E232,E384+E402-E366)","v":0},0,0,0,0,0,0,0,0,0,0,0.10155909258484414,0.10155909258484414,0.10155909258484414,0.10155909258484414,-1.6098157559764112E-2,4.408566673236626E-2,-7.5268211494283449E-2,-2.9757825044346806E-2,-2.8242380250421723E-2,-2.6632564576147669E-2,-2.4924606630503415E-2]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E234,E386+E404-E368)","v":0},0,0,0,0,0,0,0,0,0,0,1.875790646260906E-2,1.875790646260906E-2,1.875790646260906E-2,1.875790646260906E-2,3.2858850690884725E-4,2.8902467046975199E-3,-2.1148146619737783E-3,9.393301790267105E-4,1.1109385771181255E-3,1.2905403137522193E-3,1.4784278006073201E-3]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E235,E387+E405-E369)","v":0},0,0,0,0,0,0,0,0,0,0,5.6314583730907759E-2,5.6314583730907766E-2,5.6314583730907766E-2,5.631458373090778E-2,2.6900109447997658E-3,2.366119053264569E-2,-1.7313066243399136E-2,7.6898869231099981E-3,9.0947701109858337E-3,1.0565091278928511E-2,1.2103244273948967E-2]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E236,E388+E406-E370)","v":0},0,0,0,0,0,0,0,0,0,0,1.2735778874164433E-2,1.2735778874164431E-2,1.2735778874164433E-2,1.2735778874164431E-2,1.0858739057400765E-4,9.5512880450590695E-4,-6.9887473500431657E-4,3.1041686146442496E-4,3.6712763423196347E-4,4.2647993509946293E-4,4.8857039623894272E-4]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E237,E389+E407-E371)","v":0},0,0,0,0,0,0,0,0,0,0,0.4094518341574736,0.4094518341574736,0.4094518341574736,0.4094518341574736,9.2517669113082984E-2,0.19567103876665717,6.6613381477509392E-16,0.21034636667415715,0.22563316657780216,0.24155283999745811,0.25812747635898559]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E240,E392+E410-E374)","v":0},0,0,0,0,0,0,0,0,0,0,0.6875165424625147,0.6875165424625147,0.6875165424625147,0.68751654246251481,-0.85756241907585318,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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,{"$f":"SUM(E453:E467)","v":0},0,0,0,0,0,0,0,0,0,0,1.3759620564972519,1.3759620564972519,1.3759620564972519,1.3759620564972521,-0.82579803680729436,{"$f":"SUM(U453:U467)","v":0.32654434146703376},{"$f":"SUM(V453:V467)","v":-0.24985553672873281},{"$f":"SUM(W453:W467)","v":9.4933241930110129E-2},{"$f":"SUM(X453:X467)","v":0.11404197047854825},{"$f":"SUM(Y453:Y467)","v":0.13404680217820197},0.1549805992312891]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX Jan to June 2010"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E417+E435-E453-E471-E489-E507+E525-E543","v":0},0,0,0,0,0,0,0,0,0,8.353036510497061,8.2634101922723229,8.1737838740475848,8.0841575558228467,7.9945312375981086,8.0405970057898948,7.9860167943267513,8.132451508008355,8.2238733622091189,8.3147835269274157,8.4050992790302477,8.4947340790338917]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0.50735202708424076,0.50735202708424076,0.50735202708424076,0.50735202708424076,0.50735202708424076,0.50906857501949643,0.50436771655647861,0.51239357246894812,0.5155666519314851,0.51857813938435593,0.52141797205241303,0.52407568501675783]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,5.1642933418456165,5.0627342492607728,4.961175156675929,4.8596160640910853,4.7580569715062415,4.7741551290660054,4.7300694623336392,4.805337673827923,4.8350954988722696,4.8633378791226916,4.8899704436988394,4.9148950503293429]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0.27556266902419768,0.25680476256158863,0.23804685609897958,0.21928894963637052,0.20053104317376147,0.20020245466685263,0.19731220796215512,0.1994270226241289,0.1984876924451022,0.19737675386798406,0.19608621355423184,0.19460778575362453]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,1.8669186169102299,1.8106040331793221,1.7542894494484143,1.6979748657175064,1.6416602819865986,1.6389702710417988,1.6153090805091532,1.6326221467525524,1.6249322598294424,1.6158374897184566,1.6052723984395281,1.593169154165579]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"E424+E442-E460-E478-E496-E514+E532-E550","v":0},0,0,0,0,0,0,0,0,0,0.11721184446764092,0.10447606559347648,9.1740286719312059E-2,7.900450784514762E-2,6.6268728970983182E-2,6.6160141580409171E-2,6.5205012775903265E-2,6.5903887510907588E-2,6.5593470649443167E-2,6.5226343015211199E-2,6.4799863080111736E-2,6.4311292683872798E-2]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,9.5571665564092676,9.1477147222517932,8.7382628880943187,8.3288110539368443,7.9193592197793707,7.8268415506662876,7.6311705118996302,7.6311705118996294,7.4208241452254722,7.1951909786476698,6.953638138650212,6.6955106622912268]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,1.8925037507742057,1.204987208311691,0.51747066584917634,-0.17004587661333836,-0.85756241907585318,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},{"$f":"SUM(F561:F575)","v":0},0,0,0,0,0,0,0,0,27.734045317012459,26.358083260515208,24.982121204017961,23.606159147520707,22.230197091023452,23.055995127830744,22.72945078636371,22.979306323092445,22.88437308116233,22.770331110683784,22.636284308505584,22.4813037092743]
[]
[null,"check",{"$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E27","v":0},{"$f":"E727","v":0},{"$f":"F727","v":0},0,0,0,0,0,0,0,0,8.353036510497061,8.2634101922723229,8.1737838740475848,8.0841575558228467,7.9945312375981086,8.0405970057898948,7.9860167943267513,{"$f":"V727","v":8.132451508008355},8.2238733622091189,8.3147835269274157,8.4050992790302477]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,0,{"$f":"E728","v":0},0,0,0,0,0,0,0,0,0,0.50735202708424076,0.50735202708424076,0.50735202708424076,0.50735202708424076,0.50735202708424076,0.50906857501949643,0.50436771655647861,0.51239357246894812,0.5155666519314851,0.51857813938435593,0.52141797205241303]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,5.1642933418456165,5.0627342492607728,4.961175156675929,4.8596160640910853,4.7580569715062415,4.7741551290660054,4.7300694623336392,4.805337673827923,4.8350954988722696,4.8633378791226916,4.8899704436988394]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0.27556266902419768,0.25680476256158863,0.23804685609897958,0.21928894963637052,0.20053104317376147,0.20020245466685263,0.19731220796215512,0.1994270226241289,0.1984876924451022,0.19737675386798406,0.19608621355423184]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,1.8669186169102299,1.8106040331793221,1.7542894494484143,1.6979748657175064,1.6416602819865986,1.6389702710417988,1.6153090805091532,1.6326221467525524,1.6249322598294424,1.6158374897184566,1.6052723984395281]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0.11721184446764092,0.10447606559347648,9.1740286719312059E-2,7.900450784514762E-2,6.6268728970983182E-2,6.6160141580409171E-2,6.5205012775903265E-2,6.5903887510907588E-2,6.5593470649443167E-2,6.5226343015211199E-2,6.4799863080111736E-2]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,9.5571665564092676,9.1477147222517932,8.7382628880943187,8.3288110539368443,7.9193592197793707,7.8268415506662876,7.6311705118996302,7.6311705118996294,7.4208241452254722,7.1951909786476698,6.953638138650212]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,1.8925037507742057,1.204987208311691,0.51747066584917634,-0.17004587661333836,-0.85756241907585318,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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,{"$f":"SUM(K583:K597)","v":0},0,0,0,0,27.734045317012459,26.358083260515208,24.982121204017961,23.606159147520707,22.230197091023452,23.055995127830744,22.72945078636371,22.979306323092445,22.88437308116233,22.770331110683784,22.636284308505584]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX Jan to June 2010"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E211,IF(E$580=CCA,E435,E45))","v":0},0,0,0,0,0,0,0,0,0,8.353036510497061,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E212,IF(E$580=CCA,E436,E46))","v":0},0,0,0,0,0,0,0,0,0,0.50735202708424076,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E214,IF(E$580=CCA,E438,E48))","v":0},0,0,0,0,0,0,0,0,0,5.1642933418456165,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E216,IF(E$580=CCA,E440,E50))","v":0},0,0,0,0,0,0,0,0,0,0.27556266902419768,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E217,IF(E$580=CCA,E441,E51))","v":0},0,0,0,0,0,0,0,0,0,1.8669186169102299,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E218,IF(E$580=CCA,E442,E52))","v":0},0,0,0,0,0,0,0,0,0,0.11721184446764092,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E219,IF(E$580=CCA,E443,E53))","v":0},0,0,0,0,0,0,0,0,0,9.5571665564092676,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E222,IF(E$580=CCA,E446,E56))","v":0},0,0,0,0,0,0,0,0,0,1.8925037507742057,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},0,0,0,0,0,0,0,0,27.734045317012459,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX Jan to June 2010"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E229,IF(E$580=CCA,E453,IF(E583>0,(IF(E9>0.5,E583/E9*E$6,E583)),E583)))","v":0},0,0,0,0,0,0,0,0,0,0,8.9626318224738266E-2,8.9626318224738266E-2,8.962631822473828E-2,8.962631822473828E-2,-4.6065768191787065E-2,5.4580211463143326E-2,-0.14643471368160332,-9.1421854200764333E-2,-9.091016471829734E-2,-9.031575210283152E-2,-8.9634800003643503E-2]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E230,IF(E$580=CCA,E454,IF(E584>0,(IF(E10>0.5,E584/E10*E$6,E584)),E584)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.7165479352556556E-3,4.7008584630178719E-3,-8.0258559124694942E-3,-3.1730794625370196E-3,-3.0114874528707793E-3,-2.8398326680571431E-3,-2.6577129643447807E-3]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E232,IF(E$580=CCA,E456,IF(E586>0,(IF(E12>0.5,E586/E12*E$6,E586)),E586)))","v":0},0,0,0,0,0,0,0,0,0,0,0.10155909258484414,0.10155909258484414,0.10155909258484414,0.10155909258484414,-1.6098157559764112E-2,4.408566673236626E-2,-7.5268211494283449E-2,-2.9757825044346806E-2,-2.8242380250421723E-2,-2.6632564576147669E-2,-2.4924606630503415E-2]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E234,IF(E$580=CCA,E458,IF(E588>0,(IF(E14>0.5,E588/E14*E$6,E588)),E588)))","v":0},0,0,0,0,0,0,0,0,0,0,1.875790646260906E-2,1.875790646260906E-2,1.875790646260906E-2,1.875790646260906E-2,3.2858850690884725E-4,2.8902467046975199E-3,-2.1148146619737783E-3,9.393301790267105E-4,1.1109385771181255E-3,1.2905403137522193E-3,1.4784278006073201E-3]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E235,IF(E$580=CCA,E459,IF(E589>0,(IF(E15>0.5,E589/E15*E$6,E589)),E589)))","v":0},0,0,0,0,0,0,0,0,0,0,5.6314583730907759E-2,5.6314583730907766E-2,5.6314583730907766E-2,5.631458373090778E-2,2.6900109447997658E-3,2.366119053264569E-2,-1.7313066243399136E-2,7.6898869231099981E-3,9.0947701109858337E-3,1.0565091278928511E-2,1.2103244273948967E-2]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E236,IF(E$580=CCA,E460,IF(E590>0,(IF(E16>0.5,E590/E16*E$6,E590)),E590)))","v":0},0,0,0,0,0,0,0,0,0,0,1.2735778874164433E-2,1.2735778874164431E-2,1.2735778874164433E-2,1.2735778874164431E-2,1.0858739057400765E-4,9.5512880450590695E-4,-6.9887473500431657E-4,3.1041686146442496E-4,3.6712763423196347E-4,4.2647993509946293E-4,4.8857039623894272E-4]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E237,IF(E$580=CCA,E461,IF(E591>0,(IF(E17>0.5,E591/E17*E$6,E591)),E591)))","v":0},0,0,0,0,0,0,0,0,0,0,0.4094518341574736,0.4094518341574736,0.4094518341574736,0.4094518341574736,9.2517669113082984E-2,0.19567103876665717,6.6613381477509392E-16,0.21034636667415715,0.22563316657780216,0.24155283999745811,0.25812747635898559]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E240,IF(E$580=CCA,E464,IF(E594>0,(IF(E20>0.5,E594/E20*E$6,E594)),E594)))","v":0},0,0,0,0,0,0,0,0,0,0,0.6875165424625147,0.6875165424625147,0.6875165424625147,0.68751654246251481,-0.85756241907585318,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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,{"$f":"SUM(E619:E633)","v":0},0,0,0,0,0,0,0,0,0,0,1.3759620564972519,1.3759620564972519,1.3759620564972519,1.3759620564972521,-0.82579803680729436,{"$f":"SUM(U619:U633)","v":0.32654434146703376},-0.24985553672873281,9.4933241930110129E-2,0.11404197047854825,0.13404680217820197,0.1549805992312891]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX Jan to June 2010"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E583+E601-E619-E637-E655-E673+E691-E709","v":0},0,0,0,0,0,0,0,0,0,8.353036510497061,8.2634101922723229,8.1737838740475848,8.0841575558228467,7.9945312375981086,{"$f":"T583+T601-T619-T637-T655-T673+T691-T709","v":8.0405970057898948},{"$f":"U583+U601-U619-U637-U655-U673+U691-U709","v":7.9860167943267513},8.132451508008355,8.2238733622091189,8.3147835269274157,8.4050992790302477,8.4947340790338917]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0.50735202708424076,0.50735202708424076,0.50735202708424076,0.50735202708424076,0.50735202708424076,0.50906857501949643,0.50436771655647861,0.51239357246894812,0.5155666519314851,0.51857813938435593,0.52141797205241303,0.52407568501675783]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,5.1642933418456165,5.0627342492607728,4.961175156675929,4.8596160640910853,4.7580569715062415,4.7741551290660054,4.7300694623336392,4.805337673827923,4.8350954988722696,4.8633378791226916,4.8899704436988394,4.9148950503293429]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0.27556266902419768,0.25680476256158863,0.23804685609897958,0.21928894963637052,0.20053104317376147,0.20020245466685263,0.19731220796215512,0.1994270226241289,0.1984876924451022,0.19737675386798406,0.19608621355423184,0.19460778575362453]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,1.8669186169102299,1.8106040331793221,1.7542894494484143,1.6979748657175064,1.6416602819865986,1.6389702710417988,1.6153090805091532,1.6326221467525524,1.6249322598294424,1.6158374897184566,1.6052723984395281,1.593169154165579]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0.11721184446764092,0.10447606559347648,9.1740286719312059E-2,7.900450784514762E-2,6.6268728970983182E-2,6.6160141580409171E-2,6.5205012775903265E-2,6.5903887510907588E-2,6.5593470649443167E-2,6.5226343015211199E-2,6.4799863080111736E-2,6.4311292683872798E-2]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,9.5571665564092676,9.1477147222517932,8.7382628880943187,8.3288110539368443,7.9193592197793707,7.8268415506662876,7.6311705118996302,7.6311705118996294,7.4208241452254722,7.1951909786476698,6.953638138650212,6.6955106622912268]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,1.8925037507742057,1.204987208311691,0.51747066584917634,-0.17004587661333836,-0.85756241907585318,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},{"$f":"SUM(F727:F741)","v":0},0,0,0,0,0,0,0,0,27.734045317012459,26.358083260515208,24.982121204017961,23.606159147520707,22.230197091023452,23.055995127830744,22.72945078636371,22.979306323092445,22.88437308116233,22.770331110683784,22.636284308505584,22.4813037092743]
[]
[null,"check",{"$f":"SUM(E744:Z744)","v":0},null,{"$f":"F598-E742","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"sum of closing balance checks",{"$f":"SUM(E746:Z746)","v":0},null,{"$f":"SUM(E188,E354,E578,E744)","v":0},{"$f":"SUM(F188,F354,F578,F744)","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},0,0,0,0,0,0,0,0,0,0,27.734045317012459,26.358083260515208,24.982121204017961,23.606159147520707,22.230197091023452,22.773088767967167,22.45841802583503,22.143747283702897,21.514405799438627,20.88506431517435,20.255722830910081]
[null,{"$f":"B190","v":"Real"},null,null,{"$f":"E208","v":0},0,0,0,0,0,0,0,0,0,0,27.734045317012459,26.358083260515208,24.982121204017961,23.606159147520707,22.230197091023452,22.773088767967167,22.45841802583503,22.143747283702897,21.514405799438627,20.88506431517435,20.255722830910081]
[null,{"$f":"B356","v":"CCA"},null,null,{"$f":"E432","v":0},0,0,0,0,0,0,0,0,0,0,27.734045317012459,26.358083260515208,24.982121204017961,23.606159147520707,22.230197091023452,23.055995127830744,22.72945078636371,22.979306323092445,22.88437308116233,22.770331110683784,22.636284308505584]
[null,{"$f":"B580","v":"Transition method"},null,null,{"$f":"E598","v":0},0,0,0,0,0,0,0,0,0,0,27.734045317012459,26.358083260515208,24.982121204017961,23.606159147520707,22.230197091023452,23.055995127830744,22.72945078636371,22.979306323092445,22.88437308116233,22.770331110683784,22.636284308505584]

{"sheet":"2011","index":26,"n_rows":752,"n_cols":26,"rows_kept":752,"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":"Actual"},{"$f":"Inputs!T3","v":"Forecast"},{"$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$307","v":"High pressure mains - steel"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E505","v":80},{"$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$308","v":"High pressure mains - PE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E506","v":60},59,{"$f":"(R10>=1)*(R10-R$6)","v":58},57,56.5,56,55.5,54.5,53.5,52.5]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E507","v":60},59,58,57,56.5,56,55.5,54.5,53.5,52.5]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E508","v":60},59,58,57,56.5,56,55.5,54.5,53.5,52.5]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E509","v":60},59,58,57,56.5,56,55.5,54.5,53.5,52.5]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E510","v":40},39,38,37,36.5,36,35.5,34.5,33.5,32.5]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E511","v":40},39,38,37,36.5,36,35.5,34.5,33.5,32.5]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E512","v":40},39,38,37,36.5,36,35.5,34.5,33.5,32.5]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E513","v":25},24,23,22,21.5,21,20.5,19.5,18.5,17.5]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E514","v":10},9,8,7,6.5,6,5.5,4.5,3.5,2.5]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E515","v":5},4,3,2,1.5,1,0.5,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E516","v":5},4,3,2,1.5,1,0.5,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E517","v":5},4,{"$f":"(R21>=1)*(R21-R$6)","v":3},2,1.5,1,0.5,0,0,0]
[null,{"$f":"Inputs!$B$320","v":"Land"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E518","v":0},0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Nominal",null,null,"$, 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$307","v":"High pressure mains - steel"},"$m",null,null,{"$f":"E171","v":0},0,0,0,0,0,0,0,0,0,0,3.0050620247488209,2.9660598846370281,2.9270577445252353,2.8880556044134424,2.8693019965925761,2.8505483887717098,{"$f":"V171","v":2.8317947809508435},2.7942875653091104,2.7567803496673773,2.7192731340256442]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,{"$f":"E172","v":0},0,0,0,0,0,0,0,0,0,{"$f":"O172","v":0},0.60221260279975908,0.60221260279975908,0.60221260279975908,0.60221260279975908,0.59693003610853312,0.59164746941730717,0.58636490272608122,0.57579976934362931,0.5652346359611774,0.55466950257872549]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,10.367894566991481,10.151833944629281,9.9357733222670817,9.719712699904882,9.6344520621864174,9.5491914244679528,9.4639307867494882,9.2934095113125608,9.1228882358756334,8.9523669604387059]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0.24441462664652799,0.23708655631220346,0.22975848597787893,0.2224304156435544,{"$f":"T176","v":0.21942459921593879},0.21641878278832319,0.21341296636070758,0.20740133350547638,0.20138970065024517,0.19537806779501396]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0.1918006995967742,0.17989785165169586,0.16799500370661752,0.15609215576153918,0.15398280230530215,0.15187344884906512,0.14976409539282809,0.14554538848035406,0.14132668156788003,0.137107974655406]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,1.1756235052945581,1.1178752315674039,1.0601269578402497,1.0023786841130955,0.98883302621967528,0.97528736832625507,0.96174171043283485,0.93465039464599442,0.90755907885915399,0.88046776307231356]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,20.868296319585657,19.901405923304839,18.934515527024022,17.967625130743205,17.559270014135404,17.150914897527603,16.742559780919802,15.925849547704201,15.109139314488601,14.292429081273001]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0.2217926097033989,0.14890935567382721,7.6026101644255523E-2,3.1428476146838358E-3,2.9183584993492761E-3,2.6938693840147165E-3,2.4693802686801569E-3,2.0204020380110376E-3,1.5714238073419181E-3,1.1224455766727986E-3]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0.51289599905562977,0.51289599905562977,0.51289599905562977,0.51289599905562977,0.38467199929172236,0.25644799952781494,0.12822399976390747,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,4.3246415871632768,3.2956927459358165,2.2667439047083562,1.2377950634808959,0.92834629761067189,0.61889753174044793,0.30944876587022396,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},0,0,0,0,0,0,0,0,0,0,41.514634541585885,39.113870095567485,36.713105649549078,34.312341203530686,{"$f":"SUM(U27:U41)","v":33.338131192165598},{"$f":"SUM(V27:V41)","v":32.363921180800496},{"$f":"SUM(W27:W41)","v":31.389711169435397},29.878963912339334,28.80588942087741,27.732814929415483]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2011"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P450*Inputs!P$77","v":3.0050620247488209}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P451*Inputs!P$77","v":0.60221260279975908}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P452*Inputs!P$77","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P453*Inputs!P$77","v":10.367894566991481}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P454*Inputs!P$77","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P455*Inputs!P$77","v":0.24441462664652799}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P456*Inputs!P$77","v":0.1918006995967742}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P457*Inputs!P$77","v":1.1756235052945581}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P458*Inputs!P$77","v":20.868296319585657}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P459*Inputs!P$77","v":0.2217926097033989}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P460*Inputs!P$77","v":0.51289599905562977}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P461*Inputs!P$77","v":4.3246415871632768}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P462*Inputs!P$77","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P463*Inputs!P$77","v":0}]
[]
[null,"Total Capex","$m",null,{"$f":"SUM(E44:E58)","v":0},0,0,0,0,0,0,0,0,0,0,41.514634541585885,0,0,0,0,{"$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$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q1159","v":3.9002140111792691E-2},{"$f":"Inputs!R1159","v":3.9002140111792691E-2},{"$f":"Inputs!S1159","v":3.9002140111792684E-2},{"$f":"IF(T27>0,(IF(T9>0.5,T27/T9*T$6,T27)),T27)","v":1.8753607820866509E-2},1.8753607820866512E-2,1.8753607820866512E-2,3.7507215641733024E-2,3.7507215641733024E-2,3.7507215641733024E-2,3.7507215641733024E-2]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q1160","v":0},{"$f":"Inputs!R1160","v":0},{"$f":"Inputs!S1160","v":0},5.2825666912259565E-3,5.2825666912259565E-3,5.2825666912259565E-3,1.0565133382451913E-2,1.0565133382451915E-2,1.0565133382451915E-2,1.0565133382451915E-2]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q1161","v":0},{"$f":"Inputs!R1161","v":0},{"$f":"Inputs!S1161","v":0},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q1162","v":0.21606062236219892},{"$f":"Inputs!R1162","v":0.21606062236219892},{"$f":"Inputs!S1162","v":0.21606062236219892},8.5260637718463872E-2,8.5260637718463872E-2,8.5260637718463858E-2,0.17052127543692772,0.17052127543692772,0.17052127543692772,0.17052127543692774]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q1163","v":0},{"$f":"Inputs!R1163","v":0},{"$f":"Inputs!S1163","v":0},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q1164","v":7.3280703343245428E-3},{"$f":"Inputs!R1164","v":7.3280703343245436E-3},{"$f":"Inputs!S1164","v":7.3280703343245428E-3},3.0058164276155997E-3,3.0058164276155997E-3,3.0058164276155997E-3,6.0116328552311995E-3,6.0116328552311995E-3,6.0116328552311986E-3,6.0116328552311986E-3]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q1165","v":1.1902847945078357E-2},{"$f":"Inputs!R1165","v":1.1902847945078357E-2},{"$f":"Inputs!S1165","v":1.1902847945078355E-2},2.1093534562370161E-3,2.1093534562370156E-3,2.1093534562370156E-3,4.2187069124740304E-3,4.2187069124740304E-3,4.2187069124740304E-3,4.2187069124740304E-3]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q1166","v":5.7748273727154235E-2},{"$f":"Inputs!R1166","v":5.7748273727154249E-2},{"$f":"Inputs!S1166","v":5.7748273727154235E-2},1.354565789342021E-2,1.3545657893420208E-2,1.3545657893420208E-2,2.7091315786840417E-2,2.7091315786840417E-2,2.7091315786840417E-2,2.7091315786840417E-2]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q1167","v":0.96689039628081674},{"$f":"Inputs!R1167","v":0.96689039628081674},{"$f":"Inputs!S1167","v":0.96689039628081674},0.40835511660780011,0.40835511660780011,0.40835511660780005,0.8167102332156001,0.8167102332156001,0.8167102332156001,0.8167102332156001]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q1168","v":7.2883254029571687E-2},{"$f":"Inputs!R1168","v":7.2883254029571687E-2},{"$f":"Inputs!S1168","v":7.2883254029571687E-2},2.2448911533455969E-4,2.2448911533455969E-4,2.2448911533455972E-4,4.4897823066911944E-4,4.4897823066911949E-4,4.4897823066911944E-4,4.4897823066911944E-4]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q1169","v":0},{"$f":"Inputs!R1169","v":0},{"$f":"Inputs!S1169","v":0},0.12822399976390744,0.12822399976390744,0.12822399976390747,0.12822399976390747,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q1170","v":1.0289488412274603},{"$f":"Inputs!R1170","v":1.0289488412274603},{"$f":"Inputs!S1170","v":1.0289488412274603},0.30944876587022396,0.30944876587022396,0.30944876587022396,0.30944876587022396,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q1171","v":0},{"$f":"Inputs!R1171","v":0},{"$f":"Inputs!S1171","v":0},{"$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$320","v":"Land"},"$m"]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E63:E77)","v":0},0,0,0,0,0,0,0,0,0,0,0,2.4007644460183974,2.4007644460183974,2.4007644460183974,0.97421001136509522,{"$f":"SUM(U63:U77)","v":0.97421001136509522},{"$f":"SUM(V63:V77)","v":0.97421001136509522},{"$f":"SUM(W63:W77)","v":1.5107472570960589},1.0730744914619275,1.0730744914619275,1.0730744914619275]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2011"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P1458","v":0}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P1459","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P1460","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P1461","v":0}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P1462","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P1463","v":0}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P1464","v":0}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P1465","v":0}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P1466","v":0}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P1467","v":0}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P1468","v":0}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P1469","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P1470","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P1471","v":0}]
[]
[null,"Total redundant assets","$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$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P1497","v":0}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P1498","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P1499","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P1500","v":0}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P1501","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P1502","v":0}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P1503","v":0}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P1504","v":0}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P1505","v":0}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P1506","v":0}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P1507","v":0}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P1508","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P1509","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P1510","v":0}]
[]
[null,"Total asset disposals","$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$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!P1340","v":0}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!P1341","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!P1342","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!P1343","v":0}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!P1344","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!P1345","v":0}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!P1346","v":0}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!P1347","v":0}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!P1348","v":0}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!P1349","v":0}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!P1350","v":0}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!P1351","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!P1352","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,null,null,null,null,{"$f":"Inputs!I340*Inputs!$N$80","v":0},null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!P1353","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,{"$f":"SUM(U117:U131)","v":0},{"$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$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P409","v":0}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P410","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P411","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P412","v":0}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P413","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P414","v":0}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P415","v":0}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P416","v":0}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P417","v":0}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P418","v":0}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P419","v":0}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P420","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P421","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P422","v":0}]
[]
[null,"Total added uner NGR 82,84 86","$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$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P667","v":0}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P668","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P669","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P670","v":0}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P671","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P672","v":0}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P673","v":0}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P674","v":0}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P675","v":0}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P676","v":0}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P677","v":0}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P678","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P679","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P680","v":0}]
[]
[null,"Total depreciation per tariff variation","$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E27+E45-E63-E81-E99-E117-E135-E153","v":0},{"$f":"F27+F45-F63-F81-F99-F117-F135-F153","v":0},0,0,0,0,0,0,0,0,0,3.0050620247488209,2.9660598846370281,2.9270577445252353,2.8880556044134424,2.8693019965925761,2.8505483887717098,2.8317947809508435,2.7942875653091104,2.7567803496673773,2.7192731340256442,2.6817659183839111]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"E28+E46-E64-E82-E100-E118-E136-E154","v":0},0,0,0,0,0,0,0,0,0,0,0.60221260279975908,0.60221260279975908,0.60221260279975908,0.60221260279975908,0.59693003610853312,0.59164746941730717,0.58636490272608122,0.57579976934362931,0.5652346359611774,0.55466950257872549,0.54410436919627359]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,{"$f":"N29+N47-N65-N83-N101-N119-N137-N155+N30+N48-N66-N84-N102-N120-N138-N156+N31+N49-N67-N85-N103-N121-N139-N157","v":0},0,10.367894566991481,10.151833944629281,9.9357733222670817,9.719712699904882,9.6344520621864174,9.5491914244679528,9.4639307867494882,9.2934095113125608,9.1228882358756334,8.9523669604387059,8.7818456850017785]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0.24441462664652799,0.23708655631220346,0.22975848597787893,0.2224304156435544,0.21942459921593879,0.21641878278832319,0.21341296636070758,0.20740133350547638,0.20138970065024517,0.19537806779501396,0.18936643493978275]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0.1918006995967742,0.17989785165169586,0.16799500370661752,0.15609215576153918,0.15398280230530215,0.15187344884906512,0.14976409539282809,0.14554538848035406,0.14132668156788003,0.137107974655406,0.13288926774293197]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,1.1756235052945581,1.1178752315674039,1.0601269578402497,1.0023786841130955,0.98883302621967528,0.97528736832625507,0.96174171043283485,0.93465039464599442,0.90755907885915399,0.88046776307231356,0.85337644728547313]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,20.868296319585657,19.901405923304839,18.934515527024022,17.967625130743205,17.559270014135404,17.150914897527603,16.742559780919802,15.925849547704201,15.109139314488601,14.292429081273001,13.475718848057401]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0.2217926097033989,0.14890935567382721,7.6026101644255523E-2,3.1428476146838358E-3,2.9183584993492761E-3,2.6938693840147165E-3,2.4693802686801569E-3,2.0204020380110376E-3,1.5714238073419181E-3,1.1224455766727986E-3,6.7346734600367913E-4]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0.51289599905562977,0.51289599905562977,0.51289599905562977,0.51289599905562977,0.38467199929172236,0.25644799952781494,0.12822399976390747,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,4.3246415871632768,3.2956927459358165,2.2667439047083562,1.2377950634808959,0.92834629761067189,0.61889753174044793,0.30944876587022396,0,0,0,{"$f":"Z38+Z56-Z74-Z92-Z110-Z128-Z146-Z164","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},{"$f":"SUM(F171:F185)","v":0},0,0,0,0,0,0,0,0,0,41.514634541585885,39.113870095567485,36.713105649549078,34.312341203530686,33.338131192165598,{"$f":"SUM(U171:U185)","v":32.363921180800496},{"$f":"SUM(V171:V185)","v":31.389711169435397},{"$f":"SUM(W171:W185)","v":29.878963912339334},28.80588942087741,27.732814929415483,26.659740437953559]
[]
[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$77","v":1},{"$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E27","v":0},{"$f":"E337","v":0},{"$f":"F337","v":0},0,0,0,0,0,0,0,0,0,3.0050620247488209,2.9660598846370281,2.9270577445252353,2.8880556044134424,2.8693019965925761,2.8505483887717098,{"$f":"V337","v":2.8317947809508435},2.7942875653091104,2.7567803496673773,2.7192731340256442]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"E28","v":0},{"$f":"E338","v":0},0,0,0,0,0,0,0,0,0,0,0.60221260279975908,0.60221260279975908,0.60221260279975908,0.60221260279975908,0.59693003610853312,0.59164746941730717,0.58636490272608122,0.57579976934362931,0.5652346359611774,0.55466950257872549]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,10.367894566991481,10.151833944629281,9.9357733222670817,9.719712699904882,9.6344520621864174,9.5491914244679528,9.4639307867494882,9.2934095113125608,9.1228882358756334,8.9523669604387059]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0.24441462664652799,0.23708655631220346,0.22975848597787893,0.2224304156435544,0.21942459921593879,0.21641878278832319,0.21341296636070758,0.20740133350547638,0.20138970065024517,0.19537806779501396]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0.1918006995967742,0.17989785165169586,0.16799500370661752,0.15609215576153918,0.15398280230530215,0.15187344884906512,0.14976409539282809,0.14554538848035406,0.14132668156788003,0.137107974655406]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,1.1756235052945581,1.1178752315674039,1.0601269578402497,1.0023786841130955,0.98883302621967528,0.97528736832625507,0.96174171043283485,0.93465039464599442,0.90755907885915399,0.88046776307231356]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,20.868296319585657,19.901405923304839,18.934515527024022,17.967625130743205,17.559270014135404,17.150914897527603,16.742559780919802,15.925849547704201,15.109139314488601,14.292429081273001]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0.2217926097033989,0.14890935567382721,7.6026101644255523E-2,3.1428476146838358E-3,2.9183584993492761E-3,2.6938693840147165E-3,2.4693802686801569E-3,2.0204020380110376E-3,1.5714238073419181E-3,1.1224455766727986E-3]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0.51289599905562977,0.51289599905562977,0.51289599905562977,0.51289599905562977,0.38467199929172236,0.25644799952781494,0.12822399976390747,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,4.3246415871632768,3.2956927459358165,2.2667439047083562,1.2377950634808959,0.92834629761067189,0.61889753174044793,0.30944876587022396,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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,{"$f":"SUM(K193:K207)","v":0},0,0,0,0,0,41.514634541585885,39.113870095567485,36.713105649549078,34.312341203530686,{"$f":"SUM(U193:U207)","v":33.338131192165598},{"$f":"SUM(V193:V207)","v":32.363921180800496},{"$f":"SUM(W193:W207)","v":31.389711169435397},{"$f":"SUM(X193:X207)","v":29.878963912339334},28.80588942087741,27.732814929415483]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2011"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E45*E$191","v":0},0,0,0,0,0,0,0,0,0,0,3.0050620247488209,0,0,0,{"$f":"T45*T$191","v":0},0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0.60221260279975908,0,0,0,0,{"$f":"U46*U$191","v":0},{"$f":"V46*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,10.367894566991481,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0.24441462664652799,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0.1918006995967742,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,1.1756235052945581,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,20.868296319585657,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0.2217926097033989,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0.51289599905562977,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,4.3246415871632768,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},{"$f":"SUM(F211:F225)","v":0},0,0,0,0,0,0,0,0,0,41.514634541585885,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2011"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E63*E$191","v":0},{"$f":"F63*F$191","v":0},0,0,0,0,0,0,0,0,0,0,3.9002140111792691E-2,3.9002140111792691E-2,3.9002140111792684E-2,1.8753607820866509E-2,1.8753607820866512E-2,1.8753607820866512E-2,3.7507215641733024E-2,3.7507215641733024E-2,3.7507215641733024E-2,3.7507215641733024E-2]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"E64*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.2825666912259565E-3,5.2825666912259565E-3,5.2825666912259565E-3,1.0565133382451913E-2,1.0565133382451915E-2,1.0565133382451915E-2,1.0565133382451915E-2]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0.21606062236219892,0.21606062236219892,0.21606062236219892,8.5260637718463872E-2,8.5260637718463872E-2,8.5260637718463858E-2,0.17052127543692772,0.17052127543692772,0.17052127543692772,0.17052127543692774]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,7.3280703343245428E-3,7.3280703343245436E-3,7.3280703343245428E-3,3.0058164276155997E-3,3.0058164276155997E-3,3.0058164276155997E-3,6.0116328552311995E-3,6.0116328552311995E-3,6.0116328552311986E-3,6.0116328552311986E-3]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,1.1902847945078357E-2,1.1902847945078357E-2,1.1902847945078355E-2,2.1093534562370161E-3,2.1093534562370156E-3,2.1093534562370156E-3,4.2187069124740304E-3,4.2187069124740304E-3,4.2187069124740304E-3,4.2187069124740304E-3]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,5.7748273727154235E-2,5.7748273727154249E-2,5.7748273727154235E-2,1.354565789342021E-2,1.3545657893420208E-2,1.3545657893420208E-2,2.7091315786840417E-2,2.7091315786840417E-2,2.7091315786840417E-2,2.7091315786840417E-2]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0.96689039628081674,0.96689039628081674,0.96689039628081674,0.40835511660780011,0.40835511660780011,0.40835511660780005,0.8167102332156001,0.8167102332156001,0.8167102332156001,0.8167102332156001]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,7.2883254029571687E-2,7.2883254029571687E-2,7.2883254029571687E-2,2.2448911533455969E-4,2.2448911533455969E-4,2.2448911533455972E-4,4.4897823066911944E-4,4.4897823066911949E-4,4.4897823066911944E-4,4.4897823066911944E-4]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.12822399976390744,{"$f":"U73*U$191","v":0.12822399976390744},0.12822399976390747,0.12822399976390747,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,1.0289488412274603,1.0289488412274603,1.0289488412274603,0.30944876587022396,0.30944876587022396,0.30944876587022396,0.30944876587022396,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$m"]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E229:E243)","v":0},{"$f":"SUM(F229:F243)","v":0},0,0,0,0,0,0,0,0,0,0,2.4007644460183974,2.4007644460183974,2.4007644460183974,{"$f":"SUM(T229:T243)","v":0.97421001136509522},{"$f":"SUM(U229:U243)","v":0.97421001136509522},{"$f":"SUM(V229:V243)","v":0.97421001136509522},{"$f":"SUM(W229:W243)","v":1.5107472570960589},{"$f":"SUM(X229:X243)","v":1.0730744914619275},{"$f":"SUM(Y229:Y243)","v":1.0730744914619275},1.0730744914619275]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2011"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E193+E211-E229-E247-E265-E283+E301-E319","v":0},0,0,0,0,0,0,0,0,0,0,3.0050620247488209,2.9660598846370281,2.9270577445252353,{"$f":"S193+S211-S229-S247-S265-S283+S301-S319","v":2.8880556044134424},{"$f":"T193+T211-T229-T247-T265-T283+T301-T319","v":2.8693019965925761},2.8505483887717098,2.8317947809508435,2.7942875653091104,2.7567803496673773,2.7192731340256442,2.6817659183839111]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0.60221260279975908,0.60221260279975908,0.60221260279975908,0.60221260279975908,0.59693003610853312,0.59164746941730717,0.58636490272608122,0.57579976934362931,0.5652346359611774,0.55466950257872549,0.54410436919627359]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,10.367894566991481,10.151833944629281,9.9357733222670817,9.719712699904882,9.6344520621864174,9.5491914244679528,9.4639307867494882,9.2934095113125608,9.1228882358756334,8.9523669604387059,8.7818456850017785]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0.24441462664652799,0.23708655631220346,0.22975848597787893,0.2224304156435544,0.21942459921593879,0.21641878278832319,0.21341296636070758,0.20740133350547638,0.20138970065024517,0.19537806779501396,0.18936643493978275]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0.1918006995967742,0.17989785165169586,0.16799500370661752,0.15609215576153918,0.15398280230530215,0.15187344884906512,0.14976409539282809,0.14554538848035406,0.14132668156788003,0.137107974655406,0.13288926774293197]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,1.1756235052945581,1.1178752315674039,1.0601269578402497,1.0023786841130955,0.98883302621967528,0.97528736832625507,0.96174171043283485,0.93465039464599442,0.90755907885915399,0.88046776307231356,0.85337644728547313]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,20.868296319585657,19.901405923304839,18.934515527024022,17.967625130743205,17.559270014135404,17.150914897527603,16.742559780919802,15.925849547704201,15.109139314488601,14.292429081273001,13.475718848057401]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0.2217926097033989,0.14890935567382721,7.6026101644255523E-2,3.1428476146838358E-3,2.9183584993492761E-3,2.6938693840147165E-3,2.4693802686801569E-3,2.0204020380110376E-3,1.5714238073419181E-3,1.1224455766727986E-3,6.7346734600367913E-4]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0.51289599905562977,0.51289599905562977,0.51289599905562977,0.51289599905562977,0.38467199929172236,0.25644799952781494,0.12822399976390747,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,4.3246415871632768,3.2956927459358165,2.2667439047083562,1.2377950634808959,0.92834629761067189,0.61889753174044793,0.30944876587022396,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},{"$f":"SUM(F337:F351)","v":0},0,0,0,0,0,0,0,0,0,41.514634541585885,39.113870095567485,36.713105649549078,34.312341203530686,33.338131192165598,32.363921180800496,31.389711169435397,29.878963912339334,28.80588942087741,27.732814929415483,26.659740437953559]
[]
[null,"check",{"$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$73)^(T$6)-1","v":1.2422836565829209E-2},null,{"$f":"(1+Inputs!V$73)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!W$73)^(W$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!X$73)^(X$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!Y$73)^(Y$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!Z$73)^(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},null,{"$f":"T360*(1+V359)","v":1.0377334074799749},{"$f":"V360*(1+W359)","v":1.0636767426669742},1.0902686612336485,1.1175253777644896,1.1454635122086017]
[]
[null,"Inflation on Asset Base"]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T417*T$359)","v":3.5877842766655288E-2},0,{"$f":"(U417*V$359)","v":7.2623671658856068E-2},{"$f":"(W417*W$359)","v":7.3466201183002927E-2},7.4305467388570343E-2,7.5140780528676746E-2,7.597141840867061E-2]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.4811887424640292E-3,0,{"$f":"(U418*V$359)","v":1.5108640009708544E-2},1.5212261213314952E-2,1.5311620577095612E-2,1.5406440245806983E-2,1.5496431135093237E-2]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.12074640233773291,0,0.24385348213890604,0.24552592858720385,0.24712958893157971,0.24865997858780739,0.25011243173376418]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.763216700809337E-3,0,5.5537618787630041E-3,5.5366441195476386E-3,5.5151993711972771E-3,5.4892219828546812E-3,5.458498725487957E-3]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9391073402335573E-3,0,3.8973926373072191E-3,3.8853801257538747E-3,3.8703311182245459E-3,3.8521012977401543E-3,3.8305410292826534E-3]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2452386569807929E-2,0,2.5027928432382329E-2,2.4950787557077039E-2,2.4854147182736246E-2,2.4737080547455239E-2,2.4598626738420972E-2]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.22320887047530852,0,0.4444351488934053,0.43435784028477575,0.4234988942776563,0.41182552732000288,0.39930380520554332]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.9043082268523467E-5,0,7.3865319750679505E-5,6.4063960014531656E-5,5.3726366466732218E-5,4.2831853266533734E-5,3.135903542728362E-5]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.3716231715357811E-3,0,9.7362679167593176E-3,3.3265582048927649E-3,-3.4694469519536019E-18,-3.5561831257524419E-18,-3.6450877038962525E-18]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5376925775613361E-2,0,2.3496974798559465E-2,8.0281330561744815E-3,-1.3877787807814407E-18,-1.4224732503009767E-18,-1.458035081558501E-18]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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":0.42625660696242923},{"$f":"SUM(U363:U376)","v":0},0.84380713368439797,0.81435379829175791,0.79453897521352679,0.78515396236361046,0.77480311201169028]
[]
[null,"Nominal  Depreciation"]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T229*T$360","v":1.8986580825844791E-2},{"$f":"U229*V$360","v":1.9461245346490911E-2},{"$f":"V229*V$360","v":1.9461245346490911E-2},3.989555296030637E-2,4.0892941784314026E-2,4.1915265328921869E-2,4.2963146962144913E-2]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.3481911538791494E-3,5.4818959327261286E-3,5.4818959327261286E-3,1.1237886662088562E-2,1.1518833828640778E-2,1.1806804674356795E-2,1.2101974791215714E-2]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.6319816686338716E-2,8.8477812103497186E-2,8.8477812103497172E-2,0.18137951481216918,0.18591400268247341,0.19056185274953522,0.19532589906827361]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.0431571938427529E-3,3.1192361236888218E-3,3.1192361236888218E-3,6.3944340535620836E-3,6.5542949049011362E-3,6.7181522775236618E-3,6.886106084461753E-3]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.1355576094834153E-3,2.1889465497205002E-3,2.1889465497205002E-3,4.4873404269270244E-3,4.5995239376002001E-3,4.7145120360402044E-3,4.8323748369412086E-3]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3713933387606804E-2,1.4056781722296971E-2,1.4056781722296971E-2,2.8816402530708791E-2,2.9536812593976509E-2,3.0275232908825916E-2,3.1032113731546559E-2]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.41342804548223894,0.42376374661929489,0.42376374661929483,0.86871568056955439,0.89043357258379319,0.91269441189838785,0.93551177219584747]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.2727790692516852E-4,2.329598545982977E-4,2.3295985459829773E-4,4.7756770192651033E-4,4.8950689447467316E-4,5.0174456683653988E-4,5.1428818100745328E-4]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1298169055567914,0.13306232819571118,0.1330623281957112,0.13638888640060398,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3132929973141273,0.32112532224698048,0.32112532224698048,0.32915345530315498,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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,{"$f":"SUM(T381:T394)","v":0.98631246311707832},{"$f":"SUM(U381:U394)","v":1.0109702746950053},1.0109702746950053,1.6069467214210018,1.1699394892101738,1.1991879764404281,1.2291676758514387]
[]
[null,"Nominal  Depreciation per tariff variaton"]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E27","v":0},{"$f":"E561","v":0},{"$f":"F561","v":0},0,0,0,0,0,0,0,0,0,3.0050620247488209,2.9660598846370281,2.9270577445252353,2.8880556044134424,2.904946866354253,2.8854856210077622,{"$f":"V561","v":2.9386480473201275},2.972218695542824,3.0056312211470804,3.0388567363468351]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"E28","v":0},{"$f":"E562","v":0},0,0,0,0,0,0,0,0,0,0,0.60221260279975908,0.60221260279975908,0.60221260279975908,0.60221260279975908,0.60434560038834395,0.59886370445561787,0.60849044853260026,0.61246482308382666,0.61625760983228151,0.61985724540373166]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,10.367894566991481,10.151833944629281,9.9357733222670817,9.719712699904882,9.7541392855562759,9.6656614734527793,9.8210371434881889,9.8851835572632236,9.9463991435123305,10.004497269350603]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0.24441462664652799,0.23708655631220346,0.22975848597787893,0.2224304156435544,0.22215047515052097,0.21903123902683214,0.22146576478190633,0.22060797484789188,0.21956887931418803,0.21833994901951906]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0.1918006995967742,0.17989785165169586,0.16799500370661752,0.15609215576153918,0.15589570549228932,0.15370675894256883,0.15541520503015555,0.15481324472898239,0.15408405190960672,0.15322164117130668]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,1.1756235052945581,1.1178752315674039,1.0601269578402497,1.0023786841130955,1.0011171372952967,0.98706035557299976,0.99803150228308513,0.99416588730945332,0.98948322189821303,0.98394506953684235]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,20.868296319585657,19.901405923304839,18.934515527024022,17.967625130743205,17.777405955736274,17.35364220911698,17.374313611391091,16.939955771106312,16.473021092800174,15.972152208221789]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0.2217926097033989,0.14890935567382721,7.6026101644255523E-2,3.1428476146838358E-3,2.9546127900271909E-3,2.7216529354288934E-3,2.5625584005812751E-3,2.1490546586692963E-3,1.7132741306613553E-3,1.2543614170913491E-3]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0.51289599905562977,0.51289599905562977,0.51289599905562977,0.51289599905562977,0.38945071667037412,0.25638838847466294,0.13306232819571107,-1.3877787807814457E-16,-1.4224732503009818E-16,-1.4580350815585063E-16]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,4.3246415871632768,3.2956927459358165,2.2667439047083562,1.2377950634808959,0.93987899194238189,0.61875366969540146,0.32112532224698043,-5.5511151231257827E-17,-5.6898930012039268E-17,-5.832140326234025E-17]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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,{"$f":"SUM(K417:K431)","v":0},0,0,0,0,0,41.514634541585885,39.113870095567485,36.713105649549078,34.312341203530686,{"$f":"SUM(U417:U431)","v":33.752285347376031},{"$f":"SUM(V417:V431)","v":32.741315072681033},{"$f":"SUM(W417:W431)","v":32.574151931670428},{"$f":"SUM(X417:X431)","v":31.781559008541183},31.406158494544538,30.992124480467719]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2011"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E45","v":0},{"$f":"F45","v":0},{"$f":"G45","v":0},0,0,0,0,0,0,0,0,3.0050620247488209,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"E46","v":0},0,0,0,0,0,0,0,0,0,0,0.60221260279975908,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,10.367894566991481,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0.24441462664652799,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0.1918006995967742,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,1.1756235052945581,{"$f":"Q52","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,20.868296319585657,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0.2217926097033989,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0.51289599905562977,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,4.3246415871632768,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},0,0,0,0,0,0,0,0,0,0,41.514634541585885,0,0,0,{"$f":"SUM(T435:T449)","v":0},0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2011"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E229,E381+E399-E363)","v":0},0,0,0,0,0,0,0,0,0,0,0,3.9002140111792691E-2,3.9002140111792691E-2,3.9002140111792684E-2,-1.6891261940810497E-2,1.9461245346490911E-2,-5.316242631236516E-2,-3.3570648222696557E-2,-3.3412525604256317E-2,-3.3225515199754876E-2,-3.3008271446525697E-2]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E230,E382+E400-E364)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2.1329975885848798E-3,5.4818959327261286E-3,-9.6267440769824165E-3,-3.9743745512263902E-3,-3.7927867484548339E-3,-3.5996355714501879E-3,-3.3944563438775225E-3]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E232,E384+E402-E366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0.21606062236219892,0.21606062236219892,0.21606062236219892,-3.4426585651394198E-2,8.8477812103497186E-2,-0.15537567003540886,-6.4146413775034661E-2,-6.1215586249106307E-2,-5.8098125838272174E-2,-5.4786532665490578E-2]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E234,E386+E404-E368)","v":0},0,0,0,0,0,0,0,0,0,0,0,7.3280703343245428E-3,7.3280703343245436E-3,7.3280703343245428E-3,2.7994049303341597E-4,3.1192361236888218E-3,-2.4345257550741823E-3,8.5778993401444507E-4,1.0390955337038592E-3,1.2289302946689807E-3,1.427607358973796E-3]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E235,E387+E405-E369)","v":0},0,0,0,0,0,0,0,0,0,0,0,1.1902847945078357E-2,1.1902847945078357E-2,1.1902847945078355E-2,1.9645026924985801E-4,2.1889465497205002E-3,-1.7084460875867189E-3,6.019603011731497E-4,7.2919281937565417E-4,8.6241073830005009E-4,1.0018338076585552E-3]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E236,E388+E406-E370)","v":0},0,0,0,0,0,0,0,0,0,0,0,5.7748273727154235E-2,5.7748273727154249E-2,5.7748273727154235E-2,1.2615468177988743E-3,1.4056781722296971E-2,-1.0971146710085358E-2,3.8656149736317515E-3,4.6826654112402631E-3,5.5381523613706775E-3,6.4334869931255874E-3]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E237,E389+E407-E371)","v":0},0,0,0,0,0,0,0,0,0,0,0,0.96689039628081674,0.96689039628081674,0.96689039628081674,0.19021917500693042,0.42376374661929489,-2.0671402274110462E-2,0.43435784028477864,0.46693467830613689,0.50086888457838497,0.53620796699030415]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E238,E390+E408-E372)","v":0},0,0,0,0,0,0,0,0,0,0,0,7.2883254029571687E-2,7.2883254029571687E-2,7.2883254029571687E-2,1.8823482465664507E-4,2.329598545982977E-4,1.5909453484761821E-4,4.1350374191197864E-4,4.3578052800794095E-4,4.5891271357000616E-4,4.8292914558016966E-4]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E239,E391+E409-E373)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.12344528238525562,0.13306232819571118,0.12332606027895189,0.1330623281957112,3.4694469519536019E-18,3.5561831257524419E-18,3.6450877038962525E-18]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E240,E392+E410-E374)","v":0},0,0,0,0,0,0,0,0,0,0,0,1.0289488412274603,1.0289488412274603,1.0289488412274603,0.29791607153851396,0.32112532224698048,0.29762834744842104,0.32112532224698048,1.3877787807814407E-18,1.4224732503009767E-18,1.458035081558501E-18]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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,{"$f":"SUM(E453:E467)","v":0},0,0,0,0,0,0,0,0,0,0,0,2.4007644460183974,2.4007644460183974,2.4007644460183974,0.56005585615464926,{"$f":"SUM(U453:U467)","v":1.0109702746950053},{"$f":"SUM(V453:V467)","v":0.16716314101060736},{"$f":"SUM(W453:W467)","v":0.79259292312924412},{"$f":"SUM(X453:X467)","v":0.3754005139966472},{"$f":"SUM(Y453:Y467)","v":0.41403401407681745},0.45436456383974849]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2011"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E417+E435-E453-E471-E489-E507+E525-E543","v":0},0,0,0,0,0,0,0,0,0,0,3.0050620247488209,2.9660598846370281,2.9270577445252353,2.8880556044134424,2.904946866354253,2.8854856210077622,2.9386480473201275,2.972218695542824,3.0056312211470804,3.0388567363468351,3.0718650077933609]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0.60221260279975908,0.60221260279975908,0.60221260279975908,0.60221260279975908,0.60434560038834395,0.59886370445561787,0.60849044853260026,0.61246482308382666,0.61625760983228151,0.61985724540373166,0.62325170174760913]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,10.367894566991481,10.151833944629281,9.9357733222670817,9.719712699904882,9.7541392855562759,9.6656614734527793,9.8210371434881889,9.8851835572632236,9.9463991435123305,10.004497269350603,10.059283802016093]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0.24441462664652799,0.23708655631220346,0.22975848597787893,0.2224304156435544,0.22215047515052097,0.21903123902683214,0.22146576478190633,0.22060797484789188,0.21956887931418803,0.21833994901951906,0.21691234166054527]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0.1918006995967742,0.17989785165169586,0.16799500370661752,0.15609215576153918,0.15589570549228932,0.15370675894256883,0.15541520503015555,0.15481324472898239,0.15408405190960672,0.15322164117130668,0.15221980736364812]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"E424+E442-E460-E478-E496-E514+E532-E550","v":0},0,0,0,0,0,0,0,0,0,0,1.1756235052945581,1.1178752315674039,1.0601269578402497,1.0023786841130955,1.0011171372952967,0.98706035557299976,0.99803150228308513,0.99416588730945332,0.98948322189821303,0.98394506953684235,0.97751158254371673]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,20.868296319585657,19.901405923304839,18.934515527024022,17.967625130743205,17.777405955736274,17.35364220911698,17.374313611391091,16.939955771106312,16.473021092800174,15.972152208221789,15.435944241231486]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0.2217926097033989,0.14890935567382721,7.6026101644255523E-2,3.1428476146838358E-3,2.9546127900271909E-3,2.7216529354288934E-3,2.5625584005812751E-3,2.1490546586692963E-3,1.7132741306613553E-3,1.2543614170913491E-3,7.7143227151117949E-4]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0.51289599905562977,0.51289599905562977,0.51289599905562977,0.51289599905562977,0.38945071667037412,0.25638838847466294,0.13306232819571107,-1.3877787807814457E-16,-1.4224732503009818E-16,-1.4580350815585063E-16,-1.4944859585974689E-16]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,4.3246415871632768,3.2956927459358165,2.2667439047083562,1.2377950634808959,0.93987899194238189,0.61875366969540146,0.32112532224698043,-5.5511151231257827E-17,-5.6898930012039268E-17,-5.832140326234025E-17,-5.9779438343898754E-17]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},{"$f":"SUM(F561:F575)","v":0},0,0,0,0,0,0,0,0,0,41.514634541585885,39.113870095567485,36.713105649549078,34.312341203530686,33.752285347376031,32.741315072681033,32.574151931670428,31.781559008541183,31.406158494544538,30.992124480467719,30.537759916627969]
[]
[null,"check",{"$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E27","v":0},{"$f":"E727","v":0},{"$f":"F727","v":0},0,0,0,0,0,0,0,0,0,3.0050620247488209,2.9660598846370281,2.9270577445252353,2.8880556044134424,2.904946866354253,2.8854856210077622,{"$f":"V727","v":2.9386480473201275},2.972218695542824,3.0056312211470804,3.0388567363468351]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,0,{"$f":"E728","v":0},0,0,0,0,0,0,0,0,0,0,0.60221260279975908,0.60221260279975908,0.60221260279975908,0.60221260279975908,0.60434560038834395,0.59886370445561787,0.60849044853260026,0.61246482308382666,0.61625760983228151,0.61985724540373166]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,10.367894566991481,10.151833944629281,9.9357733222670817,9.719712699904882,9.7541392855562759,9.6656614734527793,9.8210371434881889,9.8851835572632236,9.9463991435123305,10.004497269350603]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0.24441462664652799,0.23708655631220346,0.22975848597787893,0.2224304156435544,0.22215047515052097,0.21903123902683214,0.22146576478190633,0.22060797484789188,0.21956887931418803,0.21833994901951906]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0.1918006995967742,0.17989785165169586,0.16799500370661752,0.15609215576153918,0.15589570549228932,0.15370675894256883,0.15541520503015555,0.15481324472898239,0.15408405190960672,0.15322164117130668]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,1.1756235052945581,1.1178752315674039,1.0601269578402497,1.0023786841130955,1.0011171372952967,0.98706035557299976,0.99803150228308513,0.99416588730945332,0.98948322189821303,0.98394506953684235]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,20.868296319585657,19.901405923304839,18.934515527024022,17.967625130743205,17.777405955736274,17.35364220911698,17.374313611391091,16.939955771106312,16.473021092800174,15.972152208221789]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0.2217926097033989,0.14890935567382721,7.6026101644255523E-2,3.1428476146838358E-3,2.9546127900271909E-3,2.7216529354288934E-3,2.5625584005812751E-3,2.1490546586692963E-3,1.7132741306613553E-3,1.2543614170913491E-3]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0.51289599905562977,0.51289599905562977,0.51289599905562977,0.51289599905562977,0.38945071667037412,0.25638838847466294,0.13306232819571107,-1.3877787807814457E-16,-1.4224732503009818E-16,-1.4580350815585063E-16]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,4.3246415871632768,3.2956927459358165,2.2667439047083562,1.2377950634808959,0.93987899194238189,0.61875366969540146,0.32112532224698043,-5.5511151231257827E-17,-5.6898930012039268E-17,-5.832140326234025E-17]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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,{"$f":"SUM(K583:K597)","v":0},0,0,0,0,0,41.514634541585885,39.113870095567485,36.713105649549078,34.312341203530686,33.752285347376031,32.741315072681033,32.574151931670428,31.781559008541183,31.406158494544538,30.992124480467719]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2011"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E211,IF(E$580=CCA,E435,E45))","v":0},0,0,0,0,0,0,0,0,0,0,3.0050620247488209,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E212,IF(E$580=CCA,E436,E46))","v":0},0,0,0,0,0,0,0,0,0,0,0.60221260279975908,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E214,IF(E$580=CCA,E438,E48))","v":0},0,0,0,0,0,0,0,0,0,0,10.367894566991481,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E216,IF(E$580=CCA,E440,E50))","v":0},0,0,0,0,0,0,0,0,0,0,0.24441462664652799,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E217,IF(E$580=CCA,E441,E51))","v":0},0,0,0,0,0,0,0,0,0,0,0.1918006995967742,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E218,IF(E$580=CCA,E442,E52))","v":0},0,0,0,0,0,0,0,0,0,0,1.1756235052945581,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E219,IF(E$580=CCA,E443,E53))","v":0},0,0,0,0,0,0,0,0,0,0,20.868296319585657,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E220,IF(E$580=CCA,E444,E54))","v":0},0,0,0,0,0,0,0,0,0,0,0.2217926097033989,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E221,IF(E$580=CCA,E445,E55))","v":0},0,0,0,0,0,0,0,0,0,0,0.51289599905562977,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E222,IF(E$580=CCA,E446,E56))","v":0},0,0,0,0,0,0,0,0,0,0,4.3246415871632768,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},0,0,0,0,0,0,0,0,0,41.514634541585885,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2011"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E229,IF(E$580=CCA,E453,IF(E583>0,(IF(E9>0.5,E583/E9*E$6,E583)),E583)))","v":0},0,0,0,0,0,0,0,0,0,0,0,3.9002140111792691E-2,3.9002140111792691E-2,3.9002140111792684E-2,-1.6891261940810497E-2,1.9461245346490911E-2,-5.316242631236516E-2,-3.3570648222696557E-2,-3.3412525604256317E-2,-3.3225515199754876E-2,-3.3008271446525697E-2]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E230,IF(E$580=CCA,E454,IF(E584>0,(IF(E10>0.5,E584/E10*E$6,E584)),E584)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2.1329975885848798E-3,5.4818959327261286E-3,-9.6267440769824165E-3,-3.9743745512263902E-3,-3.7927867484548339E-3,-3.5996355714501879E-3,-3.3944563438775225E-3]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E232,IF(E$580=CCA,E456,IF(E586>0,(IF(E12>0.5,E586/E12*E$6,E586)),E586)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0.21606062236219892,0.21606062236219892,0.21606062236219892,-3.4426585651394198E-2,8.8477812103497186E-2,-0.15537567003540886,-6.4146413775034661E-2,-6.1215586249106307E-2,-5.8098125838272174E-2,-5.4786532665490578E-2]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E234,IF(E$580=CCA,E458,IF(E588>0,(IF(E14>0.5,E588/E14*E$6,E588)),E588)))","v":0},0,0,0,0,0,0,0,0,0,0,0,7.3280703343245428E-3,7.3280703343245436E-3,7.3280703343245428E-3,2.7994049303341597E-4,3.1192361236888218E-3,-2.4345257550741823E-3,8.5778993401444507E-4,1.0390955337038592E-3,1.2289302946689807E-3,1.427607358973796E-3]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E235,IF(E$580=CCA,E459,IF(E589>0,(IF(E15>0.5,E589/E15*E$6,E589)),E589)))","v":0},0,0,0,0,0,0,0,0,0,0,0,1.1902847945078357E-2,1.1902847945078357E-2,1.1902847945078355E-2,1.9645026924985801E-4,2.1889465497205002E-3,-1.7084460875867189E-3,6.019603011731497E-4,7.2919281937565417E-4,8.6241073830005009E-4,1.0018338076585552E-3]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E236,IF(E$580=CCA,E460,IF(E590>0,(IF(E16>0.5,E590/E16*E$6,E590)),E590)))","v":0},0,0,0,0,0,0,0,0,0,0,0,5.7748273727154235E-2,5.7748273727154249E-2,5.7748273727154235E-2,1.2615468177988743E-3,1.4056781722296971E-2,-1.0971146710085358E-2,3.8656149736317515E-3,4.6826654112402631E-3,5.5381523613706775E-3,6.4334869931255874E-3]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E237,IF(E$580=CCA,E461,IF(E591>0,(IF(E17>0.5,E591/E17*E$6,E591)),E591)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0.96689039628081674,0.96689039628081674,0.96689039628081674,0.19021917500693042,0.42376374661929489,-2.0671402274110462E-2,0.43435784028477864,0.46693467830613689,0.50086888457838497,0.53620796699030415]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E238,IF(E$580=CCA,E462,IF(E592>0,(IF(E18>0.5,E592/E18*E$6,E592)),E592)))","v":0},0,0,0,0,0,0,0,0,0,0,0,7.2883254029571687E-2,7.2883254029571687E-2,7.2883254029571687E-2,1.8823482465664507E-4,2.329598545982977E-4,1.5909453484761821E-4,4.1350374191197864E-4,4.3578052800794095E-4,4.5891271357000616E-4,4.8292914558016966E-4]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E239,IF(E$580=CCA,E463,IF(E593>0,(IF(E19>0.5,E593/E19*E$6,E593)),E593)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.12344528238525562,0.13306232819571118,0.12332606027895189,0.1330623281957112,3.4694469519536019E-18,3.5561831257524419E-18,3.6450877038962525E-18]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E240,IF(E$580=CCA,E464,IF(E594>0,(IF(E20>0.5,E594/E20*E$6,E594)),E594)))","v":0},0,0,0,0,0,0,0,0,0,0,0,1.0289488412274603,1.0289488412274603,1.0289488412274603,0.29791607153851396,0.32112532224698048,0.29762834744842104,0.32112532224698048,1.3877787807814407E-18,1.4224732503009767E-18,1.458035081558501E-18]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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,{"$f":"SUM(E619:E633)","v":0},0,0,0,0,0,0,0,0,0,0,0,2.4007644460183974,2.4007644460183974,2.4007644460183974,0.56005585615464926,{"$f":"SUM(U619:U633)","v":1.0109702746950053},0.16716314101060736,0.79259292312924412,0.3754005139966472,0.41403401407681745,0.45436456383974849]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2011"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E583+E601-E619-E637-E655-E673+E691-E709","v":0},0,0,0,0,0,0,0,0,0,0,3.0050620247488209,2.9660598846370281,2.9270577445252353,2.8880556044134424,{"$f":"T583+T601-T619-T637-T655-T673+T691-T709","v":2.904946866354253},{"$f":"U583+U601-U619-U637-U655-U673+U691-U709","v":2.8854856210077622},2.9386480473201275,2.972218695542824,3.0056312211470804,3.0388567363468351,3.0718650077933609]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0.60221260279975908,0.60221260279975908,0.60221260279975908,0.60221260279975908,0.60434560038834395,0.59886370445561787,0.60849044853260026,0.61246482308382666,0.61625760983228151,0.61985724540373166,0.62325170174760913]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,10.367894566991481,10.151833944629281,9.9357733222670817,9.719712699904882,9.7541392855562759,9.6656614734527793,9.8210371434881889,9.8851835572632236,9.9463991435123305,10.004497269350603,10.059283802016093]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0.24441462664652799,0.23708655631220346,0.22975848597787893,0.2224304156435544,0.22215047515052097,0.21903123902683214,0.22146576478190633,0.22060797484789188,0.21956887931418803,0.21833994901951906,0.21691234166054527]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0.1918006995967742,0.17989785165169586,0.16799500370661752,0.15609215576153918,0.15589570549228932,0.15370675894256883,0.15541520503015555,0.15481324472898239,0.15408405190960672,0.15322164117130668,0.15221980736364812]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,1.1756235052945581,1.1178752315674039,1.0601269578402497,1.0023786841130955,1.0011171372952967,0.98706035557299976,0.99803150228308513,0.99416588730945332,0.98948322189821303,0.98394506953684235,0.97751158254371673]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,20.868296319585657,19.901405923304839,18.934515527024022,17.967625130743205,17.777405955736274,17.35364220911698,17.374313611391091,16.939955771106312,16.473021092800174,15.972152208221789,15.435944241231486]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0.2217926097033989,0.14890935567382721,7.6026101644255523E-2,3.1428476146838358E-3,2.9546127900271909E-3,2.7216529354288934E-3,2.5625584005812751E-3,2.1490546586692963E-3,1.7132741306613553E-3,1.2543614170913491E-3,7.7143227151117949E-4]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0.51289599905562977,0.51289599905562977,0.51289599905562977,0.51289599905562977,0.38945071667037412,0.25638838847466294,0.13306232819571107,-1.3877787807814457E-16,-1.4224732503009818E-16,-1.4580350815585063E-16,-1.4944859585974689E-16]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,4.3246415871632768,3.2956927459358165,2.2667439047083562,1.2377950634808959,0.93987899194238189,0.61875366969540146,0.32112532224698043,-5.5511151231257827E-17,-5.6898930012039268E-17,-5.832140326234025E-17,-5.9779438343898754E-17]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},{"$f":"SUM(F727:F741)","v":0},0,0,0,0,0,0,0,0,0,41.514634541585885,39.113870095567485,36.713105649549078,34.312341203530686,33.752285347376031,32.741315072681033,32.574151931670428,31.781559008541183,31.406158494544538,30.992124480467719,30.537759916627969]
[]
[null,"check",{"$f":"SUM(E744:Z744)","v":0},null,{"$f":"F598-E742","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"sum of closing balance checks",{"$f":"SUM(E746:Z746)","v":0},null,{"$f":"SUM(E188,E354,E578,E744)","v":0},{"$f":"SUM(F188,F354,F578,F744)","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},0,0,0,0,0,0,0,0,0,0,0,41.514634541585885,39.113870095567485,36.713105649549078,34.312341203530686,33.338131192165598,32.363921180800496,31.389711169435397,29.878963912339334,28.80588942087741,27.732814929415483]
[null,{"$f":"B190","v":"Real"},null,null,{"$f":"E208","v":0},0,0,0,0,0,0,0,0,0,0,0,41.514634541585885,39.113870095567485,36.713105649549078,34.312341203530686,33.338131192165598,32.363921180800496,31.389711169435397,29.878963912339334,28.80588942087741,27.732814929415483]
[null,{"$f":"B356","v":"CCA"},null,null,{"$f":"E432","v":0},0,0,0,0,0,0,0,0,0,0,0,41.514634541585885,39.113870095567485,36.713105649549078,34.312341203530686,33.752285347376031,32.741315072681033,32.574151931670428,31.781559008541183,31.406158494544538,30.992124480467719]
[null,{"$f":"B580","v":"Transition method"},null,null,{"$f":"E598","v":0},0,0,0,0,0,0,0,0,0,0,0,41.514634541585885,39.113870095567485,36.713105649549078,34.312341203530686,33.752285347376031,32.741315072681033,32.574151931670428,31.781559008541183,31.406158494544538,30.992124480467719]

{"sheet":"2012","index":27,"n_rows":752,"n_cols":26,"rows_kept":752,"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":"Actual"},{"$f":"Inputs!T3","v":"Forecast"},{"$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$307","v":"High pressure mains - steel"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E505","v":80},{"$f":"(R9>=1)*(R9-R$6)","v":79},78,77.5,77,76.5,75.5,74.5,73.5]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E506","v":60},59,58,57.5,57,56.5,55.5,54.5,53.5]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E507","v":60},59,58,57.5,57,56.5,55.5,54.5,53.5]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E508","v":60},59,58,57.5,57,56.5,55.5,54.5,53.5]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E509","v":60},59,58,57.5,57,56.5,55.5,54.5,53.5]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E510","v":40},39,38,37.5,37,36.5,35.5,34.5,33.5]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E511","v":40},39,38,37.5,37,36.5,35.5,34.5,33.5]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E512","v":40},39,38,37.5,37,36.5,35.5,34.5,33.5]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E513","v":25},24,23,22.5,22,21.5,20.5,19.5,18.5]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E514","v":10},9,8,7.5,7,6.5,5.5,4.5,3.5]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E515","v":5},4,3,2.5,2,1.5,0.5,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E516","v":5},4,3,2.5,2,1.5,0.5,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E517","v":5},4,3,2.5,2,1.5,0.5,0,0]
[null,{"$f":"Inputs!$B$320","v":"Land"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E518","v":0},0,0,0,0,0,0,0,0]
[]
[]
[null,"Nominal",null,null,"$, 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$307","v":"High pressure mains - steel"},"$m",null,null,{"$f":"E171","v":0},0,0,0,0,0,0,0,0,0,0,0,3.3838378572011942,3.3182501896071979,3.2526625220132015,3.2318121212310658,{"$f":"U171","v":3.21096172044893},3.1901113196667943,3.1484105181025224,3.1067097165382505,3.0650089149739785]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,-0.46661274059760949,-0.46661274059760949,-0.46661274059760949,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,11.289407046424301,11.062678934554349,10.835950822684396,10.742537453523322,10.649124084362249,10.555710715201176,10.368883976879031,10.182057238556887,9.9952305002347419]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0.46120698860557768,0.45477188300190213,0.44833677739822658,0.44243760927456571,0.43653844115090484,0.43063927302724397,0.41884093677992223,0.4070426005326005,0.39524426428527876]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0.24546544123505976,0.24546544123505976,0.24546544123505976,0.24223563279775634,0.23900582436045292,0.23577601592314951,0.22931639904854267,0.22285678217393584,0.21639716529932901]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0.78228742449030553,0.59444893780390773,0.40661045111750999,0.4012603136028059,0.39591017608810181,0.39056003857339772,0.37985976354398954,0.36915948851458136,0.35845921348517318]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,18.620053795398405,17.522182243241442,16.424310691084479,16.067260458669598,15.710210226254718,15.353159993839839,14.639059529010078,13.924959064180317,13.210858599350557]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0.4097486453496853,0.4097486453496853,0.4097486453496853,0.38413935501532998,0.35853006468097465,0.33292077434661932,0.28170219367790866,0.23048361300919801,0.17926503234048735]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0.7959894488424416,0.7959894488424416,0.7959894488424416,0.66332454070203473,0.53065963256162774,0.3979947244212208,0.13266490814040693,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,3.2696333508071507,2.4933000570358566,1.7169667632645627,1.4308056360538022,1.1446445088430417,0.85848338163228122,0.28616112721076037,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},0,0,0,0,0,0,0,0,0,0,0,38.791017257756515,36.430223040074239,34.069428822391956,{"$f":"SUM(U27:U41)","v":33.60581312087028},{"$f":"SUM(V27:V41)","v":32.675584678751001},{"$f":"SUM(W27:W41)","v":31.745356236631725},29.884899352393163,28.44326850350577,27.420463689969544]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2012"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q450*Inputs!Q$77","v":3.3838378572011942}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q451*Inputs!Q$77","v":-0.46661274059760949}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q452*Inputs!Q$77","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q453*Inputs!Q$77","v":11.289407046424301}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q454*Inputs!Q$77","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q455*Inputs!Q$77","v":0.46120698860557768}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q456*Inputs!Q$77","v":0.24546544123505976}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q457*Inputs!Q$77","v":0.78228742449030553}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q458*Inputs!Q$77","v":18.620053795398405}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q459*Inputs!Q$77","v":0.4097486453496853}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q460*Inputs!Q$77","v":0.7959894488424416}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q461*Inputs!Q$77","v":3.2696333508071507}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q462*Inputs!Q$77","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q463*Inputs!Q$77","v":0}]
[]
[null,"Total Capex","$m",null,{"$f":"SUM(E44:E58)","v":0},0,0,0,0,0,0,0,0,0,0,0,38.791017257756515,0,0,0,{"$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$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R1200","v":6.5587667593996229E-2},{"$f":"Inputs!S1200","v":6.5587667593996229E-2},{"$f":"IF(T27>0,(IF(T9>0.5,T27/T9*T$6,T27)),T27)","v":2.0850400782135906E-2},2.085040078213591E-2,2.085040078213591E-2,4.1700801564271819E-2,4.1700801564271819E-2,4.1700801564271819E-2,4.1700801564271819E-2]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R1201","v":0},{"$f":"Inputs!S1201","v":0},-0.46661274059760949,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R1202","v":0},{"$f":"Inputs!S1202","v":0},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R1203","v":0.22672811186995265},{"$f":"Inputs!S1203","v":0.22672811186995265},9.3413369161072374E-2,9.3413369161072374E-2,9.341336916107236E-2,0.18682673832214472,0.18682673832214472,0.18682673832214472,0.18682673832214472]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R1204","v":0},{"$f":"Inputs!S1204","v":0},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R1205","v":6.4351056036755297E-3},{"$f":"Inputs!S1205","v":6.4351056036755306E-3},5.8991681236608765E-3,5.8991681236608765E-3,5.8991681236608765E-3,1.1798336247321753E-2,1.1798336247321753E-2,1.1798336247321753E-2,1.1798336247321755E-2]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R1206","v":0},{"$f":"Inputs!S1206","v":0},3.2298084373034177E-3,3.2298084373034177E-3,3.2298084373034177E-3,6.4596168746068362E-3,6.4596168746068362E-3,6.4596168746068362E-3,6.4596168746068362E-3]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R1207","v":0.18783848668639774},{"$f":"Inputs!S1207","v":0.18783848668639774},5.3501375147040784E-3,5.3501375147040784E-3,5.3501375147040784E-3,1.0700275029408157E-2,1.0700275029408155E-2,1.0700275029408155E-2,1.0700275029408155E-2]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R1208","v":1.0978715521569622},{"$f":"Inputs!S1208","v":1.0978715521569622},0.35705023241487999,0.35705023241487993,0.35705023241487993,0.71410046482975997,0.71410046482975986,0.71410046482975986,0.71410046482975986]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R1209","v":0},{"$f":"Inputs!S1209","v":0},2.5609290334355331E-2,2.5609290334355331E-2,2.5609290334355331E-2,5.1218580668710663E-2,5.1218580668710663E-2,5.121858066871067E-2,5.121858066871067E-2]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R1210","v":0},{"$f":"Inputs!S1210","v":0},0.13266490814040693,0.13266490814040693,0.13266490814040693,0.26532981628081387,0.13266490814040693,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R1211","v":0.7763332937712939},{"$f":"Inputs!S1211","v":0.7763332937712939},0.28616112721076042,0.28616112721076042,0.28616112721076042,0.57232225442152085,0.28616112721076037,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R1212","v":0},{"$f":"Inputs!S1212","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$320","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R1213","v":0},{"$f":"Inputs!S1213","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,{"$f":"SUM(E63:E77)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,2.3607942176822783,2.3607942176822783,0.46361570152166987,{"$f":"SUM(U63:U77)","v":0.93022844211927924},{"$f":"SUM(V63:V77)","v":0.93022844211927924},{"$f":"SUM(W63:W77)","v":1.8604568842385589},1.441630848887391,1.0228048135362238,1.0228048135362238]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2012"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q1458","v":0}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q1459","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q1460","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q1461","v":0}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q1462","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q1463","v":0}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q1464","v":0}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q1465","v":0}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q1466","v":0}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q1467","v":0}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q1468","v":0}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q1469","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q1470","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q1471","v":0}]
[]
[null,"Total redundant assets","$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$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q1497","v":0}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q1498","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q1499","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q1500","v":0}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q1501","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q1502","v":0}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q1503","v":0}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q1504","v":0}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q1505","v":0}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q1506","v":0}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q1507","v":0}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q1508","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q1509","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q1510","v":0}]
[]
[null,"Total asset disposals","$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$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Q1340","v":0}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Q1341","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Q1342","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Q1343","v":0}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Q1344","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Q1345","v":0}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Q1346","v":0}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Q1347","v":0}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Q1348","v":0}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Q1349","v":0}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Q1350","v":0}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Q1351","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Q1352","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,null,null,null,null,{"$f":"Inputs!I340*Inputs!$N$80","v":0},null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Q1353","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,{"$f":"SUM(U117:U131)","v":0},{"$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$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q409","v":0}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q410","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q411","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q412","v":0}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q413","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q414","v":0}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q415","v":0}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q416","v":0}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q417","v":0}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q418","v":0}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q419","v":0}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q420","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q421","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q422","v":0}]
[]
[null,"Total added uner NGR 82,84 86","$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$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q667","v":0}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q668","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q669","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q670","v":0}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q671","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q672","v":0}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q673","v":0}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q674","v":0}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q675","v":0}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q676","v":0}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q677","v":0}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q678","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q679","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q680","v":0}]
[]
[null,"Total depreciation per tariff variation","$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E27+E45-E63-E81-E99-E117-E135-E153","v":0},{"$f":"F27+F45-F63-F81-F99-F117-F135-F153","v":0},0,0,0,0,0,0,0,0,0,0,3.3838378572011942,3.3182501896071979,3.2526625220132015,3.2318121212310658,3.21096172044893,3.1901113196667943,3.1484105181025224,3.1067097165382505,3.0650089149739785,3.0233081134097066]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"E28+E46-E64-E82-E100-E118-E136-E154","v":0},0,0,0,0,0,0,0,0,0,0,0,-0.46661274059760949,-0.46661274059760949,-0.46661274059760949,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,{"$f":"N29+N47-N65-N83-N101-N119-N137-N155+N30+N48-N66-N84-N102-N120-N138-N156+N31+N49-N67-N85-N103-N121-N139-N157","v":0},0,0,11.289407046424301,11.062678934554349,10.835950822684396,10.742537453523322,10.649124084362249,10.555710715201176,10.368883976879031,10.182057238556887,9.9952305002347419,9.8084037619125972]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0.46120698860557768,0.45477188300190213,0.44833677739822658,0.44243760927456571,0.43653844115090484,0.43063927302724397,0.41884093677992223,0.4070426005326005,0.39524426428527876,0.38344592803795702]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0.24546544123505976,0.24546544123505976,0.24546544123505976,0.24223563279775634,0.23900582436045292,0.23577601592314951,0.22931639904854267,0.22285678217393584,0.21639716529932901,0.20993754842472218]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0.78228742449030553,0.59444893780390773,0.40661045111750999,0.4012603136028059,0.39591017608810181,0.39056003857339772,0.37985976354398954,0.36915948851458136,0.35845921348517318,0.347758938455765]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,18.620053795398405,17.522182243241442,16.424310691084479,16.067260458669598,15.710210226254718,15.353159993839839,14.639059529010078,13.924959064180317,13.210858599350557,12.496758134520796]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0.4097486453496853,0.4097486453496853,0.4097486453496853,0.38413935501532998,0.35853006468097465,0.33292077434661932,0.28170219367790866,0.23048361300919801,0.17926503234048735,0.1280464516717767]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0.7959894488424416,0.7959894488424416,0.7959894488424416,0.66332454070203473,0.53065963256162774,0.3979947244212208,0.13266490814040693,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,3.2696333508071507,2.4933000570358566,1.7169667632645627,1.4308056360538022,1.1446445088430417,0.85848338163228122,0.28616112721076037,0,0,{"$f":"Z38+Z56-Z74-Z92-Z110-Z128-Z146-Z164","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},{"$f":"SUM(F171:F185)","v":0},0,0,0,0,0,0,0,0,0,0,38.791017257756515,36.430223040074239,34.069428822391956,33.60581312087028,{"$f":"SUM(U171:U185)","v":32.675584678751001},{"$f":"SUM(V171:V185)","v":31.745356236631725},{"$f":"SUM(W171:W185)","v":29.884899352393163},28.44326850350577,27.420463689969544,26.397658876433322]
[]
[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$77","v":1},{"$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E27","v":0},{"$f":"E337","v":0},{"$f":"F337","v":0},0,0,0,0,0,0,0,0,0,0,3.3838378572011942,3.3182501896071979,3.2526625220132015,3.2318121212310658,3.21096172044893,{"$f":"V337","v":3.1901113196667943},3.1484105181025224,3.1067097165382505,3.0650089149739785]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"E28","v":0},{"$f":"E338","v":0},0,0,0,0,0,0,0,0,0,0,0,-0.46661274059760949,-0.46661274059760949,-0.46661274059760949,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,11.289407046424301,11.062678934554349,10.835950822684396,10.742537453523322,10.649124084362249,10.555710715201176,10.368883976879031,10.182057238556887,9.9952305002347419]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0.46120698860557768,0.45477188300190213,0.44833677739822658,0.44243760927456571,0.43653844115090484,0.43063927302724397,0.41884093677992223,0.4070426005326005,0.39524426428527876]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0.24546544123505976,0.24546544123505976,0.24546544123505976,0.24223563279775634,0.23900582436045292,0.23577601592314951,0.22931639904854267,0.22285678217393584,0.21639716529932901]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0.78228742449030553,0.59444893780390773,0.40661045111750999,0.4012603136028059,0.39591017608810181,0.39056003857339772,0.37985976354398954,0.36915948851458136,0.35845921348517318]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,18.620053795398405,17.522182243241442,16.424310691084479,16.067260458669598,15.710210226254718,15.353159993839839,14.639059529010078,13.924959064180317,13.210858599350557]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0.4097486453496853,0.4097486453496853,0.4097486453496853,0.38413935501532998,0.35853006468097465,0.33292077434661932,0.28170219367790866,0.23048361300919801,0.17926503234048735]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0.7959894488424416,0.7959894488424416,0.7959894488424416,0.66332454070203473,0.53065963256162774,0.3979947244212208,0.13266490814040693,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,3.2696333508071507,2.4933000570358566,1.7169667632645627,1.4308056360538022,1.1446445088430417,0.85848338163228122,0.28616112721076037,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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,{"$f":"SUM(K193:K207)","v":0},0,0,0,0,0,0,38.791017257756515,36.430223040074239,34.069428822391956,{"$f":"SUM(U193:U207)","v":33.60581312087028},{"$f":"SUM(V193:V207)","v":32.675584678751001},{"$f":"SUM(W193:W207)","v":31.745356236631725},{"$f":"SUM(X193:X207)","v":29.884899352393163},28.44326850350577,27.420463689969544]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2012"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E45*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,3.3838378572011942,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,-0.46661274059760949,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,11.289407046424301,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0.46120698860557768,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0.24546544123505976,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"E52*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0.78228742449030553,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,18.620053795398405,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0.4097486453496853,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0.7959894488424416,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,3.2696333508071507,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},{"$f":"SUM(F211:F225)","v":0},0,0,0,0,0,0,0,0,0,0,38.791017257756515,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2012"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E63*E$191","v":0},{"$f":"F63*F$191","v":0},0,0,0,0,0,0,0,0,0,0,0,6.5587667593996229E-2,6.5587667593996229E-2,2.0850400782135906E-2,2.085040078213591E-2,2.085040078213591E-2,4.1700801564271819E-2,4.1700801564271819E-2,4.1700801564271819E-2,4.1700801564271819E-2]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"E64*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.46661274059760949,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0.22672811186995265,0.22672811186995265,9.3413369161072374E-2,9.3413369161072374E-2,9.341336916107236E-2,0.18682673832214472,0.18682673832214472,0.18682673832214472,0.18682673832214472]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,6.4351056036755297E-3,6.4351056036755306E-3,5.8991681236608765E-3,5.8991681236608765E-3,5.8991681236608765E-3,1.1798336247321753E-2,1.1798336247321753E-2,1.1798336247321753E-2,1.1798336247321755E-2]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.2298084373034177E-3,3.2298084373034177E-3,3.2298084373034177E-3,6.4596168746068362E-3,6.4596168746068362E-3,6.4596168746068362E-3,6.4596168746068362E-3]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0.18783848668639774,0.18783848668639774,5.3501375147040784E-3,5.3501375147040784E-3,5.3501375147040784E-3,1.0700275029408157E-2,1.0700275029408155E-2,1.0700275029408155E-2,1.0700275029408155E-2]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0978715521569622,1.0978715521569622,0.35705023241487999,0.35705023241487993,0.35705023241487993,0.71410046482975997,0.71410046482975986,0.71410046482975986,0.71410046482975986]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.5609290334355331E-2,2.5609290334355331E-2,2.5609290334355331E-2,5.1218580668710663E-2,5.1218580668710663E-2,5.121858066871067E-2,5.121858066871067E-2]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.13266490814040693,{"$f":"U73*U$191","v":0.13266490814040693},0.13266490814040693,0.26532981628081387,0.13266490814040693,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0.7763332937712939,0.7763332937712939,0.28616112721076042,0.28616112721076042,0.28616112721076042,0.57232225442152085,0.28616112721076037,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$m"]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E229:E243)","v":0},{"$f":"SUM(F229:F243)","v":0},0,0,0,0,0,0,0,0,0,0,0,2.3607942176822783,2.3607942176822783,{"$f":"SUM(T229:T243)","v":0.46361570152166987},{"$f":"SUM(U229:U243)","v":0.93022844211927924},{"$f":"SUM(V229:V243)","v":0.93022844211927924},{"$f":"SUM(W229:W243)","v":1.8604568842385589},{"$f":"SUM(X229:X243)","v":1.441630848887391},{"$f":"SUM(Y229:Y243)","v":1.0228048135362238},1.0228048135362238]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2012"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E193+E211-E229-E247-E265-E283+E301-E319","v":0},0,0,0,0,0,0,0,0,0,0,0,3.3838378572011942,3.3182501896071979,{"$f":"S193+S211-S229-S247-S265-S283+S301-S319","v":3.2526625220132015},{"$f":"T193+T211-T229-T247-T265-T283+T301-T319","v":3.2318121212310658},3.21096172044893,3.1901113196667943,3.1484105181025224,3.1067097165382505,3.0650089149739785,3.0233081134097066]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,-0.46661274059760949,-0.46661274059760949,-0.46661274059760949,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,11.289407046424301,11.062678934554349,10.835950822684396,10.742537453523322,10.649124084362249,10.555710715201176,10.368883976879031,10.182057238556887,9.9952305002347419,9.8084037619125972]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0.46120698860557768,0.45477188300190213,0.44833677739822658,0.44243760927456571,0.43653844115090484,0.43063927302724397,0.41884093677992223,0.4070426005326005,0.39524426428527876,0.38344592803795702]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0.24546544123505976,0.24546544123505976,0.24546544123505976,0.24223563279775634,0.23900582436045292,0.23577601592314951,0.22931639904854267,0.22285678217393584,0.21639716529932901,0.20993754842472218]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0.78228742449030553,0.59444893780390773,0.40661045111750999,0.4012603136028059,0.39591017608810181,0.39056003857339772,0.37985976354398954,0.36915948851458136,0.35845921348517318,0.347758938455765]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,18.620053795398405,17.522182243241442,16.424310691084479,16.067260458669598,15.710210226254718,15.353159993839839,14.639059529010078,13.924959064180317,13.210858599350557,12.496758134520796]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0.4097486453496853,0.4097486453496853,0.4097486453496853,0.38413935501532998,0.35853006468097465,0.33292077434661932,0.28170219367790866,0.23048361300919801,0.17926503234048735,0.1280464516717767]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0.7959894488424416,0.7959894488424416,0.7959894488424416,0.66332454070203473,0.53065963256162774,0.3979947244212208,0.13266490814040693,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,3.2696333508071507,2.4933000570358566,1.7169667632645627,1.4308056360538022,1.1446445088430417,0.85848338163228122,0.28616112721076037,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},{"$f":"SUM(F337:F351)","v":0},0,0,0,0,0,0,0,0,0,0,38.791017257756515,36.430223040074239,34.069428822391956,33.60581312087028,32.675584678751001,31.745356236631725,29.884899352393163,28.44326850350577,27.420463689969544,26.397658876433322]
[]
[null,"check",{"$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$73)^(T$6)-1","v":1.2422836565829209E-2},null,{"$f":"(1+Inputs!V$73)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!W$73)^(W$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!X$73)^(X$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!Y$73)^(Y$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!Z$73)^(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},null,{"$f":"T360*(1+V359)","v":1.0377334074799749},{"$f":"V360*(1+W359)","v":1.0636767426669742},1.0902686612336485,1.1175253777644896,1.1454635122086017]
[]
[null,"Inflation on Asset Base"]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T417*T$359)","v":4.0407294914767855E-2},0,{"$f":"(U417*V$359)","v":8.1799009875614337E-2},{"$f":"(W417*W$359)","v":8.2762127249956241E-2},8.3722276111842991E-2,8.4678706087292846E-2,8.5630631138945285E-2]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-5.7966538159777625E-3,0,{"$f":"(U418*V$359)","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.13461324610557082,0,0.27189975601526756,0.27385034122146407,0.27572851834046086,0.27752944785214401,0.27924809351544849]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.5696145120687195E-3,0,1.1198348484628957E-2,1.1172219004831488E-2,1.1137784083241254E-2,1.1094644778693487E-2,1.1042387393866307E-2]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.0493770590223012E-3,0,6.1311221618605555E-3,6.1168162101495468E-3,6.0979630095018252E-3,6.0743441386903732E-3,6.0457330974574104E-3]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.0512551801909136E-3,0,1.0156127622476138E-2,1.0132429991357026E-2,1.0101199898917911E-2,1.0062075533112242E-2,1.0014681699079465E-2]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.20403652742174389,0,0.40667153523520505,0.39831217589981466,0.38928067888813278,0.37954866191592945,0.36908674367081085]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.0902404542490553E-3,0,9.7227863860296759E-3,8.6370752395896946E-3,7.4910017943364462E-3,6.2822265047957912E-3,5.0083305746566444E-3]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.8884468310941227E-3,0,1.6789122826531933E-2,1.0325310538317138E-2,3.5278144339250224E-3,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.1329597488996432E-2,0,3.6214507515699018E-2,2.2271922122154897E-2,7.6095733917362551E-3,1.3877787807814407E-18,1.4224732503009767E-18]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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":0.42323894615172636},{"$f":"SUM(U363:U376)","v":0},0.85058231612331314,0.82358041747763466,0.79469680995209535,0.77527010681065811,0.76607660109026443]
[]
[null,"Nominal  Depreciation"]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T229*T$360","v":2.1109421903384419E-2},{"$f":"U229*V$360","v":2.163715745096903E-2},{"$f":"V229*V$360","v":2.163715745096903E-2},4.4356172774486509E-2,4.5465077093848671E-2,4.660170402119488E-2,4.7766746621724747E-2]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.47240939441358726,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.4573828179223843E-2,9.6938173883704432E-2,9.6938173883704418E-2,0.19872325646159406,0.2036913378731339,0.20878362131996223,0.21400321185296126]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.9724525251354651E-3,6.1217638382638512E-3,6.1217638382638512E-3,1.2549615868440894E-2,1.2863356265151915E-2,1.3184940171780712E-2,1.3514563676075231E-2]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.2699318196589742E-3,3.3516801151504483E-3,3.3516801151504483E-3,6.8709442360584197E-3,7.0427178419598798E-3,7.2187857880088762E-3,7.3992554327090973E-3]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.4166013986539589E-3,5.552016433620308E-3,5.552016433620308E-3,1.138163368892163E-2,1.1666174531144668E-2,1.1957828894423284E-2,1.2256774616783863E-2]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.36148580909796135,0.37052295432541033,0.37052295432541033,0.75957205636709124,0.77856135777626845,0.79802539172067499,0.81797602651369172]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5927430362745897E-2,2.6575616121814544E-2,2.6575616121814544E-2,5.4480013049719812E-2,5.5842013375962805E-2,5.7238063710361872E-2,5.8669015303120915E-2]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.13431298261225597,0.13767080717756236,0.13767080717756236,0.28222515471400278,0.14464039179092641,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.28971606012559314,0.29695896162873298,0.29695896162873298,0.60876587133890259,0.31199250906118747,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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,{"$f":"SUM(T381:T394)","v":0.46937512361102574},{"$f":"SUM(U381:U394)","v":0.96532913097522832},0.96532913097522832,1.9789247184992178,1.5717649356095842,1.1430103356264067,1.1715855940170667]
[]
[null,"Nominal  Depreciation per tariff variaton"]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E27","v":0},{"$f":"E561","v":0},{"$f":"F561","v":0},0,0,0,0,0,0,0,0,0,0,3.3838378572011942,3.3182501896071979,3.2526625220132015,3.271960395024585,3.2503232375736162,{"$f":"V561","v":3.3104850899982616},3.3488910444737314,3.3871482434917257,3.4252252455578236]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"E28","v":0},{"$f":"E562","v":0},0,0,0,0,0,0,0,0,0,0,0,-0.46661274059760949,-0.46661274059760949,-0.46661274059760949,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,11.289407046424301,11.062678934554349,10.835950822684396,10.875990240610742,10.779052066727038,10.954013648858602,11.029140733618473,11.101177914085799,11.16992374061798]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0.46120698860557768,0.45477188300190213,0.44833677739822658,0.44793393938515985,0.441812175546896,0.44688876019326113,0.44551136332965174,0.44378579114774108,0.44169549575465383]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0.24546544123505976,0.24546544123505976,0.24546544123505976,0.24524488647442308,0.24189320635927264,0.24467264840598274,0.24391852038007386,0.24297376554761579,0.24182932389829728]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0.78228742449030553,0.59444893780390773,0.40661045111750999,0.40624510489904692,0.40069308846542662,0.40529719965428246,0.40404799595671786,0.4024830213244911,0.40058726796318006]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,18.620053795398405,17.522182243241442,16.424310691084479,16.266861409408261,15.89633845508285,15.932487035992644,15.571227155525367,15.181946476637231,14.763469746832486]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0.4097486453496853,0.4097486453496853,0.4097486453496853,0.38891145544118844,0.36233583931937391,0.34548300958358902,0.29964007177345892,0.25128906019183256,0.20033322298626649]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0.7959894488424416,0.7959894488424416,0.7959894488424416,0.67156491306127974,0.53389410588371744,0.41301242153268702,0.14111257735700139,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,3.2696333508071507,2.4933000570358566,1.7169667632645627,1.4485803006279658,1.1516213389992329,0.89087688488619898,0.30438293566945129,5.5511151231257827E-17,5.6898930012039268E-17]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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,{"$f":"SUM(K417:K431)","v":0},0,0,0,0,0,0,38.791017257756515,36.430223040074239,34.069428822391956,{"$f":"SUM(U417:U431)","v":34.023292644932653},{"$f":"SUM(V417:V431)","v":33.057963513957425},{"$f":"SUM(W417:W431)","v":32.943216699105506},{"$f":"SUM(X417:X431)","v":31.78787239808393},31.010804272426437,30.643064043610689]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2012"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E45","v":0},{"$f":"F45","v":0},{"$f":"G45","v":0},0,0,0,0,0,0,0,0,0,3.3838378572011942,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"E46","v":0},0,0,0,0,0,0,0,0,0,0,0,-0.46661274059760949,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,11.289407046424301,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0.46120698860557768,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0.24546544123505976,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q52","v":0.78228742449030553},0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,18.620053795398405,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0.4097486453496853,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0.7959894488424416,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,3.2696333508071507,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},0,0,0,0,0,0,0,0,0,0,0,38.791017257756515,0,0,{"$f":"SUM(T435:T449)","v":0},0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2012"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E229,E381+E399-E363)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,6.5587667593996229E-2,6.5587667593996229E-2,-1.9297873011383436E-2,2.163715745096903E-2,-6.0161852424645307E-2,-3.8405954475469732E-2,-3.825719901799432E-2,-3.8077002066097966E-2,-3.7863884517220538E-2]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E230,E382+E400-E364)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.46661274059760949,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E232,E384+E402-E366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0.22672811186995265,0.22672811186995265,-4.0039417926346979E-2,9.6938173883704432E-2,-0.17496158213156315,-7.5127084759870011E-2,-7.2037180467326961E-2,-6.8745826532181781E-2,-6.5244881662487236E-2]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E234,E386+E404-E368)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,6.4351056036755297E-3,6.4351056036755306E-3,4.0283801306674558E-4,6.1217638382638512E-3,-5.0765846463651058E-3,1.3773968636094057E-3,1.7255721819106618E-3,2.0902953930872249E-3,2.4721762822089242E-3]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E235,E387+E405-E369)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.2055476063667298E-4,3.3516801151504483E-3,-2.7794420467101072E-3,7.5412802590887288E-4,9.4475483245805465E-4,1.144441649318503E-3,1.3535223352516869E-3]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E236,E388+E406-E370)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0.18783848668639774,0.18783848668639774,3.653462184630453E-4,5.552016433620308E-3,-4.6041111888558296E-3,1.2492036975646041E-3,1.5649746322267573E-3,1.8957533613110419E-3,2.2420929177043979E-3]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E237,E389+E407-E371)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1.0978715521569622,1.0978715521569622,0.15744928167621747,0.37052295432541033,-3.6148580909794725E-2,0.36125988046727658,0.38928067888813567,0.41847672980474554,0.44888928284288088]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E238,E390+E408-E372)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.0837189908496843E-2,2.6575616121814544E-2,1.685282973578487E-2,4.5842937810130116E-2,4.8351011581626357E-2,5.0955837205566082E-2,5.3660684728464268E-2]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E239,E391+E409-E373)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.12442453578116185,0.13767080717756236,0.12088168435103043,0.27189984417568563,0.14111257735700139,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E240,E392+E410-E374)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0.7763332937712939,0.7763332937712939,0.26838646263659671,0.29695896162873298,0.26074445411303393,0.58649394921674769,0.30438293566945124,-1.3877787807814407E-18,-1.4224732503009767E-18]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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,{"$f":"SUM(E453:E467)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,2.3607942176822783,2.3607942176822783,4.6136177459299432E-2,{"$f":"SUM(U453:U467)","v":0.96532913097522832},{"$f":"SUM(V453:V467)","v":0.11474681485191501},{"$f":"SUM(W453:W467)","v":1.1553443010215831},{"$f":"SUM(X453:X467)","v":0.77706812565748884},{"$f":"SUM(Y453:Y467)","v":0.36774022881574864},0.40550899292680237]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2012"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E417+E435-E453-E471-E489-E507+E525-E543","v":0},0,0,0,0,0,0,0,0,0,0,0,3.3838378572011942,3.3182501896071979,3.2526625220132015,3.271960395024585,3.2503232375736162,3.3104850899982616,3.3488910444737314,3.3871482434917257,3.4252252455578236,3.4630891300750442]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,-0.46661274059760949,-0.46661274059760949,-0.46661274059760949,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,11.289407046424301,11.062678934554349,10.835950822684396,10.875990240610742,10.779052066727038,10.954013648858602,11.029140733618473,11.101177914085799,11.16992374061798,11.235168622280467]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0.46120698860557768,0.45477188300190213,0.44833677739822658,0.44793393938515985,0.441812175546896,0.44688876019326113,0.44551136332965174,0.44378579114774108,0.44169549575465383,0.43922331947244492]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0.24546544123505976,0.24546544123505976,0.24546544123505976,0.24524488647442308,0.24189320635927264,0.24467264840598274,0.24391852038007386,0.24297376554761579,0.24182932389829728,0.2404758015630456]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"E424+E442-E460-E478-E496-E514+E532-E550","v":0},0,0,0,0,0,0,0,0,0,0,0,0.78228742449030553,0.59444893780390773,0.40661045111750999,0.40624510489904692,0.40069308846542662,0.40529719965428246,0.40404799595671786,0.4024830213244911,0.40058726796318006,0.39834517504547567]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,18.620053795398405,17.522182243241442,16.424310691084479,16.266861409408261,15.89633845508285,15.932487035992644,15.571227155525367,15.181946476637231,14.763469746832486,14.314580463989605]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0.4097486453496853,0.4097486453496853,0.4097486453496853,0.38891145544118844,0.36233583931937391,0.34548300958358902,0.29964007177345892,0.25128906019183256,0.20033322298626649,0.14667253825780222]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0.7959894488424416,0.7959894488424416,0.7959894488424416,0.67156491306127974,0.53389410588371744,0.41301242153268702,0.14111257735700139,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,3.2696333508071507,2.4933000570358566,1.7169667632645627,1.4485803006279658,1.1516213389992329,0.89087688488619898,0.30438293566945129,5.5511151231257827E-17,5.6898930012039268E-17,5.832140326234025E-17]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},{"$f":"SUM(F561:F575)","v":0},0,0,0,0,0,0,0,0,0,0,38.791017257756515,36.430223040074239,34.069428822391956,34.023292644932653,33.057963513957425,32.943216699105506,31.78787239808393,31.010804272426437,30.643064043610689,30.237555050683888]
[]
[null,"check",{"$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E27","v":0},{"$f":"E727","v":0},{"$f":"F727","v":0},0,0,0,0,0,0,0,0,0,0,3.3838378572011942,3.3182501896071979,3.2526625220132015,3.271960395024585,3.2503232375736162,{"$f":"V727","v":3.3104850899982616},3.3488910444737314,3.3871482434917257,3.4252252455578236]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,0,{"$f":"E728","v":0},0,0,0,0,0,0,0,0,0,0,0,-0.46661274059760949,-0.46661274059760949,-0.46661274059760949,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,11.289407046424301,11.062678934554349,10.835950822684396,10.875990240610742,10.779052066727038,10.954013648858602,11.029140733618473,11.101177914085799,11.16992374061798]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0.46120698860557768,0.45477188300190213,0.44833677739822658,0.44793393938515985,0.441812175546896,0.44688876019326113,0.44551136332965174,0.44378579114774108,0.44169549575465383]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0.24546544123505976,0.24546544123505976,0.24546544123505976,0.24524488647442308,0.24189320635927264,0.24467264840598274,0.24391852038007386,0.24297376554761579,0.24182932389829728]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0.78228742449030553,0.59444893780390773,0.40661045111750999,0.40624510489904692,0.40069308846542662,0.40529719965428246,0.40404799595671786,0.4024830213244911,0.40058726796318006]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,18.620053795398405,17.522182243241442,16.424310691084479,16.266861409408261,15.89633845508285,15.932487035992644,15.571227155525367,15.181946476637231,14.763469746832486]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0.4097486453496853,0.4097486453496853,0.4097486453496853,0.38891145544118844,0.36233583931937391,0.34548300958358902,0.29964007177345892,0.25128906019183256,0.20033322298626649]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0.7959894488424416,0.7959894488424416,0.7959894488424416,0.67156491306127974,0.53389410588371744,0.41301242153268702,0.14111257735700139,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,3.2696333508071507,2.4933000570358566,1.7169667632645627,1.4485803006279658,1.1516213389992329,0.89087688488619898,0.30438293566945129,5.5511151231257827E-17,5.6898930012039268E-17]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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,{"$f":"SUM(K583:K597)","v":0},0,0,0,0,0,0,38.791017257756515,36.430223040074239,34.069428822391956,34.023292644932653,33.057963513957425,32.943216699105506,31.78787239808393,31.010804272426437,30.643064043610689]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2012"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E211,IF(E$580=CCA,E435,E45))","v":0},0,0,0,0,0,0,0,0,0,0,0,3.3838378572011942,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E212,IF(E$580=CCA,E436,E46))","v":0},0,0,0,0,0,0,0,0,0,0,0,-0.46661274059760949,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E214,IF(E$580=CCA,E438,E48))","v":0},0,0,0,0,0,0,0,0,0,0,0,11.289407046424301,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E216,IF(E$580=CCA,E440,E50))","v":0},0,0,0,0,0,0,0,0,0,0,0,0.46120698860557768,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E217,IF(E$580=CCA,E441,E51))","v":0},0,0,0,0,0,0,0,0,0,0,0,0.24546544123505976,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E218,IF(E$580=CCA,E442,E52))","v":0},0,0,0,0,0,0,0,0,0,0,0,0.78228742449030553,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E219,IF(E$580=CCA,E443,E53))","v":0},0,0,0,0,0,0,0,0,0,0,0,18.620053795398405,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E220,IF(E$580=CCA,E444,E54))","v":0},0,0,0,0,0,0,0,0,0,0,0,0.4097486453496853,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E221,IF(E$580=CCA,E445,E55))","v":0},0,0,0,0,0,0,0,0,0,0,0,0.7959894488424416,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E222,IF(E$580=CCA,E446,E56))","v":0},0,0,0,0,0,0,0,0,0,0,0,3.2696333508071507,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},0,0,0,0,0,0,0,0,0,0,38.791017257756515,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2012"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E229,IF(E$580=CCA,E453,IF(E583>0,(IF(E9>0.5,E583/E9*E$6,E583)),E583)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,6.5587667593996229E-2,6.5587667593996229E-2,-1.9297873011383436E-2,2.163715745096903E-2,-6.0161852424645307E-2,-3.8405954475469732E-2,-3.825719901799432E-2,-3.8077002066097966E-2,-3.7863884517220538E-2]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E230,IF(E$580=CCA,E454,IF(E584>0,(IF(E10>0.5,E584/E10*E$6,E584)),E584)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.46661274059760949,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E232,IF(E$580=CCA,E456,IF(E586>0,(IF(E12>0.5,E586/E12*E$6,E586)),E586)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0.22672811186995265,0.22672811186995265,-4.0039417926346979E-2,9.6938173883704432E-2,-0.17496158213156315,-7.5127084759870011E-2,-7.2037180467326961E-2,-6.8745826532181781E-2,-6.5244881662487236E-2]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E234,IF(E$580=CCA,E458,IF(E588>0,(IF(E14>0.5,E588/E14*E$6,E588)),E588)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,6.4351056036755297E-3,6.4351056036755306E-3,4.0283801306674558E-4,6.1217638382638512E-3,-5.0765846463651058E-3,1.3773968636094057E-3,1.7255721819106618E-3,2.0902953930872249E-3,2.4721762822089242E-3]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E235,IF(E$580=CCA,E459,IF(E589>0,(IF(E15>0.5,E589/E15*E$6,E589)),E589)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.2055476063667298E-4,3.3516801151504483E-3,-2.7794420467101072E-3,7.5412802590887288E-4,9.4475483245805465E-4,1.144441649318503E-3,1.3535223352516869E-3]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E236,IF(E$580=CCA,E460,IF(E590>0,(IF(E16>0.5,E590/E16*E$6,E590)),E590)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0.18783848668639774,0.18783848668639774,3.653462184630453E-4,5.552016433620308E-3,-4.6041111888558296E-3,1.2492036975646041E-3,1.5649746322267573E-3,1.8957533613110419E-3,2.2420929177043979E-3]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E237,IF(E$580=CCA,E461,IF(E591>0,(IF(E17>0.5,E591/E17*E$6,E591)),E591)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1.0978715521569622,1.0978715521569622,0.15744928167621747,0.37052295432541033,-3.6148580909794725E-2,0.36125988046727658,0.38928067888813567,0.41847672980474554,0.44888928284288088]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E238,IF(E$580=CCA,E462,IF(E592>0,(IF(E18>0.5,E592/E18*E$6,E592)),E592)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.0837189908496843E-2,2.6575616121814544E-2,1.685282973578487E-2,4.5842937810130116E-2,4.8351011581626357E-2,5.0955837205566082E-2,5.3660684728464268E-2]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E239,IF(E$580=CCA,E463,IF(E593>0,(IF(E19>0.5,E593/E19*E$6,E593)),E593)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.12442453578116185,0.13767080717756236,0.12088168435103043,0.27189984417568563,0.14111257735700139,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E240,IF(E$580=CCA,E464,IF(E594>0,(IF(E20>0.5,E594/E20*E$6,E594)),E594)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0.7763332937712939,0.7763332937712939,0.26838646263659671,0.29695896162873298,0.26074445411303393,0.58649394921674769,0.30438293566945124,-1.3877787807814407E-18,-1.4224732503009767E-18]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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,{"$f":"SUM(E619:E633)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,2.3607942176822783,2.3607942176822783,4.6136177459299432E-2,{"$f":"SUM(U619:U633)","v":0.96532913097522832},0.11474681485191501,1.1553443010215831,0.77706812565748884,0.36774022881574864,0.40550899292680237]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2012"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E583+E601-E619-E637-E655-E673+E691-E709","v":0},0,0,0,0,0,0,0,0,0,0,0,3.3838378572011942,3.3182501896071979,3.2526625220132015,{"$f":"T583+T601-T619-T637-T655-T673+T691-T709","v":3.271960395024585},{"$f":"U583+U601-U619-U637-U655-U673+U691-U709","v":3.2503232375736162},3.3104850899982616,3.3488910444737314,3.3871482434917257,3.4252252455578236,3.4630891300750442]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,-0.46661274059760949,-0.46661274059760949,-0.46661274059760949,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,11.289407046424301,11.062678934554349,10.835950822684396,10.875990240610742,10.779052066727038,10.954013648858602,11.029140733618473,11.101177914085799,11.16992374061798,11.235168622280467]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0.46120698860557768,0.45477188300190213,0.44833677739822658,0.44793393938515985,0.441812175546896,0.44688876019326113,0.44551136332965174,0.44378579114774108,0.44169549575465383,0.43922331947244492]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0.24546544123505976,0.24546544123505976,0.24546544123505976,0.24524488647442308,0.24189320635927264,0.24467264840598274,0.24391852038007386,0.24297376554761579,0.24182932389829728,0.2404758015630456]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0.78228742449030553,0.59444893780390773,0.40661045111750999,0.40624510489904692,0.40069308846542662,0.40529719965428246,0.40404799595671786,0.4024830213244911,0.40058726796318006,0.39834517504547567]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,18.620053795398405,17.522182243241442,16.424310691084479,16.266861409408261,15.89633845508285,15.932487035992644,15.571227155525367,15.181946476637231,14.763469746832486,14.314580463989605]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0.4097486453496853,0.4097486453496853,0.4097486453496853,0.38891145544118844,0.36233583931937391,0.34548300958358902,0.29964007177345892,0.25128906019183256,0.20033322298626649,0.14667253825780222]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0.7959894488424416,0.7959894488424416,0.7959894488424416,0.67156491306127974,0.53389410588371744,0.41301242153268702,0.14111257735700139,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,3.2696333508071507,2.4933000570358566,1.7169667632645627,1.4485803006279658,1.1516213389992329,0.89087688488619898,0.30438293566945129,5.5511151231257827E-17,5.6898930012039268E-17,5.832140326234025E-17]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},{"$f":"SUM(F727:F741)","v":0},0,0,0,0,0,0,0,0,0,0,38.791017257756515,36.430223040074239,34.069428822391956,34.023292644932653,33.057963513957425,32.943216699105506,31.78787239808393,31.010804272426437,30.643064043610689,30.237555050683888]
[]
[null,"check",{"$f":"SUM(E744:Z744)","v":0},null,{"$f":"F598-E742","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"sum of closing balance checks",{"$f":"SUM(E746:Z746)","v":0},null,{"$f":"SUM(E188,E354,E578,E744)","v":0},{"$f":"SUM(F188,F354,F578,F744)","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},0,0,0,0,0,0,0,0,0,0,0,0,38.791017257756515,36.430223040074239,34.069428822391956,33.60581312087028,32.675584678751001,31.745356236631725,29.884899352393163,28.44326850350577,27.420463689969544]
[null,{"$f":"B190","v":"Real"},null,null,{"$f":"E208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,38.791017257756515,36.430223040074239,34.069428822391956,33.60581312087028,32.675584678751001,31.745356236631725,29.884899352393163,28.44326850350577,27.420463689969544]
[null,{"$f":"B356","v":"CCA"},null,null,{"$f":"E432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,38.791017257756515,36.430223040074239,34.069428822391956,34.023292644932653,33.057963513957425,32.943216699105506,31.78787239808393,31.010804272426437,30.643064043610689]
[null,{"$f":"B580","v":"Transition method"},null,null,{"$f":"E598","v":0},0,0,0,0,0,0,0,0,0,0,0,0,38.791017257756515,36.430223040074239,34.069428822391956,34.023292644932653,33.057963513957425,32.943216699105506,31.78787239808393,31.010804272426437,30.643064043610689]

{"sheet":"2013","index":28,"n_rows":752,"n_cols":26,"rows_kept":752,"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":"Actual"},{"$f":"Inputs!T3","v":"Forecast"},{"$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$307","v":"High pressure mains - steel"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E505","v":80},{"$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$308","v":"High pressure mains - PE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E506","v":60},{"$f":"(S10>=1)*(S10-S$6)","v":59},58.5,58,57.5,56.5,55.5,54.5]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E507","v":60},59,58.5,58,57.5,56.5,55.5,54.5]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E508","v":60},59,58.5,58,57.5,56.5,55.5,54.5]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E509","v":60},59,58.5,58,57.5,56.5,55.5,54.5]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E510","v":40},39,38.5,38,37.5,36.5,35.5,34.5]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E511","v":40},39,38.5,38,37.5,36.5,35.5,34.5]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E512","v":40},39,38.5,38,37.5,36.5,35.5,34.5]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E513","v":25},24,23.5,23,22.5,21.5,20.5,19.5]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E514","v":10},9,8.5,8,7.5,6.5,5.5,4.5]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E515","v":5},4,3.5,3,2.5,1.5,0.5,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E516","v":5},4,3.5,3,2.5,1.5,0.5,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E517","v":5},4,3.5,3,2.5,1.5,0.5,0]
[null,{"$f":"Inputs!$B$320","v":"Land"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E518","v":0},0,0,0,0,0,0,0]
[]
[]
[null,"Nominal",null,null,"$, 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$307","v":"High pressure mains - steel"},"$m",null,null,{"$f":"E171","v":0},0,0,0,0,0,0,0,0,0,0,0,0,14.841744558881322,14.74195814994988,14.648654617355261,14.555351084760641,14.462047552166021,14.275440486976782,14.088833421787543,13.902226356598304]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,5.8795510951459153,5.8795510951459153,5.8297243909497638,5.7798976867536123,5.7300709825574607,5.6304175741651568,5.5307641657728528,5.4311107573805488]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,22.760513945019458,22.534831964741645,22.343858812498073,22.152885660254501,21.961912508010929,21.579966203523782,21.198019899036634,20.816073594549486]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2409006699319067,1.2334079842734789,1.2175950613981779,1.2017821385228769,1.1859692156475758,1.1543433698969738,1.1227175241463718,1.0910916783957698]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,4.0275892120622573E-3,4.0275892120622573E-3,3.9759534529332542E-3,3.9243176938042511E-3,3.872681934675248E-3,3.7694104164172413E-3,3.6661388981592347E-3,3.562867379901228E-3]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,0,0,0,{"$f":"H178","v":0},0,0,0,0,0,0,0,0,0,4.4451562287975666,4.4451562287975666,4.3881670463770845,4.3311778639566025,4.2741886815361205,4.1602103166951574,{"$f":"X178","v":4.0462319518541943},3.9322535870132311]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,{"$f":"E179","v":0},0,0,0,0,0,0,0,0,0,0,0,0,20.946546519863812,19.854028618090251,19.440403021880037,19.026777425669824,18.613151829459611,17.785900637039184,16.958649444618757,16.131398252198331]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0.82306695453684664,0.82306695453684664,0.77734101261813293,0.73161507069941922,0.68588912878070551,0.5944372449432781,0.50298536110585068,0.41153347726842326]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,3.2870633427935543,3.2870633427935543,2.8761804249443599,2.4652975070951655,2.0544145892459711,1.2326487535475827,0.41088291784919428,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,5.2156488638268135,4.0920083724013114,3.5805073258511477,3.069006279300984,2.5575052327508199,1.534503139650492,0.51150104655016393,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},0,0,0,0,0,0,0,0,0,0,0,0,79.444219768009262,76.895100299942499,{"$f":"SUM(U27:U41)","v":75.106407667324987},{"$f":"SUM(V27:V41)","v":73.317715034707433},{"$f":"SUM(W27:W41)","v":71.529022402089879},67.951637136854814,64.37425187161972,61.719250570783984]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2013"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R450*Inputs!R$77","v":14.841744558881322}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R451*Inputs!R$77","v":5.8795510951459153}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R452*Inputs!R$77","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R453*Inputs!R$77","v":22.760513945019458}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R454*Inputs!R$77","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R455*Inputs!R$77","v":1.2409006699319067}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R456*Inputs!R$77","v":4.0275892120622573E-3}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R457*Inputs!R$77","v":4.4451562287975666}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R458*Inputs!R$77","v":20.946546519863812}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R459*Inputs!R$77","v":0.82306695453684664}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R460*Inputs!R$77","v":3.2870633427935543}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R461*Inputs!R$77","v":5.2156488638268135}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R462*Inputs!R$77","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R463*Inputs!R$77","v":0}]
[]
[null,"Total Capex","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R44:R58)","v":79.444219768009262},0,0,{"$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$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S1239","v":9.9786408931441015E-2},{"$f":"IF(T27>0,(IF(T9>0.5,T27/T9*T$6,T27)),T27)","v":9.3303532594619501E-2},9.3303532594619501E-2,9.3303532594619501E-2,0.18660706518923897,0.18660706518923897,0.18660706518923897,0.18660706518923897]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S1240","v":0},4.9826704196151823E-2,4.982670419615183E-2,4.982670419615183E-2,9.9653408392303661E-2,9.9653408392303661E-2,9.9653408392303661E-2,9.9653408392303647E-2]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S1241","v":0},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S1242","v":0.22568198027781242},0.19097315224357325,0.19097315224357328,0.19097315224357328,0.38194630448714662,0.38194630448714656,0.38194630448714656,0.38194630448714656]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S1243","v":0},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S1244","v":7.492685658427786E-3},1.5812922875301012E-2,1.5812922875301012E-2,1.5812922875301012E-2,3.1625845750602025E-2,3.1625845750602025E-2,3.1625845750602025E-2,3.1625845750602025E-2]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S1245","v":0},5.16357591290033E-5,5.16357591290033E-5,5.1635759129003307E-5,1.0327151825800661E-4,1.0327151825800661E-4,1.0327151825800661E-4,1.0327151825800661E-4]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S1246","v":0},5.6989182420481621E-2,5.6989182420481614E-2,5.6989182420481614E-2,0.11397836484096321,0.11397836484096321,0.11397836484096321,0.11397836484096321]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S1247","v":1.0925179017735618},0.41362559621021355,0.41362559621021355,0.41362559621021355,0.82725119242042711,0.82725119242042711,0.82725119242042722,0.82725119242042722]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S1248","v":0},4.5725941918713701E-2,4.5725941918713701E-2,4.5725941918713701E-2,9.1451883837427403E-2,9.1451883837427403E-2,9.1451883837427403E-2,9.1451883837427389E-2]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S1249","v":0},0.41088291784919428,0.41088291784919428,0.41088291784919423,0.82176583569838846,0.82176583569838846,0.41088291784919428,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S1250","v":1.1236404914255023},0.51150104655016393,0.51150104655016393,0.51150104655016404,1.0230020931003279,1.0230020931003281,0.51150104655016393,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S1251","v":0},{"$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$320","v":"Land"},"$m"]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E63:E77)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,2.5491194680667455,1.7886926326175416,{"$f":"SUM(U63:U77)","v":1.7886926326175419},{"$f":"SUM(V63:V77)","v":1.7886926326175416},{"$f":"SUM(W63:W77)","v":3.5773852652350833},3.5773852652350833,2.6550013008357256,1.7326173364363671]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2013"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R1458","v":0}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R1459","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R1460","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R1461","v":0}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R1462","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R1463","v":0}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R1464","v":0}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R1465","v":0}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R1466","v":0}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R1467","v":0}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R1468","v":0}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R1469","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R1470","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R1471","v":0}]
[]
[null,"Total redundant assets","$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$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R1497","v":0}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R1498","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R1499","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R1500","v":0}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R1501","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R1502","v":0}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R1503","v":0}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R1504","v":0}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R1505","v":0}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R1506","v":0}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R1507","v":0}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R1508","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R1509","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R1510","v":0}]
[]
[null,"Total asset disposals","$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$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!R1340","v":0}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!R1341","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!R1342","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!R1343","v":0}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!R1344","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!R1345","v":0}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!R1346","v":0}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!R1347","v":0}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!R1348","v":0}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!R1349","v":0}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!R1350","v":0}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!R1351","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!R1352","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,null,null,null,null,{"$f":"Inputs!I340*Inputs!$N$80","v":0},null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!R1353","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,{"$f":"SUM(U117:U131)","v":0},{"$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$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R409","v":0}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R410","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R411","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R412","v":0}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R413","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R414","v":0}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R415","v":0}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R416","v":0}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R417","v":0}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R418","v":0}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R419","v":0}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R420","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R421","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R422","v":0}]
[]
[null,"Total added uner NGR 82,84 86","$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$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R667","v":0}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R668","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R669","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R670","v":0}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R671","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R672","v":0}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R673","v":0}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R674","v":0}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R675","v":0}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R676","v":0}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R677","v":0}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R678","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R679","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R680","v":0}]
[]
[null,"Total depreciation per tariff variation","$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E27+E45-E63-E81-E99-E117-E135-E153","v":0},{"$f":"F27+F45-F63-F81-F99-F117-F135-F153","v":0},0,0,0,0,0,0,0,0,0,0,0,14.841744558881322,14.74195814994988,14.648654617355261,14.555351084760641,14.462047552166021,14.275440486976782,14.088833421787543,13.902226356598304,13.715619291409064]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"E28+E46-E64-E82-E100-E118-E136-E154","v":0},0,0,0,0,0,0,0,0,0,0,0,0,5.8795510951459153,5.8795510951459153,5.8297243909497638,5.7798976867536123,5.7300709825574607,5.6304175741651568,5.5307641657728528,5.4311107573805488,5.3314573489882449]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,{"$f":"N29+N47-N65-N83-N101-N119-N137-N155+N30+N48-N66-N84-N102-N120-N138-N156+N31+N49-N67-N85-N103-N121-N139-N157","v":0},0,0,0,22.760513945019458,22.534831964741645,22.343858812498073,22.152885660254501,21.961912508010929,21.579966203523782,21.198019899036634,20.816073594549486,20.434127290062339]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2409006699319067,1.2334079842734789,1.2175950613981779,1.2017821385228769,1.1859692156475758,1.1543433698969738,1.1227175241463718,1.0910916783957698,1.0594658326451678]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,4.0275892120622573E-3,4.0275892120622573E-3,3.9759534529332542E-3,3.9243176938042511E-3,3.872681934675248E-3,3.7694104164172413E-3,3.6661388981592347E-3,3.562867379901228E-3,3.4595958616432214E-3]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,4.4451562287975666,4.4451562287975666,4.3881670463770845,4.3311778639566025,4.2741886815361205,4.1602103166951574,4.0462319518541943,3.9322535870132311,3.818275222172268]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,20.946546519863812,19.854028618090251,19.440403021880037,19.026777425669824,18.613151829459611,17.785900637039184,16.958649444618757,16.131398252198331,15.304147059777904]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0.82306695453684664,0.82306695453684664,0.77734101261813293,0.73161507069941922,0.68588912878070551,0.5944372449432781,0.50298536110585068,0.41153347726842326,0.32008159343099585]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,3.2870633427935543,3.2870633427935543,2.8761804249443599,2.4652975070951655,2.0544145892459711,1.2326487535475827,0.41088291784919428,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,5.2156488638268135,4.0920083724013114,3.5805073258511477,3.069006279300984,2.5575052327508199,1.534503139650492,0.51150104655016393,0,{"$f":"Z38+Z56-Z74-Z92-Z110-Z128-Z146-Z164","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},{"$f":"SUM(F171:F185)","v":0},0,0,0,0,0,0,0,0,0,0,0,79.444219768009262,76.895100299942499,75.106407667324987,{"$f":"SUM(U171:U185)","v":73.317715034707433},{"$f":"SUM(V171:V185)","v":71.529022402089879},{"$f":"SUM(W171:W185)","v":67.951637136854814},64.37425187161972,61.719250570783984,59.986633234347622]
[]
[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$77","v":1},{"$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E27","v":0},{"$f":"E337","v":0},{"$f":"F337","v":0},0,0,0,0,0,0,0,0,0,0,0,14.841744558881322,14.74195814994988,14.648654617355261,14.555351084760641,{"$f":"V337","v":14.462047552166021},14.275440486976782,14.088833421787543,13.902226356598304]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"E28","v":0},{"$f":"E338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,5.8795510951459153,5.8795510951459153,5.8297243909497638,5.7798976867536123,5.7300709825574607,5.6304175741651568,5.5307641657728528,5.4311107573805488]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,22.760513945019458,22.534831964741645,22.343858812498073,22.152885660254501,21.961912508010929,21.579966203523782,21.198019899036634,20.816073594549486]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2409006699319067,1.2334079842734789,1.2175950613981779,1.2017821385228769,1.1859692156475758,1.1543433698969738,1.1227175241463718,1.0910916783957698]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.0275892120622573E-3,4.0275892120622573E-3,3.9759534529332542E-3,3.9243176938042511E-3,3.872681934675248E-3,3.7694104164172413E-3,3.6661388981592347E-3,3.562867379901228E-3]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.4451562287975666,4.4451562287975666,4.3881670463770845,4.3311778639566025,4.2741886815361205,4.1602103166951574,4.0462319518541943,3.9322535870132311]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20.946546519863812,19.854028618090251,19.440403021880037,19.026777425669824,18.613151829459611,17.785900637039184,16.958649444618757,16.131398252198331]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.82306695453684664,0.82306695453684664,0.77734101261813293,0.73161507069941922,0.68588912878070551,0.5944372449432781,0.50298536110585068,0.41153347726842326]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.2870633427935543,3.2870633427935543,2.8761804249443599,2.4652975070951655,2.0544145892459711,1.2326487535475827,0.41088291784919428,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.2156488638268135,4.0920083724013114,3.5805073258511477,3.069006279300984,2.5575052327508199,1.534503139650492,0.51150104655016393,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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,{"$f":"SUM(K193:K207)","v":0},0,0,0,0,0,0,0,79.444219768009262,76.895100299942499,{"$f":"SUM(U193:U207)","v":75.106407667324987},{"$f":"SUM(V193:V207)","v":73.317715034707433},{"$f":"SUM(W193:W207)","v":71.529022402089879},{"$f":"SUM(X193:X207)","v":67.951637136854814},64.37425187161972,61.719250570783984]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2013"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E45*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,14.841744558881322,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,5.8795510951459153,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,22.760513945019458,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2409006699319067,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,4.0275892120622573E-3,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"E52*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,4.4451562287975666,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,20.946546519863812,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0.82306695453684664,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,3.2870633427935543,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,5.2156488638268135,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},{"$f":"SUM(F211:F225)","v":0},0,0,0,0,0,0,0,0,0,0,0,79.444219768009262,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2013"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E63*E$191","v":0},{"$f":"F63*F$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,9.9786408931441015E-2,9.3303532594619501E-2,9.3303532594619501E-2,9.3303532594619501E-2,0.18660706518923897,0.18660706518923897,0.18660706518923897,0.18660706518923897]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"E64*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.9826704196151823E-2,4.982670419615183E-2,4.982670419615183E-2,9.9653408392303661E-2,9.9653408392303661E-2,9.9653408392303661E-2,9.9653408392303647E-2]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.22568198027781242,0.19097315224357325,0.19097315224357328,0.19097315224357328,0.38194630448714662,0.38194630448714656,0.38194630448714656,0.38194630448714656]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.492685658427786E-3,1.5812922875301012E-2,1.5812922875301012E-2,1.5812922875301012E-2,3.1625845750602025E-2,3.1625845750602025E-2,3.1625845750602025E-2,3.1625845750602025E-2]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.16357591290033E-5,5.16357591290033E-5,5.1635759129003307E-5,1.0327151825800661E-4,1.0327151825800661E-4,1.0327151825800661E-4,1.0327151825800661E-4]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.6989182420481621E-2,5.6989182420481614E-2,5.6989182420481614E-2,0.11397836484096321,0.11397836484096321,0.11397836484096321,0.11397836484096321]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0925179017735618,0.41362559621021355,0.41362559621021355,0.41362559621021355,0.82725119242042711,0.82725119242042711,0.82725119242042722,0.82725119242042722]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.5725941918713701E-2,4.5725941918713701E-2,4.5725941918713701E-2,9.1451883837427403E-2,9.1451883837427403E-2,9.1451883837427403E-2,9.1451883837427389E-2]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.41088291784919428,{"$f":"U73*U$191","v":0.41088291784919428},0.41088291784919423,0.82176583569838846,0.82176583569838846,0.41088291784919428,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.1236404914255023,0.51150104655016393,0.51150104655016393,0.51150104655016404,1.0230020931003279,1.0230020931003281,0.51150104655016393,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$m"]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E229:E243)","v":0},{"$f":"SUM(F229:F243)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,2.5491194680667455,{"$f":"SUM(T229:T243)","v":1.7886926326175416},{"$f":"SUM(U229:U243)","v":1.7886926326175419},{"$f":"SUM(V229:V243)","v":1.7886926326175416},{"$f":"SUM(W229:W243)","v":3.5773852652350833},{"$f":"SUM(X229:X243)","v":3.5773852652350833},{"$f":"SUM(Y229:Y243)","v":2.6550013008357256},1.7326173364363671]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2013"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E193+E211-E229-E247-E265-E283+E301-E319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,14.841744558881322,{"$f":"S193+S211-S229-S247-S265-S283+S301-S319","v":14.74195814994988},{"$f":"T193+T211-T229-T247-T265-T283+T301-T319","v":14.648654617355261},14.555351084760641,14.462047552166021,14.275440486976782,14.088833421787543,13.902226356598304,13.715619291409064]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,5.8795510951459153,5.8795510951459153,5.8297243909497638,5.7798976867536123,5.7300709825574607,5.6304175741651568,5.5307641657728528,5.4311107573805488,5.3314573489882449]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,22.760513945019458,22.534831964741645,22.343858812498073,22.152885660254501,21.961912508010929,21.579966203523782,21.198019899036634,20.816073594549486,20.434127290062339]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2409006699319067,1.2334079842734789,1.2175950613981779,1.2017821385228769,1.1859692156475758,1.1543433698969738,1.1227175241463718,1.0910916783957698,1.0594658326451678]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,4.0275892120622573E-3,4.0275892120622573E-3,3.9759534529332542E-3,3.9243176938042511E-3,3.872681934675248E-3,3.7694104164172413E-3,3.6661388981592347E-3,3.562867379901228E-3,3.4595958616432214E-3]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,4.4451562287975666,4.4451562287975666,4.3881670463770845,4.3311778639566025,4.2741886815361205,4.1602103166951574,4.0462319518541943,3.9322535870132311,3.818275222172268]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,20.946546519863812,19.854028618090251,19.440403021880037,19.026777425669824,18.613151829459611,17.785900637039184,16.958649444618757,16.131398252198331,15.304147059777904]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0.82306695453684664,0.82306695453684664,0.77734101261813293,0.73161507069941922,0.68588912878070551,0.5944372449432781,0.50298536110585068,0.41153347726842326,0.32008159343099585]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,3.2870633427935543,3.2870633427935543,2.8761804249443599,2.4652975070951655,2.0544145892459711,1.2326487535475827,0.41088291784919428,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,5.2156488638268135,4.0920083724013114,3.5805073258511477,3.069006279300984,2.5575052327508199,1.534503139650492,0.51150104655016393,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},{"$f":"SUM(F337:F351)","v":0},0,0,0,0,0,0,0,0,0,0,0,79.444219768009262,76.895100299942499,75.106407667324987,73.317715034707433,71.529022402089879,67.951637136854814,64.37425187161972,61.719250570783984,59.986633234347622]
[]
[null,"check",{"$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$73)^(T$6)-1","v":1.2422836565829209E-2},null,{"$f":"(1+Inputs!V$73)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!W$73)^(W$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!X$73)^(X$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!Y$73)^(Y$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!Z$73)^(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},null,{"$f":"T360*(1+V359)","v":1.0377334074799749},{"$f":"V360*(1+W359)","v":1.0636767426669742},1.0902686612336485,1.1175253777644896,1.1454635122086017]
[]
[null,"Inflation on Asset Base"]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T417*T$359)","v":0.18313693675712131},0,{"$f":"(U417*V$359)","v":0.3707658114893973},{"$f":"(W417*W$359)","v":0.3751937471361656},0.3796113509330914,0.38401533882790334,0.38840226902312275]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.3040702335439855E-2,0,{"$f":"(U418*V$359)","v":0.14755365260705849},0.14865715214578648,0.14972360562857145,0.15075047106540457,0.15173510252056147]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.27994653453640939,0,0.56553582296939053,0.56976525754287954,0.5738527039556871,0.57778841940317072,0.58156226268305622]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5322425807618271E-2,0,3.0818026146232094E-2,3.0767996883007683E-2,3.0696204890280663E-2,3.060159329986541E-2,3.0483066001872974E-2]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.0034082535746266E-5,0,1.0063365182180933E-4,1.0047028550391679E-4,1.0023585483774099E-4,9.9926908709816438E-5,9.9539867866222081E-5]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.5221449339929882E-2,0,0.11106701321044424,0.11088670961757013,0.11062797396179579,0.11028699732972175,0.10985982938231788]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.24664335269583113,0,0.49204769928486586,0.48288723679817946,0.47296122137510571,0.46223710065787943,0.45068117314143236]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0224826258946025E-2,0,1.9674944824345036E-2,1.7794251569076762E-2,1.5807226810529856E-2,1.3709729406824932E-2,1.1497477616178182E-2]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.0834650689052558E-2,0,7.279776860743177E-2,5.3298366301869682E-2,3.2778495275649848E-2,1.1199319219180361E-2,-4.1633363423443222E-18]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.0834351236346283E-2,0,9.0624684579573428E-2,6.6350215495759104E-2,4.080538252989184E-2,1.3941839031046356E-2,-2.7755575615628815E-17]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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":0.95525526373923053},{"$f":"SUM(U363:U376)","v":0},1.9009860573705608,{"$f":"SUM(W363:W376)","v":1.8557014037757986},1.8069644012154409,1.7546307351497066,1.7243207202364081]
[]
[null,"Nominal  Depreciation"]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T229*T$360","v":9.4462627131056978E-2},{"$f":"U229*V$360","v":9.6824192809333395E-2},{"$f":"V229*V$360","v":9.6824192809333395E-2},0.19848959525913343,0.20345183514061174,0.20853813101912702,0.21375158429460517]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.0445693198994536E-2,5.1706835528969403E-2,5.1706835528969403E-2,0.10599901283438727,0.10864898815524694,0.11136521285912811,0.11414934318060628]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1933455805023564,0.19817922001491531,0.19817922001491531,0.4062674010305764,0.41642408605634074,0.42683468820774922,0.43750555541294289]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6009364231808938E-2,1.6409598337604161E-2,1.6409598337604161E-2,3.3639676592088531E-2,3.4480668506890744E-2,3.5342685219563005E-2,3.6226252350052078E-2]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.2277221725615428E-5,5.3584152268755812E-5,5.3584152268755819E-5,1.0984751215094942E-4,1.1259369995472315E-4,1.1540854245359122E-4,1.1829375601493098E-4]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.7697149719711488E-2,5.9139578462704269E-2,5.9139578462704269E-2,0.12123613584854373,0.12426703924475732,0.12737371522587623,0.13055805810652313]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.41876399939137671,0.42923309937616111,0.42923309937616111,0.87992785372113025,0.90192605006415838,0.92447420131576241,0.94758605634865634]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.6293987821988479E-2,4.7451337517538189E-2,4.7451337517538189E-2,9.7275241910953283E-2,9.9707122958727107E-2,0.10219980103269527,0.10475479605851262]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.41598724918532587,0.42638693041495895,0.4263869304149589,0.87409320735066576,0.8959455375344324,0.45917208798639658,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.51785534045470727,0.53080172396607483,0.53080172396607495,1.0881435341304535,1.115347122483715,0.5716154002729037,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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,{"$f":"SUM(T381:T394)","v":1.8109132688590523},{"$f":"SUM(U381:U394)","v":1.8561861005805285},1.8561861005805285,3.8051815061900829,3.9003110438448352,2.9670313316816554,1.9846499395079134]
[]
[null,"Nominal  Depreciation per tariff variaton"]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E27","v":0},{"$f":"E561","v":0},{"$f":"F561","v":0},0,0,0,0,0,0,0,0,0,0,0,14.841744558881322,14.74195814994988,14.830632459575945,14.733808266766612,{"$f":"V561","v":15.007749885446676},15.184454037323709,15.360613553116188,15.536090760924965]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"E28","v":0},{"$f":"E562","v":0},0,0,0,0,0,0,0,0,0,0,0,0,5.8795510951459153,5.8795510951459153,5.9021461042823606,5.8504392687533908,5.9462860858314803,5.9889442251428795,6.0300188426162036,6.0694041008224797]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,22.760513945019458,22.534831964741645,22.6214329187757,22.423253698760785,22.790610301715262,22.954108158227566,23.111536776126911,23.262490507322333]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2409006699319067,1.2334079842734789,1.2327210458492881,1.2163114475116839,1.2307198753203117,1.2278481956112308,1.2240637319946208,1.2193226400749233]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.0275892120622573E-3,4.0275892120622573E-3,4.0253460728723878E-3,3.9717619206036323E-3,4.0188114201566861E-3,4.0094341935096537E-3,3.9970763483926719E-3,3.9815947146488971E-3]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.4451562287975666,4.4451562287975666,4.4426805284177853,4.3835409499550808,4.4354683847028209,4.4251189584718471,4.4114798931888854,4.3943931752927305]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20.946546519863812,19.854028618090251,19.681907971394704,19.252674872018542,19.315489471927247,18.918448855004296,18.489484026315242,18.027246925657359]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.82306695453684664,0.82306695453684664,0.78699779297380423,0.73954645545626607,0.71177006276307297,0.63228907242119647,0.54838917627299921,0.45989910464712891]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.2870633427935543,3.2870633427935543,2.9119107442972809,2.4855238138823221,2.1319346520747948,1.3111398110259986,0.44797276876721603,-1.6653345369377348E-16]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.2156488638268135,4.0920083724013114,3.6249873831829502,3.0941856592168753,2.6540086198303738,1.6322153011956795,0.55767356124185619,-1.1102230246251565E-15]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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,{"$f":"SUM(K417:K431)","v":0},0,0,0,0,0,0,0,79.444219768009262,76.895100299942499,{"$f":"SUM(U417:U431)","v":76.039442294822706},{"$f":"SUM(V417:V431)","v":74.183256194242162},{"$f":"SUM(W417:W431)","v":74.228056151032206},{"$f":"SUM(X417:X431)","v":72.278576048617921},70.185229405988522,68.972828809456573]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2013"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E45","v":0},{"$f":"F45","v":0},{"$f":"G45","v":0},0,0,0,0,0,0,0,0,0,0,14.841744558881322,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"E46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,5.8795510951459153,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,22.760513945019458,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2409006699319067,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,4.0275892120622573E-3,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q52","v":0},4.4451562287975666,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,20.946546519863812,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0.82306695453684664,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,3.2870633427935543,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,5.2156488638268135,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},0,0,0,0,0,0,0,0,0,0,0,0,79.444219768009262,0,{"$f":"SUM(T435:T449)","v":0},0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2013"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E229,E381+E399-E363)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,9.9786408931441015E-2,-8.8674309626064332E-2,9.6824192809333395E-2,-0.27394161868006389,-0.17670415187703217,-0.17615951579247965,-0.17547720780877632,-0.17465068472851758]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E230,E382+E400-E364)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2.259500913644532E-2,5.1706835528969403E-2,-9.5846817078089092E-2,-4.265813931139921E-2,-4.1074617473324512E-2,-3.9385258206276461E-2,-3.7585759339955185E-2]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E232,E384+E402-E366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.22568198027781242,-8.660095403405299E-2,0.19817922001491531,-0.36735660295447525,-0.16349785651230314,-0.15742861789934637,-0.15095373119542149,-0.14405670727011333]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E234,E386+E404-E368)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,7.492685658427786E-3,6.8693842419066675E-4,1.6409598337604161E-2,-1.4408427808627933E-2,2.8716797090808481E-3,3.7844636166100808E-3,4.7410919196975952E-3,5.7431863481791044E-3]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E235,E387+E405-E369)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.2431391898691629E-6,5.3584152268755812E-5,-4.7049499553053515E-5,9.3772266470326323E-6,1.2357845116982164E-5,1.548163374377478E-5,1.8753888148708903E-5]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E236,E388+E406-E370)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.4757003797816063E-3,5.9139578462704269E-2,-5.1927434747739969E-2,1.0349426230973596E-2,1.3639065282961535E-2,1.7086717896154485E-2,2.069822872420525E-2]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E237,E389+E407-E371)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1.0925179017735618,0.17212064669554558,0.42923309937616111,-6.2814599908704749E-2,0.39704061692295078,0.42896482868905267,0.46223710065788298,0.49690488320722398]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E238,E390+E408-E372)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.6069161563042455E-2,4.7451337517538189E-2,2.7776392693193153E-2,7.9480990341876528E-2,8.3899896148197248E-2,8.8490071625870331E-2,9.3257318442334439E-2]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E239,E391+E409-E373)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.3751525984962733,0.42638693041495895,0.35358916180752714,0.82079484104879608,0.8631670422587826,0.4479727687672162,4.1633363423443222E-18]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E240,E392+E410-E374)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1.1236404914255023,0.46702098921836099,0.53080172396607483,0.44017703938650155,1.0217933186346944,1.0745417399538233,0.5576735612418573,2.7755575615628815E-17]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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,{"$f":"SUM(E453:E467)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,2.5491194680667455,0.85565800511982182,{"$f":"SUM(U453:U467)","v":1.8561861005805285},{"$f":"SUM(V453:V467)","v":-4.479995679003218E-2},{"$f":"SUM(W453:W467)","v":1.9494801024142847},{"$f":"SUM(X453:X467)","v":2.0933466426293936},{"$f":"SUM(Y453:Y467)","v":1.2124005965319484},0.26032921927150543]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2013"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E417+E435-E453-E471-E489-E507+E525-E543","v":0},0,0,0,0,0,0,0,0,0,0,0,0,14.841744558881322,14.74195814994988,14.830632459575945,14.733808266766612,15.007749885446676,15.184454037323709,15.360613553116188,15.536090760924965,15.710741445653483]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,5.8795510951459153,5.8795510951459153,5.9021461042823606,5.8504392687533908,5.9462860858314803,5.9889442251428795,6.0300188426162036,6.0694041008224797,6.1069898601624351]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,22.760513945019458,22.534831964741645,22.6214329187757,22.423253698760785,22.790610301715262,22.954108158227566,23.111536776126911,23.262490507322333,23.406547214592447]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2409006699319067,1.2334079842734789,1.2327210458492881,1.2163114475116839,1.2307198753203117,1.2278481956112308,1.2240637319946208,1.2193226400749233,1.2135794537267441]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,4.0275892120622573E-3,4.0275892120622573E-3,4.0253460728723878E-3,3.9717619206036323E-3,4.0188114201566861E-3,4.0094341935096537E-3,3.9970763483926719E-3,3.9815947146488971E-3,3.9628408265001882E-3]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"E424+E442-E460-E478-E496-E514+E532-E550","v":0},0,0,0,0,0,0,0,0,0,0,0,0,4.4451562287975666,4.4451562287975666,4.4426805284177853,4.3835409499550808,4.4354683847028209,4.4251189584718471,4.4114798931888854,4.3943931752927305,4.3736949465685253]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,20.946546519863812,19.854028618090251,19.681907971394704,19.252674872018542,19.315489471927247,18.918448855004296,18.489484026315242,18.027246925657359,17.530342042450133]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0.82306695453684664,0.82306695453684664,0.78699779297380423,0.73954645545626607,0.71177006276307297,0.63228907242119647,0.54838917627299921,0.45989910464712891,0.36664178620479448]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,3.2870633427935543,3.2870633427935543,2.9119107442972809,2.4855238138823221,2.1319346520747948,1.3111398110259986,0.44797276876721603,-1.6653345369377348E-16,-1.706967900361178E-16]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,5.2156488638268135,4.0920083724013114,3.6249873831829502,3.0941856592168753,2.6540086198303738,1.6322153011956795,0.55767356124185619,-1.1102230246251565E-15,-1.1379786002407855E-15]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},{"$f":"SUM(F561:F575)","v":0},0,0,0,0,0,0,0,0,0,0,0,79.444219768009262,76.895100299942499,76.039442294822706,74.183256194242162,74.228056151032206,72.278576048617921,70.185229405988522,68.972828809456573,68.712499590185061]
[]
[null,"check",{"$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E27","v":0},{"$f":"E727","v":0},{"$f":"F727","v":0},0,0,0,0,0,0,0,0,0,0,0,14.841744558881322,14.74195814994988,14.830632459575945,14.733808266766612,{"$f":"V727","v":15.007749885446676},15.184454037323709,15.360613553116188,15.536090760924965]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,0,{"$f":"E728","v":0},0,0,0,0,0,0,0,0,0,0,0,0,5.8795510951459153,5.8795510951459153,5.9021461042823606,5.8504392687533908,5.9462860858314803,5.9889442251428795,6.0300188426162036,6.0694041008224797]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,22.760513945019458,22.534831964741645,22.6214329187757,22.423253698760785,22.790610301715262,22.954108158227566,23.111536776126911,23.262490507322333]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2409006699319067,1.2334079842734789,1.2327210458492881,1.2163114475116839,1.2307198753203117,1.2278481956112308,1.2240637319946208,1.2193226400749233]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.0275892120622573E-3,4.0275892120622573E-3,4.0253460728723878E-3,3.9717619206036323E-3,4.0188114201566861E-3,4.0094341935096537E-3,3.9970763483926719E-3,3.9815947146488971E-3]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.4451562287975666,4.4451562287975666,4.4426805284177853,4.3835409499550808,4.4354683847028209,4.4251189584718471,4.4114798931888854,4.3943931752927305]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20.946546519863812,19.854028618090251,19.681907971394704,19.252674872018542,19.315489471927247,18.918448855004296,18.489484026315242,18.027246925657359]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.82306695453684664,0.82306695453684664,0.78699779297380423,0.73954645545626607,0.71177006276307297,0.63228907242119647,0.54838917627299921,0.45989910464712891]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.2870633427935543,3.2870633427935543,2.9119107442972809,2.4855238138823221,2.1319346520747948,1.3111398110259986,0.44797276876721603,-1.6653345369377348E-16]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.2156488638268135,4.0920083724013114,3.6249873831829502,3.0941856592168753,2.6540086198303738,1.6322153011956795,0.55767356124185619,-1.1102230246251565E-15]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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,{"$f":"SUM(K583:K597)","v":0},0,0,0,0,0,0,0,79.444219768009262,76.895100299942499,76.039442294822706,74.183256194242162,74.228056151032206,72.278576048617921,70.185229405988522,68.972828809456573]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2013"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E211,IF(E$580=CCA,E435,E45))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,14.841744558881322,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E212,IF(E$580=CCA,E436,E46))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,5.8795510951459153,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E214,IF(E$580=CCA,E438,E48))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,22.760513945019458,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E216,IF(E$580=CCA,E440,E50))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1.2409006699319067,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E217,IF(E$580=CCA,E441,E51))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,4.0275892120622573E-3,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E218,IF(E$580=CCA,E442,E52))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,4.4451562287975666,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E219,IF(E$580=CCA,E443,E53))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,20.946546519863812,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E220,IF(E$580=CCA,E444,E54))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0.82306695453684664,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E221,IF(E$580=CCA,E445,E55))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,3.2870633427935543,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E222,IF(E$580=CCA,E446,E56))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,5.2156488638268135,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},0,0,0,0,0,0,0,0,0,0,0,79.444219768009262,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2013"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E229,IF(E$580=CCA,E453,IF(E583>0,(IF(E9>0.5,E583/E9*E$6,E583)),E583)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,9.9786408931441015E-2,-8.8674309626064332E-2,9.6824192809333395E-2,-0.27394161868006389,-0.17670415187703217,-0.17615951579247965,-0.17547720780877632,-0.17465068472851758]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E230,IF(E$580=CCA,E454,IF(E584>0,(IF(E10>0.5,E584/E10*E$6,E584)),E584)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2.259500913644532E-2,5.1706835528969403E-2,-9.5846817078089092E-2,-4.265813931139921E-2,-4.1074617473324512E-2,-3.9385258206276461E-2,-3.7585759339955185E-2]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E232,IF(E$580=CCA,E456,IF(E586>0,(IF(E12>0.5,E586/E12*E$6,E586)),E586)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.22568198027781242,-8.660095403405299E-2,0.19817922001491531,-0.36735660295447525,-0.16349785651230314,-0.15742861789934637,-0.15095373119542149,-0.14405670727011333]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E234,IF(E$580=CCA,E458,IF(E588>0,(IF(E14>0.5,E588/E14*E$6,E588)),E588)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,7.492685658427786E-3,6.8693842419066675E-4,1.6409598337604161E-2,-1.4408427808627933E-2,2.8716797090808481E-3,3.7844636166100808E-3,4.7410919196975952E-3,5.7431863481791044E-3]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E235,IF(E$580=CCA,E459,IF(E589>0,(IF(E15>0.5,E589/E15*E$6,E589)),E589)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.2431391898691629E-6,5.3584152268755812E-5,-4.7049499553053515E-5,9.3772266470326323E-6,1.2357845116982164E-5,1.548163374377478E-5,1.8753888148708903E-5]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E236,IF(E$580=CCA,E460,IF(E590>0,(IF(E16>0.5,E590/E16*E$6,E590)),E590)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.4757003797816063E-3,5.9139578462704269E-2,-5.1927434747739969E-2,1.0349426230973596E-2,1.3639065282961535E-2,1.7086717896154485E-2,2.069822872420525E-2]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E237,IF(E$580=CCA,E461,IF(E591>0,(IF(E17>0.5,E591/E17*E$6,E591)),E591)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1.0925179017735618,0.17212064669554558,0.42923309937616111,-6.2814599908704749E-2,0.39704061692295078,0.42896482868905267,0.46223710065788298,0.49690488320722398]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E238,IF(E$580=CCA,E462,IF(E592>0,(IF(E18>0.5,E592/E18*E$6,E592)),E592)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.6069161563042455E-2,4.7451337517538189E-2,2.7776392693193153E-2,7.9480990341876528E-2,8.3899896148197248E-2,8.8490071625870331E-2,9.3257318442334439E-2]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E239,IF(E$580=CCA,E463,IF(E593>0,(IF(E19>0.5,E593/E19*E$6,E593)),E593)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.3751525984962733,0.42638693041495895,0.35358916180752714,0.82079484104879608,0.8631670422587826,0.4479727687672162,4.1633363423443222E-18]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E240,IF(E$580=CCA,E464,IF(E594>0,(IF(E20>0.5,E594/E20*E$6,E594)),E594)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1.1236404914255023,0.46702098921836099,0.53080172396607483,0.44017703938650155,1.0217933186346944,1.0745417399538233,0.5576735612418573,2.7755575615628815E-17]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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,{"$f":"SUM(E619:E633)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,2.5491194680667455,0.85565800511982182,{"$f":"SUM(U619:U633)","v":1.8561861005805285},-4.479995679003218E-2,1.9494801024142847,2.0933466426293936,1.2124005965319484,0.26032921927150543]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2013"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E583+E601-E619-E637-E655-E673+E691-E709","v":0},0,0,0,0,0,0,0,0,0,0,0,0,14.841744558881322,14.74195814994988,{"$f":"T583+T601-T619-T637-T655-T673+T691-T709","v":14.830632459575945},{"$f":"U583+U601-U619-U637-U655-U673+U691-U709","v":14.733808266766612},15.007749885446676,15.184454037323709,15.360613553116188,15.536090760924965,15.710741445653483]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,5.8795510951459153,5.8795510951459153,5.9021461042823606,5.8504392687533908,5.9462860858314803,5.9889442251428795,6.0300188426162036,6.0694041008224797,6.1069898601624351]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,22.760513945019458,22.534831964741645,22.6214329187757,22.423253698760785,22.790610301715262,22.954108158227566,23.111536776126911,23.262490507322333,23.406547214592447]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2409006699319067,1.2334079842734789,1.2327210458492881,1.2163114475116839,1.2307198753203117,1.2278481956112308,1.2240637319946208,1.2193226400749233,1.2135794537267441]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,4.0275892120622573E-3,4.0275892120622573E-3,4.0253460728723878E-3,3.9717619206036323E-3,4.0188114201566861E-3,4.0094341935096537E-3,3.9970763483926719E-3,3.9815947146488971E-3,3.9628408265001882E-3]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,4.4451562287975666,4.4451562287975666,4.4426805284177853,4.3835409499550808,4.4354683847028209,4.4251189584718471,4.4114798931888854,4.3943931752927305,4.3736949465685253]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,20.946546519863812,19.854028618090251,19.681907971394704,19.252674872018542,19.315489471927247,18.918448855004296,18.489484026315242,18.027246925657359,17.530342042450133]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0.82306695453684664,0.82306695453684664,0.78699779297380423,0.73954645545626607,0.71177006276307297,0.63228907242119647,0.54838917627299921,0.45989910464712891,0.36664178620479448]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,3.2870633427935543,3.2870633427935543,2.9119107442972809,2.4855238138823221,2.1319346520747948,1.3111398110259986,0.44797276876721603,-1.6653345369377348E-16,-1.706967900361178E-16]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,5.2156488638268135,4.0920083724013114,3.6249873831829502,3.0941856592168753,2.6540086198303738,1.6322153011956795,0.55767356124185619,-1.1102230246251565E-15,-1.1379786002407855E-15]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},{"$f":"SUM(F727:F741)","v":0},0,0,0,0,0,0,0,0,0,0,0,79.444219768009262,76.895100299942499,76.039442294822706,74.183256194242162,74.228056151032206,72.278576048617921,70.185229405988522,68.972828809456573,68.712499590185061]
[]
[null,"check",{"$f":"SUM(E744:Z744)","v":0},null,{"$f":"F598-E742","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"sum of closing balance checks",{"$f":"SUM(E746:Z746)","v":0},null,{"$f":"SUM(E188,E354,E578,E744)","v":0},{"$f":"SUM(F188,F354,F578,F744)","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},0,0,0,0,0,0,0,0,0,0,0,0,0,79.444219768009262,76.895100299942499,75.106407667324987,73.317715034707433,71.529022402089879,67.951637136854814,64.37425187161972,61.719250570783984]
[null,{"$f":"B190","v":"Real"},null,null,{"$f":"E208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,79.444219768009262,76.895100299942499,75.106407667324987,73.317715034707433,71.529022402089879,67.951637136854814,64.37425187161972,61.719250570783984]
[null,{"$f":"B356","v":"CCA"},null,null,{"$f":"E432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,79.444219768009262,76.895100299942499,76.039442294822706,74.183256194242162,74.228056151032206,72.278576048617921,70.185229405988522,68.972828809456573]
[null,{"$f":"B580","v":"Transition method"},null,null,{"$f":"E598","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,79.444219768009262,76.895100299942499,76.039442294822706,74.183256194242162,74.228056151032206,72.278576048617921,70.185229405988522,68.972828809456573]

{"sheet":"2014","index":29,"n_rows":752,"n_cols":26,"rows_kept":752,"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":"Actual"},{"$f":"Inputs!T3","v":"Forecast"},{"$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$307","v":"High pressure mains - steel"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E505","v":80},{"$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$308","v":"High pressure mains - PE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E506","v":60},59.5,{"$f":"(U10>=1)*(U10-U$6)","v":59},58.5,57.5,56.5,55.5]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E507","v":60},59.5,59,58.5,57.5,56.5,55.5]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E508","v":60},59.5,59,58.5,57.5,56.5,55.5]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E509","v":60},59.5,59,58.5,57.5,56.5,55.5]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E510","v":40},39.5,39,38.5,37.5,36.5,35.5]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E511","v":40},39.5,39,38.5,37.5,36.5,35.5]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E512","v":40},39.5,39,38.5,37.5,36.5,35.5]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E513","v":25},24.5,24,23.5,22.5,21.5,20.5]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E514","v":10},9.5,9,8.5,7.5,6.5,5.5]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E515","v":5},4.5,4,3.5,2.5,1.5,0.5]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E516","v":5},4.5,4,3.5,2.5,1.5,0.5]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E517","v":5},4.5,4,3.5,2.5,1.5,0.5]
[null,{"$f":"Inputs!$B$320","v":"Land"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E518","v":0},0,0,0,0,0,0]
[]
[]
[null,"Nominal",null,null,"$, 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$307","v":"High pressure mains - steel"},"$m",null,null,{"$f":"E171","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1.13383783,1.1267513435625001,1.1196648571250001,{"$f":"V171","v":1.1125783706875001},1.0984053978125001,1.0842324249375002,1.0700594520625002]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,{"$f":"E172","v":0},0,0,0,0,0,0,0,0,0,{"$f":"O172","v":0},0,0,0,3.6142473600000002,3.5841286320000001,3.5540099039999999,3.5238911759999998,3.4636537199999999,3.4034162640000001,3.3431788080000002]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16.87749797,16.736852153583335,16.59620633716667,16.455560520750005,16.174268887916671,15.892977255083338,15.611685622250004]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.6490603141984731,{"$f":"T176","v":0.64094706027099213},0.63283380634351127,0.62472055241603031,0.60849404456106848,0.59226753670610666,0.57604102885114483]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.0650000000000005E-4,5.9891875000000008E-4,5.9133750000000011E-4,5.8375625000000014E-4,5.6859375000000009E-4,5.5343125000000004E-4,5.3826874999999999E-4]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10.359691399673466,10.230195257177547,10.100699114681628,9.9712029721857096,9.7122106871938723,9.4532184022020349,9.1942261172101976]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,30.096388690000005,29.494460916200005,28.892533142400005,28.290605368600005,27.086749821000005,25.882894273400005,24.679038725800005]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.3323898523270403,1.2657703597106884,1.1991508670943363,1.1325313744779844,0.9992923892452803,0.86605340401257624,0.73281441877987219]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.7773010035411176,3.3995709031870058,3.021840802832894,2.6441107024787822,1.8886505017705586,1.1331903010623352,0.3777301003541117]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.3356692511648482,3.9021023260483636,3.468535400931879,3.0349684758153943,2.1678346255824246,1.3007007753494548,0.43356692511648498]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},0,0,0,0,0,0,0,0,0,0,0,0,0,72.176690170904948,{"$f":"SUM(U27:U41)","v":70.381377870490439},{"$f":"SUM(V27:V41)","v":68.586065570075931},{"$f":"SUM(W27:W41)","v":66.790753269661408},63.200128668832377,59.609504068003353,56.018879467174322]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2014"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S450*Inputs!S$77","v":1.13383783}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S451*Inputs!S$77","v":3.6142473600000002}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S452*Inputs!S$77","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S453*Inputs!S$77","v":16.87749797}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S454*Inputs!S$77","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S455*Inputs!S$77","v":0.66340935999999984}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S456*Inputs!S$77","v":6.0650000000000005E-4}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S457*Inputs!S$77","v":10.359691399673466}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S458*Inputs!S$77","v":30.096388690000005}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S459*Inputs!S$77","v":1.3323898523270403}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S460*Inputs!S$77","v":3.7773010035411176}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S461*Inputs!S$77","v":4.3356692511648482}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S462*Inputs!S$77","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S463*Inputs!S$77","v":0}]
[]
[null,"Total Capex","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S44:S58)","v":72.191039216706471},0,{"$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$307","v":"High pressure mains - steel"},"$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$6,T27)),T27)","v":7.0864864375000001E-3},{"$f":"IF(U27>0,(IF(U9>0.5,U27/U9*U$6,U27)),U27)","v":7.0864864375000001E-3},{"$f":"IF(V27>0,(IF(V9>0.5,V27/V9*V$6,V27)),V27)","v":7.0864864375000001E-3},{"$f":"IF(W27>0,(IF(W9>0.5,W27/W9*W$6,W27)),W27)","v":1.4172972875000002E-2},{"$f":"IF(X27>0,(IF(X9>0.5,X27/X9*X$6,X27)),X27)","v":1.4172972875000002E-2},1.4172972875000002E-2,1.4172972875000002E-2]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$6,T28)),T28)","v":3.0118728000000001E-2},3.0118728000000001E-2,3.0118728000000001E-2,6.0237455999999995E-2,6.0237456000000002E-2,6.0237456000000002E-2,6.0237456000000002E-2]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.14064581641666668,0.14064581641666668,0.14064581641666671,0.28129163283333342,0.28129163283333342,0.28129163283333342,0.28129163283333342]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.1132539274809141E-3,8.1132539274809123E-3,8.1132539274809141E-3,1.6226507854961825E-2,1.6226507854961825E-2,1.6226507854961825E-2,1.6226507854961825E-2]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.5812500000000005E-6,7.5812500000000013E-6,7.5812500000000013E-6,1.5162500000000004E-5,1.5162500000000003E-5,1.5162500000000001E-5,1.5162499999999999E-5]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.12949614249591831,0.12949614249591831,0.12949614249591831,0.25899228499183663,0.25899228499183657,0.25899228499183657,0.25899228499183657]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.60192777380000007,0.60192777380000007,0.60192777380000007,1.2038555476000001,1.2038555476000001,1.2038555476000001,1.2038555476000004]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.6619492616352013E-2,6.6619492616352027E-2,6.6619492616352013E-2,0.13323898523270405,0.13323898523270403,0.13323898523270403,0.13323898523270403]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.37773010035411175,0.37773010035411175,0.37773010035411175,0.75546020070822351,0.75546020070822339,0.75546020070822351,0.3777301003541117]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.43356692511648481,0.43356692511648487,0.43356692511648487,0.86713385023296985,0.86713385023296985,0.86713385023296985,0.43356692511648498]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$m"]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E63:E77)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.7953123004145146,{"$f":"SUM(U63:U77)","v":1.7953123004145146},{"$f":"SUM(V63:V77)","v":1.7953123004145146},{"$f":"SUM(W63:W77)","v":3.5906246008290292},3.5906246008290292,3.5906246008290292,2.7793275753584328]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2014"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S1458","v":0}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S1459","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S1460","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S1461","v":0}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S1462","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S1463","v":0}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S1464","v":0}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S1465","v":0}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S1466","v":0}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S1467","v":0}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S1468","v":0}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S1469","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S1470","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S1471","v":0}]
[]
[null,"Total redundant assets","$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S1508","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S1509","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S1510","v":0}]
[]
[null,"Total asset disposals","$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$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!S1340","v":0}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!S1341","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!S1342","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!S1343","v":0}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!S1344","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!S1345","v":0}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!S1346","v":0}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!S1347","v":0}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!S1348","v":0}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!S1349","v":0}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!S1350","v":0}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!S1351","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!S1352","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,null,null,null,null,{"$f":"Inputs!I340*Inputs!$N$80","v":0},null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!S1353","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,{"$f":"SUM(U117:U131)","v":0},{"$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$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S409","v":0}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S410","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S411","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S412","v":0}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S413","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S414","v":0}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S415","v":0}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S416","v":0}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S417","v":0}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S418","v":0}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S419","v":0}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S420","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S421","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S422","v":0}]
[]
[null,"Total added uner NGR 82,84 86","$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$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S667","v":0}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S668","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S669","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S670","v":0}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S671","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S672","v":1.4349045801526721E-2}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S673","v":0}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S674","v":0}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S675","v":0}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S676","v":0}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S677","v":0}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S678","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S679","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S680","v":0}]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E153:E167)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1.4349045801526721E-2,0,{"$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E27+E45-E63-E81-E99-E117-E135-E153","v":0},{"$f":"F27+F45-F63-F81-F99-F117-F135-F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1.13383783,1.1267513435625001,1.1196648571250001,1.1125783706875001,1.0984053978125001,1.0842324249375002,1.0700594520625002,1.0558864791875002]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"E28+E46-E64-E82-E100-E118-E136-E154","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,3.6142473600000002,3.5841286320000001,3.5540099039999999,3.5238911759999998,3.4636537199999999,3.4034162640000001,3.3431788080000002,3.2829413520000004]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,{"$f":"N29+N47-N65-N83-N101-N119-N137-N155+N30+N48-N66-N84-N102-N120-N138-N156+N31+N49-N67-N85-N103-N121-N139-N157","v":0},0,0,0,0,16.87749797,16.736852153583335,16.59620633716667,16.455560520750005,16.174268887916671,15.892977255083338,15.611685622250004,15.33039398941667]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.6490603141984731,0.64094706027099213,0.63283380634351127,0.62472055241603031,0.60849404456106848,0.59226753670610666,0.57604102885114483,0.55981452099618301]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.0650000000000005E-4,5.9891875000000008E-4,5.9133750000000011E-4,5.8375625000000014E-4,5.6859375000000009E-4,5.5343125000000004E-4,5.3826874999999999E-4,5.2310624999999994E-4]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10.359691399673466,10.230195257177547,10.100699114681628,9.9712029721857096,9.7122106871938723,9.4532184022020349,9.1942261172101976,8.9352338322183602]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,30.096388690000005,29.494460916200005,28.892533142400005,28.290605368600005,27.086749821000005,25.882894273400005,24.679038725800005,23.475183178200005]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.3323898523270403,1.2657703597106884,1.1991508670943363,1.1325313744779844,0.9992923892452803,0.86605340401257624,0.73281441877987219,0.59957543354716814]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.7773010035411176,3.3995709031870058,3.021840802832894,2.6441107024787822,1.8886505017705586,1.1331903010623352,0.3777301003541117,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.3356692511648482,3.9021023260483636,3.468535400931879,3.0349684758153943,2.1678346255824246,1.3007007753494548,0.43356692511648498,{"$f":"Z38+Z56-Z74-Z92-Z110-Z128-Z146-Z164","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},{"$f":"SUM(F171:F185)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,72.176690170904948,70.381377870490439,{"$f":"SUM(U171:U185)","v":68.586065570075931},{"$f":"SUM(V171:V185)","v":66.790753269661408},{"$f":"SUM(W171:W185)","v":63.200128668832377},59.609504068003353,56.018879467174322,53.239551891815886]
[]
[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$77","v":1},{"$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E27","v":0},{"$f":"E337","v":0},{"$f":"F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1.13383783,1.1267513435625001,1.1196648571250001,{"$f":"V337","v":1.1125783706875001},1.0984053978125001,1.0842324249375002,1.0700594520625002]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"E28","v":0},{"$f":"E338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,3.6142473600000002,3.5841286320000001,3.5540099039999999,3.5238911759999998,3.4636537199999999,3.4034162640000001,3.3431788080000002]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16.87749797,16.736852153583335,16.59620633716667,16.455560520750005,16.174268887916671,15.892977255083338,15.611685622250004]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.6490603141984731,0.64094706027099213,0.63283380634351127,0.62472055241603031,0.60849404456106848,0.59226753670610666,0.57604102885114483]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.0650000000000005E-4,5.9891875000000008E-4,5.9133750000000011E-4,5.8375625000000014E-4,5.6859375000000009E-4,5.5343125000000004E-4,5.3826874999999999E-4]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10.359691399673466,10.230195257177547,10.100699114681628,9.9712029721857096,9.7122106871938723,9.4532184022020349,9.1942261172101976]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,30.096388690000005,29.494460916200005,28.892533142400005,28.290605368600005,27.086749821000005,25.882894273400005,24.679038725800005]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.3323898523270403,1.2657703597106884,1.1991508670943363,1.1325313744779844,0.9992923892452803,0.86605340401257624,0.73281441877987219]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.7773010035411176,3.3995709031870058,3.021840802832894,2.6441107024787822,1.8886505017705586,1.1331903010623352,0.3777301003541117]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.3356692511648482,3.9021023260483636,3.468535400931879,3.0349684758153943,2.1678346255824246,1.3007007753494548,0.43356692511648498]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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,{"$f":"SUM(K193:K207)","v":0},0,0,0,0,0,0,0,0,72.176690170904948,{"$f":"SUM(U193:U207)","v":70.381377870490439},{"$f":"SUM(V193:V207)","v":68.586065570075931},{"$f":"SUM(W193:W207)","v":66.790753269661408},{"$f":"SUM(X193:X207)","v":63.200128668832377},59.609504068003353,56.018879467174322]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2014"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E45*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1.13383783,{"$f":"T45*T$191","v":0},0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.6142473600000002,0,{"$f":"U46*U$191","v":0},{"$f":"V46*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16.87749797,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.66340935999999984,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.0650000000000005E-4,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10.359691399673466,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,30.096388690000005,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.3323898523270403,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.7773010035411176,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.3356692511648482,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},{"$f":"SUM(F211:F225)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,72.191039216706471,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2014"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E63*E$191","v":0},{"$f":"F63*F$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,7.0864864375000001E-3,7.0864864375000001E-3,7.0864864375000001E-3,1.4172972875000002E-2,1.4172972875000002E-2,1.4172972875000002E-2,1.4172972875000002E-2]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"E64*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.0118728000000001E-2,3.0118728000000001E-2,3.0118728000000001E-2,6.0237455999999995E-2,6.0237456000000002E-2,6.0237456000000002E-2,6.0237456000000002E-2]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.14064581641666668,0.14064581641666668,0.14064581641666671,0.28129163283333342,0.28129163283333342,0.28129163283333342,0.28129163283333342]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.1132539274809141E-3,8.1132539274809123E-3,8.1132539274809141E-3,1.6226507854961825E-2,1.6226507854961825E-2,1.6226507854961825E-2,1.6226507854961825E-2]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.5812500000000005E-6,7.5812500000000013E-6,7.5812500000000013E-6,1.5162500000000004E-5,1.5162500000000003E-5,1.5162500000000001E-5,1.5162499999999999E-5]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.12949614249591831,0.12949614249591831,0.12949614249591831,0.25899228499183663,0.25899228499183657,0.25899228499183657,0.25899228499183657]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.60192777380000007,0.60192777380000007,0.60192777380000007,1.2038555476000001,1.2038555476000001,1.2038555476000001,1.2038555476000004]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.6619492616352013E-2,6.6619492616352027E-2,6.6619492616352013E-2,0.13323898523270405,0.13323898523270403,0.13323898523270403,0.13323898523270403]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.37773010035411175,{"$f":"U73*U$191","v":0.37773010035411175},0.37773010035411175,0.75546020070822351,0.75546020070822339,0.75546020070822351,0.3777301003541117]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.43356692511648481,0.43356692511648487,0.43356692511648487,0.86713385023296985,0.86713385023296985,0.86713385023296985,0.43356692511648498]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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":1.7953123004145146},{"$f":"SUM(U229:U243)","v":1.7953123004145146},{"$f":"SUM(V229:V243)","v":1.7953123004145146},{"$f":"SUM(W229:W243)","v":3.5906246008290292},{"$f":"SUM(X229:X243)","v":3.5906246008290292},{"$f":"SUM(Y229:Y243)","v":3.5906246008290292},2.7793275753584328]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2014"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4349045801526721E-2,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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,{"$f":"SUM(E319:E333)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1.4349045801526721E-2,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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":1.13383783},{"$f":"T193+T211-T229-T247-T265-T283+T301-T319","v":1.1267513435625001},1.1196648571250001,1.1125783706875001,1.0984053978125001,1.0842324249375002,1.0700594520625002,1.0558864791875002]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.6142473600000002,3.5841286320000001,3.5540099039999999,3.5238911759999998,3.4636537199999999,3.4034162640000001,3.3431788080000002,3.2829413520000004]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16.87749797,16.736852153583335,16.59620633716667,16.455560520750005,16.174268887916671,15.892977255083338,15.611685622250004,15.33039398941667]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.6490603141984731,0.64094706027099213,0.63283380634351127,0.62472055241603031,0.60849404456106848,0.59226753670610666,0.57604102885114483,0.55981452099618301]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.0650000000000005E-4,5.9891875000000008E-4,5.9133750000000011E-4,5.8375625000000014E-4,5.6859375000000009E-4,5.5343125000000004E-4,5.3826874999999999E-4,5.2310624999999994E-4]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10.359691399673466,10.230195257177547,10.100699114681628,9.9712029721857096,9.7122106871938723,9.4532184022020349,9.1942261172101976,8.9352338322183602]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,30.096388690000005,29.494460916200005,28.892533142400005,28.290605368600005,27.086749821000005,25.882894273400005,24.679038725800005,23.475183178200005]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.3323898523270403,1.2657703597106884,1.1991508670943363,1.1325313744779844,0.9992923892452803,0.86605340401257624,0.73281441877987219,0.59957543354716814]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.7773010035411176,3.3995709031870058,3.021840802832894,2.6441107024787822,1.8886505017705586,1.1331903010623352,0.3777301003541117,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.3356692511648482,3.9021023260483636,3.468535400931879,3.0349684758153943,2.1678346255824246,1.3007007753494548,0.43356692511648498,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},{"$f":"SUM(F337:F351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,72.176690170904948,70.381377870490439,68.586065570075931,66.790753269661408,63.200128668832377,59.609504068003353,56.018879467174322,53.239551891815886]
[]
[null,"check",{"$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$73)^(T$6)-1","v":1.2422836565829209E-2},null,{"$f":"(1+Inputs!V$73)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!W$73)^(W$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!X$73)^(X$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!Y$73)^(Y$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!Z$73)^(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},null,{"$f":"T360*(1+V359)","v":1.0377334074799749},{"$f":"V360*(1+W359)","v":1.0636767426669742},1.0902686612336485,1.1175253777644896,1.1454635122086017]
[]
[null,"Inflation on Asset Base"]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T417*T$359)","v":1.4085482054244444E-2},0,{"$f":"(U417*V$359)","v":2.8518719783847533E-2},{"$f":"(W417*W$359)","v":2.8863993592551342E-2},2.9208706891825437E-2,2.9552615860067893E-2,2.9895464834915085E-2]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.4899204261759688E-2,0,{"$f":"(U418*V$359)","v":9.0716341905655806E-2},9.1421489941477085E-2,9.2105197665398375E-2,9.2765952344302322E-2,9.3402179008610572E-2]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.20966639892142425,0,0.42361928331284215,0.42691212227976966,0.43010484114297309,0.43319037587291181,0.43616137181363307]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.0631702046533877E-3,0,1.6222736021202128E-2,1.6207334689536428E-2,1.6181024081274194E-2,1.6143268358417884E-2,1.6093511709367965E-2]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.5344503771754158E-6,0,1.5158975493686467E-5,1.5144584061255751E-5,1.5119998697519943E-5,1.5084718700559061E-5,1.5038224704564186E-5]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.12869675313056991,0,0.25893208252234873,0.25868626092501734,0.25826631569624298,0.25766369429295172,0.25686952537218577]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.37388251791754074,0,0.74652164459397718,0.73395265772071128,0.72028864547591065,0.70548271220779457,0.68948630187285032]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6552061377428137E-2,0,3.2037370450481016E-2,2.9381641057875354E-2,2.6573101839107854E-2,2.3605772133740811E-2,2.0473467754455969E-2]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.6924793026933961E-2,0,8.6045080422780862E-2,6.8597050225939177E-2,5.0222840343991181E-2,3.0887046811554575E-2,1.0553074327281149E-2]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.3861310510712024E-2,0,9.8764437637699765E-2,7.8737204450055068E-2,5.7646881829504601E-2,3.5452832325145317E-2,1.2113051044424634E-2]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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":0.89663922585564371},{"$f":"SUM(U363:U376)","v":0},1.7813928556263288,{"$f":"SUM(W363:W376)","v":1.732774899466994},1.6806126749649259,1.6247593549255874,1.5650629859624294]
[]
[null,"Nominal  Depreciation"]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T229*T$360","v":7.1745207003390283E-3},{"$f":"U229*V$360","v":7.3538837178475031E-3},{"$f":"V229*V$360","v":7.3538837178475031E-3},1.5075461621587382E-2,1.5452348162127066E-2,1.5838656866180242E-2,1.6234623287834746E-2]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.0492888035514663E-2,3.1255210236402528E-2,3.1255210236402528E-2,6.407318098462518E-2,6.5675010509240808E-2,6.7316885771971827E-2,6.8999807916271111E-2]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.14239303640767856,0.1459528623178705,0.14595286231787052,0.29920336775163459,0.30668345194542546,0.31435053824406101,0.32220930170016249]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.2140435550390814E-3,8.4193946439150569E-3,8.4193946439150586E-3,1.7259759020025866E-2,1.769125299552651E-2,1.813353432041467E-2,1.8586872678425036E-2]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.6754306297146928E-6,7.8673163954575608E-6,7.8673163954575608E-6,1.6127998610688E-5,1.6531198575955197E-5,1.6944478540354074E-5,1.7368090503862922E-5]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.13110485191005045,0.13438247320780169,0.13438247320780169,0.27548407007599346,0.28237117182789323,0.2894304511235905,0.29666621240168023]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.60940542415835086,0.62464055976230959,0.62464055976230959,1.2805131475127347,1.312525976200553,1.3453391256055667,1.3789726037457057]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.7447095685223418E-2,6.9133273077354021E-2,6.9133273077354007E-2,0.14172320980857572,0.14526629005379008,0.14889794730513481,0.15262039598776317]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.38242257965680515,0.39198314414822527,0.39198314414822527,0.80356544550386177,0.82365458164145811,0.8442459461824946,0.43267604741852833]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.43895305616755603,0.44992688257174496,0.44992688257174496,0.92235010927207717,0.94540886200387908,0.96904408355397598,0.49663509282141266]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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,{"$f":"SUM(T381:T394)","v":1.8176151717071871},{"$f":"SUM(U381:U394)","v":1.8630555509998667},1.8630555509998667,3.8192638795497267,3.9147454765384695,4.0126141134519298,3.1836183260482875]
[]
[null,"Nominal  Depreciation per tariff variaton"]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E27","v":0},{"$f":"E561","v":0},{"$f":"F561","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1.13383783,1.1407487913539054,1.1333949076360579,{"$f":"V561","v":1.1545597437020578},1.1683482756730217,1.18210463440272,1.1958185933966077]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"E28","v":0},{"$f":"E562","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,3.6142473600000002,3.6286536762262451,3.5973984659898428,3.6568595976590963,3.6842079066159483,3.710638093772106,3.7360871603444363]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16.87749797,16.944771332513746,16.798818470195876,17.076484891190848,17.204193645718984,17.327615034916533,17.446454872545385]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.6490603141984731,0.64890944084808744,0.64049004620417238,0.64829338758145949,0.64724096325097003,0.64573073433671768,0.64374046837472088]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.0650000000000005E-4,6.0635901974746083E-4,5.9849170335200331E-4,6.0578336245023219E-4,6.0479994790079989E-4,6.0338874802236459E-4,6.0152898818256956E-4]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10.359691399673466,10.357283300893986,10.222900827686184,10.347450437000731,10.330652627849755,10.306547771718105,10.274781014887466]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,30.096388690000005,29.860865783759195,29.236225223996886,29.358106308828553,28.811545819036528,28.219308488311885,27.579452074914112]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.3323898523270403,1.2814948180192451,1.2123615449418912,1.1752656423150183,1.062924073564318,0.94423088534963573,0.81893871017824171]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.7773010035411176,3.4418032169112465,3.0498200727630214,2.7438820090375771,2.0089136137596544,1.2354818724621874,0.42212297309124747]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.3356692511648482,3.9505775055080044,3.5006506229362593,3.1494881780022141,2.3058752731801921,1.4181132930058178,0.4845220417769871]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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,{"$f":"SUM(K417:K431)","v":0},0,0,0,0,0,0,0,0,72.176690170904948,{"$f":"SUM(U417:U431)","v":71.25571422505341},{"$f":"SUM(V417:V431)","v":69.39265867405355},{"$f":"SUM(W417:W431)","v":69.310995978679998},{"$f":"SUM(X417:X431)","v":67.224506998597278},64.990374197023726,62.602519438497382]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2014"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E45","v":0},{"$f":"F45","v":0},{"$f":"G45","v":0},0,0,0,0,0,0,0,0,0,0,0,1.13383783,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"E46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,3.6142473600000002,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16.87749797,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.66340935999999984,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.0650000000000005E-4,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q52","v":0},0,10.359691399673466,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,30.096388690000005,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.3323898523270403,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.7773010035411176,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.3356692511648482,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},0,0,0,0,0,0,0,0,0,0,0,0,0,72.191039216706471,{"$f":"SUM(T435:T449)","v":0},0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2014"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E229,E381+E399-E363)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-6.9109613539054156E-3,7.3538837178475031E-3,-2.1164836066000031E-2,-1.378853197096396E-2,-1.3756358729698371E-2,-1.3713958993887651E-2,-1.3660841547080339E-2]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E230,E382+E400-E364)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.4406316226245025E-2,3.1255210236402528E-2,-5.9461131669253278E-2,-2.7348308956851905E-2,-2.6430187156157567E-2,-2.5449066572330495E-2,-2.4402371092339462E-2]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E232,E384+E402-E366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-6.7273362513745688E-2,0.1459528623178705,-0.27766642099497163,-0.12770875452813507,-0.12342138919754764,-0.11883983762885081,-0.11395207011347058]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E234,E386+E404-E368)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.508733503856937E-4,8.4193946439150569E-3,-7.8033413772870697E-3,1.0524243304894376E-3,1.5102289142523151E-3,1.9902659619967858E-3,2.4933609690570707E-3]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E235,E387+E405-E369)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4098025253927702E-7,7.8673163954575608E-6,-7.2916590982289061E-6,9.834145494322493E-7,1.4111998784352537E-6,1.8597598397950133E-6,2.3298657992987363E-6]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E236,E388+E406-E370)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.4080987794805331E-3,0.13438247320780169,-0.12454960931454703,1.6797809150976117E-2,2.4104856131650254E-2,3.1766756830638787E-2,3.979668702949446E-2]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E237,E389+E407-E371)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.23552290624081013,0.62464055976230959,-0.1218810848316676,0.54656048979202343,0.59223733072464235,0.63985641339777211,0.68948630187285542]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E238,E390+E408-E372)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.0895034307795281E-2,6.9133273077354021E-2,3.7095902626872991E-2,0.11234156875070037,0.11869318821468222,0.12529217517139399,0.1321469282333072]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E239,E391+E409-E373)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.33549778662987118,0.39198314414822527,0.30593806372544441,0.73496839527792257,0.77343174129746695,0.81335889937093997,0.42212297309124719]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E240,E392+E410-E374)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.38509174565684401,0.44992688257174496,0.35116244493404519,0.84361290482202211,0.88776198017437447,0.93359125122883069,0.48452204177698804]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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,{"$f":"SUM(E453:E467)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.9209759458515433,{"$f":"SUM(U453:U467)","v":1.8630555509998667},{"$f":"SUM(V453:V467)","v":8.1662695373537708E-2},{"$f":"SUM(W453:W467)","v":2.0864889800827324},{"$f":"SUM(X453:X467)","v":2.2341328015735433},{"$f":"SUM(Y453:Y467)","v":2.387854758526343},1.6185553400858583]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2014"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E158,E324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1.4349045801526721E-2,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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,{"$f":"SUM(E543:E557)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1.4349045801526721E-2,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E417+E435-E453-E471-E489-E507+E525-E543","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1.13383783,1.1407487913539054,1.1333949076360579,1.1545597437020578,1.1683482756730217,1.18210463440272,1.1958185933966077,1.2094794349436879]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.6142473600000002,3.6286536762262451,3.5973984659898428,3.6568595976590963,3.6842079066159483,3.710638093772106,3.7360871603444363,3.7604895314367757]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16.87749797,16.944771332513746,16.798818470195876,17.076484891190848,17.204193645718984,17.327615034916533,17.446454872545385,17.560406942658854]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.6490603141984731,0.64890944084808744,0.64049004620417238,0.64829338758145949,0.64724096325097003,0.64573073433671768,0.64374046837472088,0.64124710740566382]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.0650000000000005E-4,6.0635901974746083E-4,5.9849170335200331E-4,6.0578336245023219E-4,6.0479994790079989E-4,6.0338874802236459E-4,6.0152898818256956E-4,5.9919912238327086E-4]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"E424+E442-E460-E478-E496-E514+E532-E550","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,10.359691399673466,10.357283300893986,10.222900827686184,10.347450437000731,10.330652627849755,10.306547771718105,10.274781014887466,10.234984327857973]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,30.096388690000005,29.860865783759195,29.236225223996886,29.358106308828553,28.811545819036528,28.219308488311885,27.579452074914112,26.889965773041258]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.3323898523270403,1.2814948180192451,1.2123615449418912,1.1752656423150183,1.062924073564318,0.94423088534963573,0.81893871017824171,0.68679178194493451]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.7773010035411176,3.4418032169112465,3.0498200727630214,2.7438820090375771,2.0089136137596544,1.2354818724621874,0.42212297309124747,2.7755575615628914E-16]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.3356692511648482,3.9505775055080044,3.5006506229362593,3.1494881780022141,2.3058752731801921,1.4181132930058178,0.4845220417769871,-9.4368957093138306E-16]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},{"$f":"SUM(F561:F575)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,72.176690170904948,71.25571422505341,69.39265867405355,69.310995978679998,67.224506998597278,64.990374197023726,62.602519438497382,60.983964098411533]
[]
[null,"check",{"$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E27","v":0},{"$f":"E727","v":0},{"$f":"F727","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1.13383783,1.1407487913539054,1.1333949076360579,{"$f":"V727","v":1.1545597437020578},1.1683482756730217,1.18210463440272,1.1958185933966077]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,0,{"$f":"E728","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,3.6142473600000002,3.6286536762262451,3.5973984659898428,3.6568595976590963,3.6842079066159483,3.710638093772106,3.7360871603444363]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16.87749797,16.944771332513746,16.798818470195876,17.076484891190848,17.204193645718984,17.327615034916533,17.446454872545385]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.6490603141984731,0.64890944084808744,0.64049004620417238,0.64829338758145949,0.64724096325097003,0.64573073433671768,0.64374046837472088]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.0650000000000005E-4,6.0635901974746083E-4,5.9849170335200331E-4,6.0578336245023219E-4,6.0479994790079989E-4,6.0338874802236459E-4,6.0152898818256956E-4]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10.359691399673466,10.357283300893986,10.222900827686184,10.347450437000731,10.330652627849755,10.306547771718105,10.274781014887466]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,30.096388690000005,29.860865783759195,29.236225223996886,29.358106308828553,28.811545819036528,28.219308488311885,27.579452074914112]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.3323898523270403,1.2814948180192451,1.2123615449418912,1.1752656423150183,1.062924073564318,0.94423088534963573,0.81893871017824171]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.7773010035411176,3.4418032169112465,3.0498200727630214,2.7438820090375771,2.0089136137596544,1.2354818724621874,0.42212297309124747]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.3356692511648482,3.9505775055080044,3.5006506229362593,3.1494881780022141,2.3058752731801921,1.4181132930058178,0.4845220417769871]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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,{"$f":"SUM(K583:K597)","v":0},0,0,0,0,0,0,0,0,72.176690170904948,71.25571422505341,69.39265867405355,69.310995978679998,67.224506998597278,64.990374197023726,62.602519438497382]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2014"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E211,IF(E$580=CCA,E435,E45))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1.13383783,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E212,IF(E$580=CCA,E436,E46))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,3.6142473600000002,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E214,IF(E$580=CCA,E438,E48))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,16.87749797,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E216,IF(E$580=CCA,E440,E50))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.66340935999999984,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E217,IF(E$580=CCA,E441,E51))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,6.0650000000000005E-4,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E218,IF(E$580=CCA,E442,E52))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,10.359691399673466,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E219,IF(E$580=CCA,E443,E53))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,30.096388690000005,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E220,IF(E$580=CCA,E444,E54))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1.3323898523270403,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E221,IF(E$580=CCA,E445,E55))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,3.7773010035411176,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E222,IF(E$580=CCA,E446,E56))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,4.3356692511648482,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},0,0,0,0,0,0,0,0,0,0,0,0,72.191039216706471,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2014"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E229,IF(E$580=CCA,E453,IF(E583>0,(IF(E9>0.5,E583/E9*E$6,E583)),E583)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-6.9109613539054156E-3,7.3538837178475031E-3,-2.1164836066000031E-2,-1.378853197096396E-2,-1.3756358729698371E-2,-1.3713958993887651E-2,-1.3660841547080339E-2]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E230,IF(E$580=CCA,E454,IF(E584>0,(IF(E10>0.5,E584/E10*E$6,E584)),E584)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.4406316226245025E-2,3.1255210236402528E-2,-5.9461131669253278E-2,-2.7348308956851905E-2,-2.6430187156157567E-2,-2.5449066572330495E-2,-2.4402371092339462E-2]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E232,IF(E$580=CCA,E456,IF(E586>0,(IF(E12>0.5,E586/E12*E$6,E586)),E586)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-6.7273362513745688E-2,0.1459528623178705,-0.27766642099497163,-0.12770875452813507,-0.12342138919754764,-0.11883983762885081,-0.11395207011347058]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E234,IF(E$580=CCA,E458,IF(E588>0,(IF(E14>0.5,E588/E14*E$6,E588)),E588)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.508733503856937E-4,8.4193946439150569E-3,-7.8033413772870697E-3,1.0524243304894376E-3,1.5102289142523151E-3,1.9902659619967858E-3,2.4933609690570707E-3]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E235,IF(E$580=CCA,E459,IF(E589>0,(IF(E15>0.5,E589/E15*E$6,E589)),E589)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4098025253927702E-7,7.8673163954575608E-6,-7.2916590982289061E-6,9.834145494322493E-7,1.4111998784352537E-6,1.8597598397950133E-6,2.3298657992987363E-6]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E236,IF(E$580=CCA,E460,IF(E590>0,(IF(E16>0.5,E590/E16*E$6,E590)),E590)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.4080987794805331E-3,0.13438247320780169,-0.12454960931454703,1.6797809150976117E-2,2.4104856131650254E-2,3.1766756830638787E-2,3.979668702949446E-2]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E237,IF(E$580=CCA,E461,IF(E591>0,(IF(E17>0.5,E591/E17*E$6,E591)),E591)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.23552290624081013,0.62464055976230959,-0.1218810848316676,0.54656048979202343,0.59223733072464235,0.63985641339777211,0.68948630187285542]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E238,IF(E$580=CCA,E462,IF(E592>0,(IF(E18>0.5,E592/E18*E$6,E592)),E592)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.0895034307795281E-2,6.9133273077354021E-2,3.7095902626872991E-2,0.11234156875070037,0.11869318821468222,0.12529217517139399,0.1321469282333072]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E239,IF(E$580=CCA,E463,IF(E593>0,(IF(E19>0.5,E593/E19*E$6,E593)),E593)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.33549778662987118,0.39198314414822527,0.30593806372544441,0.73496839527792257,0.77343174129746695,0.81335889937093997,0.42212297309124719]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E240,IF(E$580=CCA,E464,IF(E594>0,(IF(E20>0.5,E594/E20*E$6,E594)),E594)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.38509174565684401,0.44992688257174496,0.35116244493404519,0.84361290482202211,0.88776198017437447,0.93359125122883069,0.48452204177698804]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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,{"$f":"SUM(E619:E633)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.9209759458515433,{"$f":"SUM(U619:U633)","v":1.8630555509998667},8.1662695373537708E-2,2.0864889800827324,2.2341328015735433,2.387854758526343,1.6185553400858583]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2014"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E158,E324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1.4349045801526721E-2,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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,{"$f":"SUM(E709:E723)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1.4349045801526721E-2,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E583+E601-E619-E637-E655-E673+E691-E709","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1.13383783,{"$f":"T583+T601-T619-T637-T655-T673+T691-T709","v":1.1407487913539054},{"$f":"U583+U601-U619-U637-U655-U673+U691-U709","v":1.1333949076360579},1.1545597437020578,1.1683482756730217,1.18210463440272,1.1958185933966077,1.2094794349436879]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.6142473600000002,3.6286536762262451,3.5973984659898428,3.6568595976590963,3.6842079066159483,3.710638093772106,3.7360871603444363,3.7604895314367757]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16.87749797,16.944771332513746,16.798818470195876,17.076484891190848,17.204193645718984,17.327615034916533,17.446454872545385,17.560406942658854]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.6490603141984731,0.64890944084808744,0.64049004620417238,0.64829338758145949,0.64724096325097003,0.64573073433671768,0.64374046837472088,0.64124710740566382]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.0650000000000005E-4,6.0635901974746083E-4,5.9849170335200331E-4,6.0578336245023219E-4,6.0479994790079989E-4,6.0338874802236459E-4,6.0152898818256956E-4,5.9919912238327086E-4]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10.359691399673466,10.357283300893986,10.222900827686184,10.347450437000731,10.330652627849755,10.306547771718105,10.274781014887466,10.234984327857973]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,30.096388690000005,29.860865783759195,29.236225223996886,29.358106308828553,28.811545819036528,28.219308488311885,27.579452074914112,26.889965773041258]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.3323898523270403,1.2814948180192451,1.2123615449418912,1.1752656423150183,1.062924073564318,0.94423088534963573,0.81893871017824171,0.68679178194493451]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.7773010035411176,3.4418032169112465,3.0498200727630214,2.7438820090375771,2.0089136137596544,1.2354818724621874,0.42212297309124747,2.7755575615628914E-16]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.3356692511648482,3.9505775055080044,3.5006506229362593,3.1494881780022141,2.3058752731801921,1.4181132930058178,0.4845220417769871,-9.4368957093138306E-16]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},{"$f":"SUM(F727:F741)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,72.176690170904948,71.25571422505341,69.39265867405355,69.310995978679998,67.224506998597278,64.990374197023726,62.602519438497382,60.983964098411533]
[]
[null,"check",{"$f":"SUM(E744:Z744)","v":0},null,{"$f":"F598-E742","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"sum of closing balance checks",{"$f":"SUM(E746:Z746)","v":0},null,{"$f":"SUM(E188,E354,E578,E744)","v":0},{"$f":"SUM(F188,F354,F578,F744)","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},0,0,0,0,0,0,0,0,0,0,0,0,0,0,72.176690170904948,70.381377870490439,68.586065570075931,66.790753269661408,63.200128668832377,59.609504068003353,56.018879467174322]
[null,{"$f":"B190","v":"Real"},null,null,{"$f":"E208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,72.176690170904948,70.381377870490439,68.586065570075931,66.790753269661408,63.200128668832377,59.609504068003353,56.018879467174322]
[null,{"$f":"B356","v":"CCA"},null,null,{"$f":"E432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,72.176690170904948,71.25571422505341,69.39265867405355,69.310995978679998,67.224506998597278,64.990374197023726,62.602519438497382]
[null,{"$f":"B580","v":"Transition method"},null,null,{"$f":"E598","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,72.176690170904948,71.25571422505341,69.39265867405355,69.310995978679998,67.224506998597278,64.990374197023726,62.602519438497382]

{"sheet":"2014_Jul-Dec","index":30,"n_rows":752,"n_cols":26,"rows_kept":752,"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":"Actual"},{"$f":"Inputs!T3","v":"Forecast"},{"$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$307","v":"High pressure mains - steel"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E505","v":80},{"$f":"(U9>=1)*(U9-U$6)","v":79.5},79,78,77,76]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E506","v":60},59.5,59,58,57,56]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E507","v":60},59.5,59,58,57,56]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E508","v":60},59.5,59,58,57,56]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E509","v":60},59.5,59,58,57,56]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E510","v":40},39.5,39,38,37,36]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E511","v":40},39.5,39,38,37,36]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E512","v":40},39.5,39,38,37,36]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E513","v":25},24.5,24,23,22,21]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E514","v":10},9.5,9,8,7,6]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E515","v":5},4.5,4,3,2,1]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E516","v":5},4.5,4,3,2,1]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E517","v":5},4.5,4,3,2,1]
[null,{"$f":"Inputs!$B$320","v":"Land"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E518","v":0},0,0,0,0,0]
[]
[]
[null,"Nominal",null,null,"$, 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$307","v":"High pressure mains - steel"},"$m",null,null,{"$f":"E171","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.51358842300439578,0.5103784953606183,0.50716856771684082,0.50074871242928587,0.49432885714173092,0.48790900185417596]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0498164858094658,1.041068015094387,1.0323195443793081,1.0148226029491503,0.99732566151899249,0.9798287200888347]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13.847803380285441,13.732405018783062,13.617006657280683,13.386209934275925,13.155413211271167,12.924616488266409]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.97584231623820517,0.96364428728522755,0.95144625833224994,0.92705020042629482,0.90265414252033971,0.87825808461438459]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.0946040567380483E-3,7.9934215060288236E-3,7.8922389553195988E-3,7.6898738539011476E-3,7.4875087524826963E-3,7.2851436510642451E-3]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,0,0,0,{"$f":"H178","v":0},0,0,0,0,0,0,0,0,0,0,0,2.2937754904632692,2.2651032968324785,2.2364311032016877,2.1790867159401062,{"$f":"X178","v":2.1217423286785246},2.0643979414169431]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,{"$f":"E179","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,16.799267337186894,16.463281990443157,16.12729664369942,15.455325950211945,14.783355256724469,14.111384563236994]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.21486011343622549,0.20411710776441422,0.19337410209260295,0.1718880907489804,0.15040207940535785,0.12891606806173531]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.0391526658357031,2.7352373992521328,2.4313221326685626,1.823491599501422,1.2156610663342815,0.60783053316714075]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.9619040314716587,4.4657136283244929,3.9695232251773271,2.9771424188829956,1.9847616125886636,0.99238080629433179]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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,{"$f":"SUM(U27:U41)","v":43.704104847787995},{"$f":"SUM(V27:V41)","v":42.388942660645995},{"$f":"SUM(W27:W41)","v":41.073780473504009},38.443456099220008,35.813131724936021,33.182807350652013]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX Jul to Dec 2014"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T450","v":0.51358842300439578}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T451","v":1.0498164858094658}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T453","v":13.847803380285441}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T455","v":0.97584231623820517}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T456","v":8.0946040567380483E-3}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T457","v":2.2937754904632692}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T458","v":16.799267337186894}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T459","v":0.21486011343622549}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T460","v":3.0391526658357031}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T461","v":4.9619040314716587}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T462","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T463","v":0}]
[]
[null,"Total Capex","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T44:T58)","v":43.704104847787995},0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX Jul to Dec 2014"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$6),U27)","v":3.2099276437774736E-3},3.2099276437774736E-3,6.4198552875549472E-3,6.4198552875549472E-3,6.4198552875549472E-3,6.4198552875549472E-3]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.7484707150788828E-3,8.7484707150788828E-3,1.7496941430157762E-2,1.7496941430157762E-2,1.7496941430157762E-2,1.7496941430157762E-2]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.11539836150237867,0.11539836150237867,0.23079672300475734,0.23079672300475734,0.23079672300475731,0.23079672300475731]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2198028952977565E-2,1.2198028952977565E-2,2.4396057905955126E-2,2.4396057905955126E-2,2.4396057905955126E-2,2.4396057905955129E-2]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.011825507092256E-4,1.0118255070922561E-4,2.0236510141845125E-4,2.0236510141845125E-4,2.0236510141845125E-4,2.0236510141845125E-4]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.8672193630790866E-2,2.8672193630790866E-2,5.7344387261581739E-2,5.7344387261581739E-2,5.7344387261581746E-2,5.7344387261581753E-2]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.33598534674373787,0.33598534674373792,0.67197069348747585,0.67197069348747585,0.67197069348747585,0.67197069348747596]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0743005671811275E-2,1.0743005671811275E-2,2.148601134362255E-2,2.148601134362255E-2,2.148601134362255E-2,2.148601134362255E-2]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.30391526658357032,0.30391526658357032,0.60783053316714064,0.60783053316714064,0.60783053316714075,0.60783053316714075]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.49619040314716589,0.49619040314716589,0.99238080629433179,0.9923808062943319,0.99238080629433179,0.99238080629433179]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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":1.3151621871419983},{"$f":"SUM(V63:V77)","v":1.3151621871419983},2.6303243742839966,2.6303243742839966,2.6303243742839966,2.6303243742839966]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX Jul to Dec 2014"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T1458","v":0}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T1459","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T1460","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T1461","v":0}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T1462","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T1463","v":0}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T1464","v":0}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T1465","v":0}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T1466","v":0}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T1467","v":0}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T1468","v":0}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T1469","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T1470","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T1471","v":0}]
[]
[null,"Total redundant assets","$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T1508","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T1509","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T1510","v":0}]
[]
[null,"Total asset disposals","$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$307","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,null,null,null,null,{"$f":"Inputs!I340*Inputs!$N$80","v":0}]
[]
[null,"Total over depreciation","$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$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T409","v":0}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T410","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T411","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T412","v":0}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T413","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T414","v":0}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T415","v":0}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T416","v":0}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T417","v":0}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T418","v":0}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T419","v":0}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T420","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T421","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T422","v":0}]
[]
[null,"Total added uner NGR 82,84 86","$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$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T667","v":0}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T668","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T669","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T670","v":0}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T671","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T672","v":0}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T673","v":0}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T674","v":0}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T675","v":0}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T676","v":0}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T677","v":0}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T678","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T679","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T680","v":0}]
[]
[null,"Total depreciation per tariff variation","$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E27+E45-E63-E81-E99-E117-E135-E153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.51358842300439578,0.5103784953606183,0.50716856771684082,0.50074871242928587,0.49432885714173092,0.48790900185417596,0.48148914656662101]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"P28+P46-P64-P82-P100-P118-P136-P154","v":0},{"$f":"Q28+Q46-Q64-Q82-Q100-Q118-Q136-Q154","v":0},{"$f":"R28+R46-R64-R82-R100-R118-R136-R154","v":0},{"$f":"S28+S46-S64-S82-S100-S118-S136-S154","v":0},1.0498164858094658,1.041068015094387,1.0323195443793081,1.0148226029491503,0.99732566151899249,0.9798287200888347,0.96233177865867692]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,{"$f":"N29+N47-N65-N83-N101-N119-N137-N155+N30+N48-N66-N84-N102-N120-N138-N156+N31+N49-N67-N85-N103-N121-N139-N157","v":0},0,0,0,0,0,13.847803380285441,13.732405018783062,13.617006657280683,13.386209934275925,13.155413211271167,12.924616488266409,12.693819765261651]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.97584231623820517,0.96364428728522755,0.95144625833224994,0.92705020042629482,0.90265414252033971,0.87825808461438459,0.85386202670842948]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.0946040567380483E-3,7.9934215060288236E-3,7.8922389553195988E-3,7.6898738539011476E-3,7.4875087524826963E-3,7.2851436510642451E-3,7.0827785496457938E-3]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,0,0,{"$f":"H34+H52-H70-H88-H106-H124-H142-H160","v":0},0,0,0,0,0,0,0,0,0,0,0,2.2937754904632692,2.2651032968324785,2.2364311032016877,2.1790867159401062,2.1217423286785246,2.0643979414169431,2.0070535541553616]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16.799267337186894,16.463281990443157,16.12729664369942,15.455325950211945,14.783355256724469,14.111384563236994,13.439413869749519]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.21486011343622549,0.20411710776441422,0.19337410209260295,0.1718880907489804,0.15040207940535785,0.12891606806173531,0.10743005671811276]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.0391526658357031,2.7352373992521328,2.4313221326685626,1.823491599501422,1.2156610663342815,0.60783053316714075,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.9619040314716587,4.4657136283244929,3.9695232251773271,2.9771424188829956,1.9847616125886636,0.99238080629433179,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},{"$f":"SUM(F171:F185)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,43.704104847787995,{"$f":"SUM(U171:U185)","v":42.388942660645995},{"$f":"SUM(V171:V185)","v":41.073780473504009},{"$f":"SUM(W171:W185)","v":38.443456099220008},{"$f":"SUM(X171:X185)","v":35.813131724936021},33.182807350652013,30.552482976368015]
[]
[null,"check",{"$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$77","v":1},{"$f":"Inputs!T$80","v":0.9877295966495897},{"$f":"T191","v":0.9877295966495897},{"$f":"Inputs!V$80","v":0.96363863087764856},{"$f":"Inputs!W$80","v":0.94013524963673045},{"$f":"Inputs!X$80","v":0.91720512159681022},{"$f":"Inputs!Y$80","v":0.89483426497249785},{"$f":"Inputs!Z$80","v":0.87300903899755899}]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: CAPEX Jul to Dec 2014"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E27","v":0},{"$f":"E337","v":0},{"$f":"F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.50728648589803071,0.50411594536116799,{"$f":"V337","v":0.50094540482430527},0.49460432375057989,0.4882632426768545,0.48192216160312912]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"E28","v":0},{"$f":"E338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0369348140846735,1.0282936906339679,1.0196525671832624,1.002370320281851,0.9850880733804398,0.96780582647902857]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13.677885247292163,13.563902870231395,13.449920493170627,13.22195573904909,12.993990984927553,12.766026230806016]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.96386833741156375,0.95181998319391925,0.93977162897627475,0.91567492054098565,0.89157821210569654,0.86748150367040744]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.9952800000000056E-3,7.8953390000000064E-3,7.7953980000000063E-3,7.5955160000000061E-3,7.395634000000006E-3,7.1957520000000058E-3]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.2656299399999997,2.23730956575,2.2089891915000002,2.1523484430000002,2.0957076945000002,2.0390669460000002]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16.593133550968236,16.261270879948871,15.929408208929505,15.265682866890776,14.601957524852047,13.938232182813318]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.21222369318044809,0.20161250852142568,0.19100132386240326,0.16977895454435846,0.14855658522631365,0.12733421590826885]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.0018610367824241,2.7016749331041816,2.4014888294259391,1.8011166220694543,1.2007444147129696,0.60037220735648478]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.9010194676194745,4.4109175208575273,3.9208155740955797,2.9406116805716849,1.9604077870477901,0.98020389352389503]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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":43.16783785323701},{"$f":"SUM(V193:V207)","v":41.868813236602449},{"$f":"SUM(W193:W207)","v":40.569788619967888},{"$f":"SUM(X193:X207)","v":37.971739386698779},35.373690153429671,32.775640920160548]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX Jul to Dec 2014"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E45*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.50728648589803071,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0369348140846735,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13.677885247292163,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.96386833741156375,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.9952800000000056E-3,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"E52*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.2656299399999997,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16.593133550968236,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.21222369318044809,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.0018610367824241,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.9010194676194745,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},{"$f":"SUM(F211:F225)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,43.16783785323701,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX Jul to Dec 2014"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$6),U193)","v":3.1705405368626918E-3},{"$f":"IF(V193>0,(IF(V9>0.5,V193/V9,V193)*V$6),V193)","v":3.1705405368626918E-3},6.3410810737253836E-3,6.3410810737253836E-3,6.3410810737253836E-3,6.3410810737253827E-3]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$6),U194)","v":8.6411234507056123E-3},8.6411234507056123E-3,1.7282246901411228E-2,1.7282246901411225E-2,1.7282246901411225E-2,1.7282246901411225E-2]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.11398237706076803,0.11398237706076803,0.22796475412153605,0.22796475412153602,0.22796475412153602,0.227964754121536]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2048354217644547E-2,1.2048354217644547E-2,2.4096708435289098E-2,2.4096708435289094E-2,2.4096708435289094E-2,2.4096708435289094E-2]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.9941000000000065E-5,9.9941000000000079E-5,1.9988200000000016E-4,1.9988200000000016E-4,1.9988200000000016E-4,1.9988200000000016E-4]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.8320374249999995E-2,2.8320374249999999E-2,5.6640748500000004E-2,5.6640748500000004E-2,5.6640748500000004E-2,5.6640748500000004E-2]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.33186267101936473,0.33186267101936473,0.66372534203872935,0.66372534203872935,0.66372534203872935,0.66372534203872946]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0611184659022405E-2,1.0611184659022404E-2,2.1222369318044807E-2,2.1222369318044807E-2,2.1222369318044807E-2,2.1222369318044807E-2]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.30018610367824239,0.30018610367824239,0.60037220735648478,0.60037220735648478,0.60037220735648478,0.60037220735648478]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.49010194676194746,0.49010194676194746,0.98020389352389492,0.98020389352389492,0.98020389352389503,0.98020389352389503]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},{"$f":"SUM(U229:U243)","v":1.2990246166345578},{"$f":"SUM(V229:V243)","v":1.2990246166345578},{"$f":"SUM(W229:W243)","v":2.5980492332691156},{"$f":"SUM(X229:X243)","v":2.5980492332691156},{"$f":"SUM(Y229:Y243)","v":2.5980492332691156},2.5980492332691156]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX Jul to Dec 2014"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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},{"$f":"T193+T211-T229-T247-T265-T283+T301-T319","v":0.50728648589803071},0.50411594536116799,0.50094540482430527,0.49460432375057989,0.4882632426768545,0.48192216160312912,0.47558108052940373]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0369348140846735,1.0282936906339679,1.0196525671832624,1.002370320281851,0.9850880733804398,0.96780582647902857,0.95052357957761735]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13.677885247292163,13.563902870231395,13.449920493170627,13.22195573904909,12.993990984927553,12.766026230806016,12.538061476684479]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.96386833741156375,0.95181998319391925,0.93977162897627475,0.91567492054098565,0.89157821210569654,0.86748150367040744,0.84338479523511833]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.9952800000000056E-3,7.8953390000000064E-3,7.7953980000000063E-3,7.5955160000000061E-3,7.395634000000006E-3,7.1957520000000058E-3,6.9958700000000056E-3]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.2656299399999997,2.23730956575,2.2089891915000002,2.1523484430000002,2.0957076945000002,2.0390669460000002,1.9824261975000002]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16.593133550968236,16.261270879948871,15.929408208929505,15.265682866890776,14.601957524852047,13.938232182813318,13.274506840774588]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.21222369318044809,0.20161250852142568,0.19100132386240326,0.16977895454435846,0.14855658522631365,0.12733421590826885,0.10611184659022405]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.0018610367824241,2.7016749331041816,2.4014888294259391,1.8011166220694543,1.2007444147129696,0.60037220735648478,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.9010194676194745,4.4109175208575273,3.9208155740955797,2.9406116805716849,1.9604077870477901,0.98020389352389503,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},{"$f":"SUM(F337:F351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,43.16783785323701,41.868813236602449,40.569788619967888,37.971739386698779,35.373690153429671,32.775640920160548,30.177591686891432]
[]
[null,"check",{"$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$73)^(T$6)-1","v":1.2422836565829209E-2},null,{"$f":"(1+Inputs!V$73)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!W$73)^(W$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!X$73)^(X$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!Y$73)^(Y$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!Z$73)^(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},null,{"$f":"T360*(1+V359)","v":1.0377334074799749},{"$f":"V360*(1+W359)","v":1.0636767426669742},1.0902686612336485,1.1175253777644896,1.1454635122086017]
[]
[null,"Inflation on Asset Base"]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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*V$359)","v":1.2839710575109849E-2},{"$f":"(W417*W$359)","v":1.2996194547743999E-2},1.3152477899900412E-2,1.3308452798072306E-2,1.346400614246536E-2]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"(U418*V$359)","v":2.6245412145236555E-2},2.6453188324719674E-2,2.6654949930586175E-2,2.6850266374043051E-2,2.7038689295966159E-2]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0.34619508450713482,0.34893579559281623,0.35159717030496479,0.35417352888047532,0.35665895715332074]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,2.4396057905955042E-2,2.438081036976382E-2,2.4349552920571813E-2,2.4301494592439101E-2,2.4235814877324399E-2]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,2.0236510141845049E-4,2.0223862323006395E-4,2.0197934294387154E-4,2.0158069950385074E-4,2.0103588680248893E-4]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,5.7344387261581524E-2,5.7308547019543042E-2,5.7235074523364134E-2,5.7122110560489069E-2,5.6967726477893138E-2]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0.41998168342967085,0.41326197649479607,0.405943795661034,0.39800141705027459,0.38940820463668907]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,5.3715028359056184E-3,4.9552113661229325E-3,4.5147481335786714E-3,4.0491647323033708E-3,3.5574804433808182E-3]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,7.5978816645892303E-2,6.230262964963168E-2,4.7895146543154347E-2,3.2728350137822132E-2,1.6773279445633837E-2]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0.12404760078679103,0.10171903264516863,7.8196506345973388E-2,5.3434279336415133E-2,2.7385068159912748E-2]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},{"$f":"SUM(U363:U376)","v":0},1.0926026211946962,{"$f":"SUM(W363:W376)","v":1.0525156246335363},1.0097414016060715,0.96417064516183792,0.91569026251938868]
[]
[null,"Nominal  Depreciation"]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$360","v":3.2901758348719101E-3},{"$f":"V229*V$360","v":3.2901758348719101E-3},6.7448604614874152E-3,6.9134819730246001E-3,7.0863190223502143E-3,7.2634769979089677E-3]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,8.967182482955853E-3,8.967182482955853E-3,1.8382724090059505E-2,1.8842292192310987E-2,1.9313349497118756E-2,1.9796183234546724E-2]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.11828332053993813,0.11828332053993813,0.24248080710687314,0.24854282728454494,0.2547563979666585,0.26112530791582494]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.2502979676802002E-2,1.2502979676802002E-2,2.5631108337444107E-2,2.6271886045880207E-2,2.6928683197027209E-2,2.7601900276952883E-2]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.0371211447695623E-4,1.0371211447695625E-4,2.1260983467776031E-4,2.1792508054470431E-4,2.2337320755832189E-4,2.289575377472799E-4]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.9388998471560634E-2,2.9388998471560637E-2,6.0247446866699313E-2,6.1753633038366791E-2,6.3297473864325951E-2,6.4879910710934088E-2]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.34438498041233129,0.34438498041233129,0.70598920984527891,0.72363894009141094,0.74172991359369611,0.76027316143353851]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.1011580813606555E-2,1.1011580813606554E-2,2.2573740667893437E-2,2.3138084184590769E-2,2.3716536289205534E-2,2.430944969643567E-2]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.31151314824815951,0.31151314824815951,0.63860195390872698,0.65456700275644508,0.67093117782535616,0.68770445727098994]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.50859516322584497,0.50859516322584497,1.0426200846129821,1.0686855867283067,1.0954027263965143,1.1227877945564271]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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":1.3480412418205479},1.3480412418205479,2.7634845457321227,2.8325716593754255,2.903385950859811,2.9759705996313062]
[]
[null,"Nominal  Depreciation per tariff variaton"]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E27","v":0},{"$f":"E561","v":0},{"$f":"F561","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.51358842300439578,0.51029824716952388,{"$f":"V561","v":0.51984778190976177},0.52609911599601833,0.53233811192289415,0.53856024569861627]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"E28","v":0},{"$f":"E562","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0498164858094658,1.04084930332651,1.0581275329887907,1.0661979972234508,1.0740106549617259,1.0815475718386502]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13.847803380285441,13.729520059745504,13.9574318237127,14.063886812198643,14.166941155219062,14.266358286132879]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.97584231623820517,0.96333933656140314,0.97523241479055622,0.97398211682287594,0.97205978369756751,0.96943259509297941]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.0946040567380483E-3,7.990891942261092E-3,8.089544929202587E-3,8.0791737177548905E-3,8.0632279801540578E-3,8.0414354720995864E-3]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.2937754904632692,2.2643864919917087,2.2923418807817297,2.2894029809345735,2.2848844224195708,2.2787090591157337]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16.799267337186894,16.454882356774561,16.530479059791901,16.237751826441418,15.92005668201104,15.576328185467618]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.21486011343622549,0.20384853262261893,0.19820845464491799,0.18058992534314749,0.16196658929213539,0.14229921773523324]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.0391526658357031,2.7276395175875434,2.4921051859852761,1.9158058617261808,1.3091340055128899,0.67093117782535594]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.9619040314716587,4.4533088682458137,4.0687613058067598,3.1278602538389464,2.137371173456613,1.0954027263965138]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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":43.704104847787995},{"$f":"SUM(V417:V431)","v":42.356063605967449},{"$f":"SUM(W417:W431)","v":42.100624985341597},{"$f":"SUM(X417:X431)","v":40.389656064243013},38.566825806473652,36.627610500775688]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX Jul to Dec 2014"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.51358842300439578,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0498164858094658,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13.847803380285441,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.97584231623820517,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.0946040567380483E-3,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"E52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.2937754904632692,{"$f":"U52","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16.799267337186894,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.21486011343622549,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.0391526658357031,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.9619040314716587,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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,{"$f":"SUM(T435:T449)","v":43.704104847787995},0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX Jul to Dec 2014"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E229,E381+E399-E363)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.2901758348719101E-3,-9.5495347402379388E-3,-6.2513340862565834E-3,-6.238995926875812E-3,-6.2221337757220919E-3,-6.2005291445563918E-3]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E230,E382+E400-E364)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.967182482955853E-3,-1.7278229662280702E-2,-8.0704642346601692E-3,-7.8126577382751881E-3,-7.5369168769242947E-3,-7.2425060614194348E-3]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E232,E384+E402-E366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.11828332053993813,-0.2279117639671967,-0.10645498848594309,-0.10305434302041985,-9.941713091381682E-2,-9.5533649237495799E-2]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E234,E386+E404-E368)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2502979676802002E-2,-1.189307822915304E-2,1.2502979676802875E-3,1.9223331253083939E-3,2.6271886045881078E-3,3.3660853996284844E-3]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E235,E387+E405-E369)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0371211447695623E-4,-9.8652986941494245E-5,1.0371211447696361E-5,1.5945737600832772E-5,2.1792508054471158E-5,2.7921650944790968E-5]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E236,E388+E406-E370)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.9388998471560634E-2,-2.7955388790020887E-2,2.9388998471562705E-3,4.5185585150026575E-3,6.1753633038368824E-3,7.9121842330409503E-3]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E237,E389+E407-E371)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.34438498041233129,-7.5596703017339562E-2,0.29272723335048284,0.31769514443037694,0.34372849654342152,0.37086495679684944]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E238,E390+E408-E372)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.1011580813606555E-2,5.6400779777009353E-3,1.7618529301770505E-2,1.8623336051012098E-2,1.9667371556902163E-2,2.075196925305485E-2]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E239,E391+E409-E373)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.31151314824815951,0.23553433160226722,0.57629932425909525,0.60667185621329078,0.638202827687534,0.67093117782535616]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E240,E392+E410-E374)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.50859516322584497,0.38454756243905397,0.94090105196781337,0.9904890803823333,1.0419684470600992,1.0954027263965143]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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":1.3480412418205479},{"$f":"SUM(V453:V467)","v":0.25543862062585176},{"$f":"SUM(W453:W467)","v":1.7109689210985863},{"$f":"SUM(X453:X467)","v":1.822830257769354},{"$f":"SUM(Y453:Y467)","v":1.9392153056979731},2.0602803371119176]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX Jul to Dec 2014"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E417+E435-E453-E471-E489-E507+E525-E543","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.51358842300439578,0.51029824716952388,0.51984778190976177,0.52609911599601833,0.53233811192289415,0.53856024569861627,0.54476077484317265]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0498164858094658,1.04084930332651,1.0581275329887907,1.0661979972234508,1.0740106549617259,1.0815475718386502,1.0887900779000697]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13.847803380285441,13.729520059745504,13.9574318237127,14.063886812198643,14.166941155219062,14.266358286132879,14.361891935370375]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.97584231623820517,0.96333933656140314,0.97523241479055622,0.97398211682287594,0.97205978369756751,0.96943259509297941,0.96606650969335095]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.0946040567380483E-3,7.990891942261092E-3,8.089544929202587E-3,8.0791737177548905E-3,8.0632279801540578E-3,8.0414354720995864E-3,8.0135138211547951E-3]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"E424+E442-E460-E478-E496-E514+E532-E550","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.2937754904632692,2.2643864919917087,2.2923418807817297,2.2894029809345735,2.2848844224195708,2.2787090591157337,2.2707968748826928]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16.799267337186894,16.454882356774561,16.530479059791901,16.237751826441418,15.92005668201104,15.576328185467618,15.205463228670769]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.21486011343622549,0.20384853262261893,0.19820845464491799,0.18058992534314749,0.16196658929213539,0.14229921773523324,0.12154724848217839]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.0391526658357031,2.7276395175875434,2.4921051859852761,1.9158058617261808,1.3091340055128899,0.67093117782535594,-2.2204460492503131E-16]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.9619040314716587,4.4533088682458137,4.0687613058067598,3.1278602538389464,2.137371173456613,1.0954027263965138,-4.4408920985006262E-16]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},{"$f":"SUM(F561:F575)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,43.704104847787995,42.356063605967449,42.100624985341597,40.389656064243013,38.566825806473652,36.627610500775688,34.567330163663762]
[]
[null,"check",{"$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E27","v":0},{"$f":"E727","v":0},{"$f":"F727","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.51358842300439578,0.5103784953606183,{"$f":"V727","v":0.50716856771684082},0.50074871242928587,0.49432885714173092,0.48790900185417596]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,0,{"$f":"E728","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0498164858094658,1.041068015094387,1.0323195443793081,1.0148226029491503,0.99732566151899249,0.9798287200888347]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13.847803380285441,13.732405018783062,13.617006657280683,13.386209934275925,13.155413211271167,12.924616488266409]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.97584231623820517,0.96364428728522755,0.95144625833224994,0.92705020042629482,0.90265414252033971,0.87825808461438459]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.0946040567380483E-3,7.9934215060288236E-3,7.8922389553195988E-3,7.6898738539011476E-3,7.4875087524826963E-3,7.2851436510642451E-3]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.2937754904632692,2.2651032968324785,2.2364311032016877,2.1790867159401062,2.1217423286785246,2.0643979414169431]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16.799267337186894,16.463281990443157,16.12729664369942,15.455325950211945,14.783355256724469,14.111384563236994]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.21486011343622549,0.20411710776441422,0.19337410209260295,0.1718880907489804,0.15040207940535785,0.12891606806173531]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.0391526658357031,2.7352373992521328,2.4313221326685626,1.823491599501422,1.2156610663342815,0.60783053316714075]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.9619040314716587,4.4657136283244929,3.9695232251773271,2.9771424188829956,1.9847616125886636,0.99238080629433179]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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,{"$f":"SUM(K583:K597)","v":0},0,0,0,0,0,0,0,0,0,43.704104847787995,42.388942660645995,41.073780473504009,38.443456099220008,35.813131724936021,33.182807350652013]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX Jul to Dec 2014"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E211,IF(E$580=CCA,E435,E45))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.51358842300439578,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E212,IF(E$580=CCA,E436,E46))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0498164858094658,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E214,IF(E$580=CCA,E438,E48))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,13.847803380285441,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E216,IF(E$580=CCA,E440,E50))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.97584231623820517,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E217,IF(E$580=CCA,E441,E51))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.0946040567380483E-3,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E218,IF(E$580=CCA,E442,E52))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.2937754904632692,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E219,IF(E$580=CCA,E443,E53))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,16.799267337186894,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E220,IF(E$580=CCA,E444,E54))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.21486011343622549,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E221,IF(E$580=CCA,E445,E55))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.0391526658357031,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E222,IF(E$580=CCA,E446,E56))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.9619040314716587,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},0,0,0,0,0,0,0,0,0,0,0,0,0,43.704104847787995,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX Jul to Dec 2014"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E229,IF(E$580=CCA,E453,IF(E583>0,(IF(E9>0.5,E583/E9*E$6,E583)),E583)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.2099276437774736E-3,3.2099276437774736E-3,6.4198552875549472E-3,6.4198552875549472E-3,6.4198552875549472E-3,6.4198552875549472E-3]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E230,IF(E$580=CCA,E454,IF(E584>0,(IF(E10>0.5,E584/E10*E$6,E584)),E584)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.7484707150788828E-3,8.7484707150788828E-3,1.7496941430157762E-2,1.7496941430157762E-2,1.7496941430157762E-2,1.7496941430157762E-2]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E232,IF(E$580=CCA,E456,IF(E586>0,(IF(E12>0.5,E586/E12*E$6,E586)),E586)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.11539836150237867,0.11539836150237867,0.23079672300475734,0.23079672300475734,0.23079672300475731,0.23079672300475731]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E234,IF(E$580=CCA,E458,IF(E588>0,(IF(E14>0.5,E588/E14*E$6,E588)),E588)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2198028952977565E-2,1.2198028952977565E-2,2.4396057905955126E-2,2.4396057905955126E-2,2.4396057905955126E-2,2.4396057905955129E-2]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E235,IF(E$580=CCA,E459,IF(E589>0,(IF(E15>0.5,E589/E15*E$6,E589)),E589)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.011825507092256E-4,1.0118255070922561E-4,2.0236510141845125E-4,2.0236510141845125E-4,2.0236510141845125E-4,2.0236510141845125E-4]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E236,IF(E$580=CCA,E460,IF(E590>0,(IF(E16>0.5,E590/E16*E$6,E590)),E590)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.8672193630790866E-2,2.8672193630790866E-2,5.7344387261581739E-2,5.7344387261581739E-2,5.7344387261581746E-2,5.7344387261581753E-2]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E237,IF(E$580=CCA,E461,IF(E591>0,(IF(E17>0.5,E591/E17*E$6,E591)),E591)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.33598534674373787,0.33598534674373792,0.67197069348747585,0.67197069348747585,0.67197069348747585,0.67197069348747596]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E238,IF(E$580=CCA,E462,IF(E592>0,(IF(E18>0.5,E592/E18*E$6,E592)),E592)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0743005671811275E-2,1.0743005671811275E-2,2.148601134362255E-2,2.148601134362255E-2,2.148601134362255E-2,2.148601134362255E-2]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E239,IF(E$580=CCA,E463,IF(E593>0,(IF(E19>0.5,E593/E19*E$6,E593)),E593)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.30391526658357032,0.30391526658357032,0.60783053316714064,0.60783053316714064,0.60783053316714075,0.60783053316714075]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E240,IF(E$580=CCA,E464,IF(E594>0,(IF(E20>0.5,E594/E20*E$6,E594)),E594)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.49619040314716589,0.49619040314716589,0.99238080629433179,0.9923808062943319,0.99238080629433179,0.99238080629433179]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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,{"$f":"SUM(U619:U633)","v":1.3151621871419983},1.3151621871419983,2.6303243742839966,2.6303243742839966,2.6303243742839966,2.6303243742839966]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX Jul to Dec 2014"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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":0.51358842300439578},{"$f":"U583+U601-U619-U637-U655-U673+U691-U709","v":0.5103784953606183},0.50716856771684082,0.50074871242928587,0.49432885714173092,0.48790900185417596,0.48148914656662101]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0498164858094658,1.041068015094387,1.0323195443793081,1.0148226029491503,0.99732566151899249,0.9798287200888347,0.96233177865867692]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13.847803380285441,13.732405018783062,13.617006657280683,13.386209934275925,13.155413211271167,12.924616488266409,12.693819765261651]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.97584231623820517,0.96364428728522755,0.95144625833224994,0.92705020042629482,0.90265414252033971,0.87825808461438459,0.85386202670842948]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.0946040567380483E-3,7.9934215060288236E-3,7.8922389553195988E-3,7.6898738539011476E-3,7.4875087524826963E-3,7.2851436510642451E-3,7.0827785496457938E-3]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.2937754904632692,2.2651032968324785,2.2364311032016877,2.1790867159401062,2.1217423286785246,2.0643979414169431,2.0070535541553616]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16.799267337186894,16.463281990443157,16.12729664369942,15.455325950211945,14.783355256724469,14.111384563236994,13.439413869749519]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.21486011343622549,0.20411710776441422,0.19337410209260295,0.1718880907489804,0.15040207940535785,0.12891606806173531,0.10743005671811276]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.0391526658357031,2.7352373992521328,2.4313221326685626,1.823491599501422,1.2156610663342815,0.60783053316714075,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.9619040314716587,4.4657136283244929,3.9695232251773271,2.9771424188829956,1.9847616125886636,0.99238080629433179,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},{"$f":"SUM(F727:F741)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,43.704104847787995,42.388942660645995,41.073780473504009,38.443456099220008,35.813131724936021,33.182807350652013,30.552482976368015]
[]
[null,"check",{"$f":"SUM(E744:Z744)","v":0},null,{"$f":"F598-E742","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"sum of closing balance checks",{"$f":"SUM(E746:Z746)","v":0},null,{"$f":"SUM(E188,E354,E578,E744)","v":0},{"$f":"SUM(F188,F354,F578,F744)","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},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,43.704104847787995,42.388942660645995,41.073780473504009,38.443456099220008,35.813131724936021,33.182807350652013]
[null,{"$f":"B190","v":"Real"},null,null,{"$f":"E208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,43.16783785323701,41.868813236602449,40.569788619967888,37.971739386698779,35.373690153429671,32.775640920160548]
[null,{"$f":"B356","v":"CCA"},null,null,{"$f":"E432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,43.704104847787995,42.356063605967449,42.100624985341597,40.389656064243013,38.566825806473652,36.627610500775688]
[null,{"$f":"B580","v":"Transition method"},null,null,{"$f":"E598","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,43.704104847787995,42.388942660645995,41.073780473504009,38.443456099220008,35.813131724936021,33.182807350652013]

{"sheet":"2015_Jan-Jun","index":31,"n_rows":752,"n_cols":26,"rows_kept":752,"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":"Actual"},{"$f":"Inputs!T3","v":"Forecast"},{"$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$307","v":"High pressure mains - steel"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E505","v":80},{"$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$308","v":"High pressure mains - PE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E506","v":60},59.5,{"$f":"(W10>=1)*(W10-W$6)","v":58.5},57.5,56.5]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E507","v":60},59.5,58.5,57.5,56.5]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E508","v":60},59.5,58.5,57.5,56.5]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E509","v":60},59.5,58.5,57.5,56.5]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E510","v":40},39.5,38.5,37.5,36.5]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E511","v":40},39.5,38.5,37.5,36.5]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E512","v":40},39.5,38.5,37.5,36.5]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E513","v":25},24.5,23.5,22.5,21.5]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E514","v":10},9.5,8.5,7.5,6.5]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E515","v":5},4.5,3.5,2.5,1.5]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E516","v":5},4.5,3.5,2.5,1.5]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E517","v":5},4.5,3.5,2.5,1.5]
[null,{"$f":"Inputs!$B$320","v":"Land"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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$307","v":"High pressure mains - steel"},"$m",null,null,{"$f":"E171","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V171","v":0},0,0,0]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,{"$f":"E172","v":0},0,0,0,0,0,0,0,0,0,{"$f":"O172","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T176","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U450","v":0}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U451","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U453","v":0}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U458","v":0}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U459","v":0}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U460","v":0}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U461","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U462","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U463","v":0}]
[]
[null,"Total Capex","$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U1458","v":0}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U1459","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U1460","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U1461","v":0}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U1462","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U1463","v":0}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U1464","v":0}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U1465","v":0}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U1466","v":0}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U1467","v":0}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U1468","v":0}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U1469","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U1470","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U1471","v":0}]
[]
[null,"Total redundant assets","$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$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U1497","v":0}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U1498","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U1500","v":0}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U1505","v":0}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U1508","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U1509","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U1510","v":0}]
[]
[null,"Total asset disposals","$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$307","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,null,null,null,null,{"$f":"Inputs!I340*Inputs!$N$80","v":0}]
[]
[null,"Total over depreciation","$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$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U409","v":0}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U410","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U411","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U412","v":0}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U413","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U414","v":0}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U415","v":0}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U416","v":0}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U417","v":0}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U418","v":0}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U419","v":0}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U420","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U421","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U422","v":0}]
[]
[null,"Total added uner NGR 82,84 86","$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$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U667","v":0}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U668","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U669","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U670","v":0}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U671","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U672","v":0}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U673","v":0}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U674","v":0}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U675","v":0}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U676","v":0}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U677","v":0}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U678","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U679","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U680","v":0}]
[]
[null,"Total depreciation per tariff variation","$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$77","v":1},{"$f":"Inputs!T$80","v":0.9877295966495897},{"$f":"T191","v":0.9877295966495897},{"$f":"Inputs!V$80","v":0.96363863087764856},{"$f":"Inputs!W$80","v":0.94013524963673045},{"$f":"Inputs!X$80","v":0.91720512159681022},{"$f":"Inputs!Y$80","v":0.89483426497249785},{"$f":"Inputs!Z$80","v":0.87300903899755899}]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: CAPEX Jan to Jun 2015"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$191","v":0},0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U46*U$191","v":0},{"$f":"V46*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$6),U193)","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$6),U194)","v":0},0,0,0,0,{"$f":"IF(Z194>0,(IF(Z10>0.5,Z194/Z10,Z194)*Z$6),Z194)","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$73)^(T$6)-1","v":1.2422836565829209E-2},{"$f":"(1+Inputs!U$73)^(U$6)-1","v":1.2422836565829209E-2},{"$f":"(1+Inputs!V$73)^(V$6)-1","v":1.2422836565829209E-2},{"$f":"(1+Inputs!W$73)^(W$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!X$73)^(X$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!Y$73)^(Y$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!Z$73)^(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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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,{"$f":"F598-E742","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"sum of closing balance checks",{"$f":"SUM(E746:Z746)","v":0},null,{"$f":"SUM(E188,E354,E578,E744)","v":0},{"$f":"SUM(F188,F354,F578,F744)","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":752,"n_cols":26,"rows_kept":752,"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":"Actual"},{"$f":"Inputs!T3","v":"Forecast"},{"$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$307","v":"High pressure mains - steel"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E505","v":80},{"$f":"(W9>=1)*(W9-W$6)","v":79},{"$f":"(X9>=1)*(X9-X$6)","v":78},77]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E506","v":60},59,{"$f":"(X10>=1)*(X10-X$6)","v":58},57]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E507","v":60},59,58,57]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E508","v":60},59,58,57]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E509","v":60},59,58,57]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E510","v":40},39,38,37]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E511","v":40},39,38,37]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E512","v":40},39,38,37]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E513","v":25},24,23,22]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E514","v":10},9,8,7]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E515","v":5},4,3,2]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E516","v":5},4,3,2]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E517","v":5},4,3,2]
[null,{"$f":"Inputs!$B$320","v":"Land"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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$307","v":"High pressure mains - steel"},"$m",null,null,{"$f":"E171","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V171","v":11.810143149620254},11.662516360250001,11.514889570879747,11.367262781509494]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,{"$f":"E172","v":0},0,0,0,0,0,0,0,0,0,{"$f":"O172","v":0},0,0,0,0,0,0,1.4827359887292486,1.4580237222504278,1.4333114557716069,1.408599189292786]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,29.840402194588393,29.343062158011918,28.845722121435443,28.348382084858969]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T176","v":0},0,3.4865761671183568,3.3994117629403977,3.3122473587624386,3.2250829545844795]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10.32544740442575,10.067311219315107,9.809175034204463,9.5510388490938194]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,36.521970234663129,35.061091425276601,33.600212615890072,32.139333806503551]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.5560136132944198,1.4004122519649778,1.2448108906355357,1.0892095293060937]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2219407539441693,0.97755260315533543,0.73316445236650152,0.48877630157766772]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.5629458598238308,6.0503566878590647,4.5377675158942985,3.0251783439295323]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},{"$f":"SUM(W27:W41)","v":108.84118239248542},{"$f":"SUM(X27:X41)","v":104.4527452173017},100.06430804211797,95.675870866934261]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX Jul to Dec 2015"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V450","v":11.810143149620254}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V451","v":1.4827359887292486}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V452","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V453","v":29.840402194588393}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V454","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V455","v":3.4865761671183568}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V456","v":0}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V457","v":10.32544740442575}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V458","v":36.521970234663129}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V459","v":1.5560136132944198}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V460","v":1.2219407539441693}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V461","v":7.5629458598238308}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V462","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V463","v":5.0330070262778781}]
[]
[null,"Total Capex","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V44:V58)","v":108.84118239248542},0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX Jul to Dec 2015"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$6,W27)),W27)","v":0.14762678937025317},0.14762678937025317,0.14762678937025317,0.14762678937025317]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4712266478820809E-2,2.4712266478820809E-2,2.4712266478820809E-2,2.4712266478820809E-2]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.49734003657647319,0.49734003657647319,0.49734003657647319,0.49734003657647313]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.7164404177958926E-2,8.7164404177958912E-2,8.7164404177958912E-2,8.7164404177958899E-2]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.25813618511064373,0.25813618511064373,0.25813618511064379,0.25813618511064379]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4608788093865253,1.460878809386525,1.4608788093865248,1.460878809386525]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15560136132944197,0.15560136132944197,0.15560136132944197,0.15560136132944197]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.24438815078883386,0.24438815078883386,0.24438815078883383,0.24438815078883386]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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$6,W38)),W38)","v":1.5125891719647662},1.5125891719647662,1.5125891719647662,1.5125891719647662]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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":4.388437175183717},4.3884371751837161,4.3884371751837161,4.3884371751837161]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX Jul to Dec 2015"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V1458","v":0}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V1459","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V1460","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V1461","v":0}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V1462","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V1463","v":0}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V1464","v":0}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V1465","v":0}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V1466","v":0}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V1467","v":0}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V1468","v":0}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V1469","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V1470","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V1471","v":0}]
[]
[null,"Total redundant assets","$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$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V1497","v":0}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V1498","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V1499","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V1500","v":0}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V1501","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V1503","v":0}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V1505","v":0}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V1506","v":0}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V1508","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V1509","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V1510","v":0}]
[]
[null,"Total asset disposals","$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$307","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,null,null,null,null,{"$f":"Inputs!I340*Inputs!$N$80","v":0}]
[]
[null,"Total over depreciation","$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$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V409","v":0}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V410","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V411","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V412","v":0}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V413","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V414","v":0}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V415","v":0}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V416","v":0}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V417","v":0}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V418","v":0}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V419","v":0}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V420","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V421","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V422","v":0}]
[]
[null,"Total added uner NGR 82,84 86","$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$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V667","v":0}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V668","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V669","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V670","v":0}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V671","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V672","v":0}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V673","v":0}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V674","v":0}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V675","v":0}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V676","v":0}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V677","v":0}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V678","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V679","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V680","v":0}]
[]
[null,"Total depreciation per tariff variation","$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E27+E45-E63-E81-E99-E117-E135-E153","v":0},{"$f":"F27+F45-F63-F81-F99-F117-F135-F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11.810143149620254,11.662516360250001,11.514889570879747,11.367262781509494,11.21963599213924]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"E28+E46-E64-E82-E100-E118-E136-E154","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4827359887292486,1.4580237222504278,1.4333114557716069,1.408599189292786,1.3838869228139652]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,{"$f":"N29+N47-N65-N83-N101-N119-N137-N155+N30+N48-N66-N84-N102-N120-N138-N156+N31+N49-N67-N85-N103-N121-N139-N157","v":0},0,0,0,0,0,0,0,29.840402194588393,29.343062158011918,28.845722121435443,28.348382084858969,27.851042048282494]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.4865761671183568,3.3994117629403977,3.3122473587624386,3.2250829545844795,3.1379185504065203]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10.32544740442575,10.067311219315107,9.809175034204463,9.5510388490938194,9.2929026639831758]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,36.521970234663129,35.061091425276601,33.600212615890072,32.139333806503551,30.678454997117026]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.5560136132944198,1.4004122519649778,1.2448108906355357,1.0892095293060937,0.93360816797665169]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2219407539441693,0.97755260315533543,0.73316445236650152,0.48877630157766772,0.24438815078883386]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.5629458598238308,6.0503566878590647,4.5377675158942985,{"$f":"Y38+Y56-Y74-Y92-Y110-Y128-Y146-Y164","v":3.0251783439295323},1.5125891719647662]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},{"$f":"SUM(V171:V185)","v":108.84118239248542},{"$f":"SUM(W171:W185)","v":104.4527452173017},{"$f":"SUM(X171:X185)","v":100.06430804211797},{"$f":"SUM(Y171:Y185)","v":95.675870866934261},91.28743369175055]
[]
[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$77","v":1},{"$f":"Inputs!T$80","v":0.9877295966495897},{"$f":"T191","v":0.9877295966495897},{"$f":"Inputs!V$80","v":0.96363863087764856},{"$f":"Inputs!W$80","v":0.94013524963673045},{"$f":"Inputs!X$80","v":0.91720512159681022},{"$f":"Inputs!Y$80","v":0.89483426497249785},{"$f":"Inputs!Z$80","v":0.87300903899755899}]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: CAPEX Jul to Dec 2015"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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":11.380710175169101},11.238451297979488,11.096192420789874,10.953933543600261]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"E28","v":0},{"$f":"E338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4288216781320697,1.4050079834965352,1.3811942888610007,1.3573805942254662]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,28.755364315631539,28.276108243704346,27.796852171777154,27.317596099849961]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.3597994841325729,3.2758044970292586,3.1918095099259443,3.1078145228226299]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.9499999999999993,9.7012499999999999,9.4525000000000006,9.2037500000000012]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,35.193981393885011,33.78622213812961,32.378462882374208,30.970703626618807]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4994348279420175,1.3494913451478159,1.1995478623536142,1.0496043795594123]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.177509315144361,0.94200745211548875,0.70650558908661654,0.47100372605774432]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.2879467937624165,5.8303574350099332,4.3727680762574499,2.9151787175049666]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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":104.88356798379907},{"$f":"SUM(X193:X207)","v":100.65470039261247},96.425832801425855,92.196965210239256]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX Jul to Dec 2015"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$191","v":0},0,11.380710175169101,0,0,0,0]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U46*U$191","v":0},{"$f":"V46*V$191","v":1.4288216781320697},0,0,0,0]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,28.755364315631539,0,0,0,0]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.3597994841325729,0,0,0,0]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.9499999999999993,0,0,0,0]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,35.193981393885011,0,0,0,0]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4994348279420175,0,0,0,0]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.177509315144361,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.2879467937624165,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},{"$f":"SUM(F211:F225)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,104.88356798379907,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX Jul to Dec 2015"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$6),W193)","v":0.14225887718961377},0.14225887718961377,0.14225887718961377,0.14225887718961377]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.3813694635534496E-2,2.3813694635534496E-2,2.3813694635534496E-2,2.3813694635534496E-2]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.47925607192719233,0.47925607192719233,0.47925607192719233,0.47925607192719233]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.3994987103314322E-2,8.3994987103314322E-2,8.3994987103314322E-2,8.3994987103314322E-2]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.24874999999999997,0.24875,0.24875000000000003,0.24875000000000003]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4077592557554004,1.4077592557554004,1.4077592557554004,1.4077592557554004]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.14994348279420175,0.14994348279420178,0.14994348279420178,0.14994348279420175]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.23550186302887219,0.23550186302887219,0.23550186302887219,0.23550186302887216]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4575893587524833,1.4575893587524833,1.4575893587524833,1.4575893587524833]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},{"$f":"SUM(W229:W243)","v":4.2288675911866127},{"$f":"SUM(X229:X243)","v":4.2288675911866127},{"$f":"SUM(Y229:Y243)","v":4.2288675911866127},4.2288675911866127]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX Jul to Dec 2015"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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},{"$f":"T193+T211-T229-T247-T265-T283+T301-T319","v":0},0,11.380710175169101,11.238451297979488,11.096192420789874,10.953933543600261,10.811674666410648]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4288216781320697,1.4050079834965352,1.3811942888610007,1.3573805942254662,1.3335668995899317]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,28.755364315631539,28.276108243704346,27.796852171777154,27.317596099849961,26.838340027922769]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.3597994841325729,3.2758044970292586,3.1918095099259443,3.1078145228226299,3.0238195357193156]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.9499999999999993,9.7012499999999999,9.4525000000000006,9.2037500000000012,8.9550000000000018]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,35.193981393885011,33.78622213812961,32.378462882374208,30.970703626618807,29.562944370863406]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4994348279420175,1.3494913451478159,1.1995478623536142,1.0496043795594123,0.89966089676521055]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.177509315144361,0.94200745211548875,0.70650558908661654,0.47100372605774432,0.23550186302887216]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.2879467937624165,5.8303574350099332,4.3727680762574499,2.9151787175049666,1.4575893587524833]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},{"$f":"SUM(F337:F351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,104.88356798379907,100.65470039261247,96.425832801425855,92.196965210239256,87.968097619052628]
[]
[null,"check",{"$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$73)^(T$6)-1","v":1.2422836565829209E-2},{"$f":"(1+Inputs!U$73)^(U$6)-1","v":1.2422836565829209E-2},{"$f":"(1+Inputs!V$73)^(V$6)-1","v":1.2422836565829209E-2},{"$f":"(1+Inputs!W$73)^(W$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!X$73)^(X$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!Y$73)^(Y$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!Z$73)^(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$307","v":"High pressure mains - steel"},"$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$359)","v":0.29525357874050528},0.29885198173140515,0.30244577138513723,0.30603246803297379]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,3.7068399718231081E-2,3.7361857882667077E-2,3.7646821205500974E-2,3.7922681533299897E-2]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0.74601005486470717,0.75191596779905268,0.75765092009582502,0.76320267252756169]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,8.7164404177958607E-2,8.7109926425347387E-2,8.6998247032494369E-2,8.6826539965982871E-2]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0.25813618511064285,0.25797484999494869,0.25764411300777562,0.25713560488999709]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0.91304925586657504,0.89844046777270969,0.88253058448923449,0.86526368174922774]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,3.8900340332360353E-2,3.5885563956602431E-2,3.2695736049348875E-2,2.9323988269259773E-2]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,3.0548518848604125E-2,2.5049785455855383E-2,1.9257022569188827E-2,1.3158965422279031E-2]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0.1890736464955951,0.15504039012638798,0.11918729990966075,8.1444654938268177E-2]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},0,2.7210295598121261,2.6766015961933469,2.6282515909187456,2.5758112093827945]
[]
[null,"Nominal  Depreciation"]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$360","v":0},0.15131745910450947,0.15510039558212219,0.15897790547167523,0.16295235310846709]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,2.5330073140791325E-2,2.5963324969311107E-2,2.6612408093543882E-2,2.7277718295882474E-2]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0.50977353749088494,0.52251787592815702,0.53558082282636088,0.54897034339701989]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,8.9343514282407874E-2,9.1577102139468056E-2,9.3866529692954753E-2,9.6213192935278607E-2]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0.26458958973840974,0.27120432948187001,0.27798443771891673,0.28493404866188965]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,1.4974007796211879,1.5348357991117174,1.5732066940895102,1.6125368614417477]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0.15949139536267798,0.16347868024674495,0.16756564725291354,0.17175478843423633]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0.25049785455855461,0.2567603009225185,0.26317930844558141,0.26975879115672091]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,1.5504039012638848,1.5891639987954818,1.6288930987653687,1.6696154262345027]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},0,4.4981481045633087,4.6106018071773907,4.7258668523568259,4.8440135236657458]
[]
[null,"Nominal  Depreciation per tariff variaton"]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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":11.810143149620254},11.954079269256249,12.097830855405533,12.241298721318994]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"E28","v":0},{"$f":"E562","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4827359887292486,1.4944743153066884,1.5058728482200443,1.5169072613320014]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,29.840402194588393,30.076638711962215,30.306036803833109,30.528106901102575]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.4865761671183568,3.4843970570139078,3.4799298812997872,3.473061598639327]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10.32544740442575,10.318993999797984,10.305764520311062,10.285424195599921]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,36.521970234663129,35.937618710908517,35.301223379569507,34.610547269969231]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.5560136132944198,1.4354225582641023,1.3078294419739598,1.1729595307703951]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2219407539441693,1.0019914182342189,0.77028090276755579,0.52635861689116314]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.5629458598238308,6.2016156050555411,4.7674919963864468,3.2577861975307387]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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":108.84118239248542},{"$f":"SUM(X417:X431)","v":107.06406384773425},105.13006363675019,103.03244837531211]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX Jul to Dec 2015"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T45","v":0},{"$f":"U45","v":0},11.810143149620254,0,0,0,0]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4827359887292486,0,0,0,0]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,29.840402194588393,0,0,0,0]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.4865761671183568,0,0,0,0]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10.32544740442575,0,0,0,0]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,36.521970234663129,0,0,0,0]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.5560136132944198,0,0,0,0]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2219407539441693,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.5629458598238308,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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,{"$f":"SUM(T435:T449)","v":0},0,108.84118239248542,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX Jul to Dec 2015"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E229,E381+E399-E363)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.14393611963599581,-0.14375158614928296,-0.143467865913462,-0.1430801149245067]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E230,E382+E400-E364)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.1738326577439756E-2,-1.139853291335597E-2,-1.1034413111957093E-2,-1.0644963237417423E-2]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E232,E384+E402-E366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.23623651737382223,-0.22939809187089566,-0.22207009726946414,-0.2142323291305418]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E234,E386+E404-E368)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.1791101044492667E-3,4.4671757141206692E-3,6.8682826604603842E-3,9.3866529692957362E-3]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E236,E388+E406-E370)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.4534046277668899E-3,1.3229479486921325E-2,2.0340324711141111E-2,2.7798443771892556E-2]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E237,E389+E407-E371)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.58435152375461286,0.63639533133900772,0.6906761096002757,0.74727317969251994]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E238,E390+E408-E372)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.12059105503031763,0.12759311629014253,0.13486991120356467,0.14243080016497656]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E239,E391+E409-E373)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.21994933570995048,0.23171051546666313,0.24392228587639259,0.2565998257344419]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E240,E392+E410-E374)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.3613302547682897,1.4341236086690938,1.5097057988557079,1.5881707712962345]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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":1.7771185447511826},{"$f":"SUM(X453:X467)","v":1.9340002109840444},{"$f":"SUM(Y453:Y467)","v":2.0976152614380799},2.2682023142829513]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX Jul to Dec 2015"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E417+E435-E453-E471-E489-E507+E525-E543","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11.810143149620254,11.954079269256249,12.097830855405533,12.241298721318994,12.384378836243501]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4827359887292486,1.4944743153066884,1.5058728482200443,1.5169072613320014,1.5275522245694189]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,29.840402194588393,30.076638711962215,30.306036803833109,30.528106901102575,30.742339230233117]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.4865761671183568,3.4843970570139078,3.4799298812997872,3.473061598639327,3.4636749456700313]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$m",null,{"$f":"E424+E442-E460-E478-E496-E514+E532-E550","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10.32544740442575,10.318993999797984,10.305764520311062,10.285424195599921,10.257625751828028]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,36.521970234663129,35.937618710908517,35.301223379569507,34.610547269969231,33.863274090276711]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.5560136132944198,1.4354225582641023,1.3078294419739598,1.1729595307703951,1.0305287306054185]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2219407539441693,1.0019914182342189,0.77028090276755579,0.52635861689116314,0.26975879115672124]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.5629458598238308,6.2016156050555411,4.7674919963864468,3.2577861975307387,1.6696154262345042]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},{"$f":"SUM(F561:F575)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,108.84118239248542,107.06406384773425,105.13006363675019,103.03244837531211,100.76424606102918]
[]
[null,"check",{"$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$307","v":"High pressure mains - steel"},"$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":11.810143149620254},11.662516360250001,11.514889570879747,11.367262781509494]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,0,{"$f":"E728","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4827359887292486,1.4580237222504278,1.4333114557716069,1.408599189292786]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,29.840402194588393,29.343062158011918,28.845722121435443,28.348382084858969]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.4865761671183568,3.3994117629403977,3.3122473587624386,3.2250829545844795]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10.32544740442575,10.067311219315107,9.809175034204463,9.5510388490938194]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,36.521970234663129,35.061091425276601,33.600212615890072,32.139333806503551]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.5560136132944198,1.4004122519649778,1.2448108906355357,1.0892095293060937]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2219407539441693,0.97755260315533543,0.73316445236650152,0.48877630157766772]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.5629458598238308,6.0503566878590647,4.5377675158942985,3.0251783439295323]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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,{"$f":"SUM(K583:K597)","v":0},0,0,0,0,0,0,0,0,0,0,0,108.84118239248542,104.4527452173017,100.06430804211797,95.675870866934261]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX Jul to Dec 2015"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E211,IF(E$580=CCA,E435,E45))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11.810143149620254,0,0,0,0]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E212,IF(E$580=CCA,E436,E46))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4827359887292486,0,0,0,0]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E214,IF(E$580=CCA,E438,E48))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,29.840402194588393,0,0,0,0]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E216,IF(E$580=CCA,E440,E50))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.4865761671183568,0,0,0,0]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E218,IF(E$580=CCA,E442,E52))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10.32544740442575,0,0,0,0]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E219,IF(E$580=CCA,E443,E53))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,36.521970234663129,0,0,0,0]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E220,IF(E$580=CCA,E444,E54))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.5560136132944198,0,0,0,0]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E221,IF(E$580=CCA,E445,E55))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2219407539441693,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E222,IF(E$580=CCA,E446,E56))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.5629458598238308,0,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,108.84118239248542,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX Jul to Dec 2015"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E229,IF(E$580=CCA,E453,IF(E583>0,(IF(E9>0.5,E583/E9*E$6,E583)),E583)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.14762678937025317,0.14762678937025317,0.14762678937025317,0.14762678937025317]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E230,IF(E$580=CCA,E454,IF(E584>0,(IF(E10>0.5,E584/E10*E$6,E584)),E584)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.4712266478820809E-2,2.4712266478820809E-2,2.4712266478820809E-2,2.4712266478820809E-2]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E232,IF(E$580=CCA,E456,IF(E586>0,(IF(E12>0.5,E586/E12*E$6,E586)),E586)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.49734003657647319,0.49734003657647319,0.49734003657647319,0.49734003657647313]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E234,IF(E$580=CCA,E458,IF(E588>0,(IF(E14>0.5,E588/E14*E$6,E588)),E588)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.7164404177958926E-2,8.7164404177958912E-2,8.7164404177958912E-2,8.7164404177958899E-2]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E236,IF(E$580=CCA,E460,IF(E590>0,(IF(E16>0.5,E590/E16*E$6,E590)),E590)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.25813618511064373,0.25813618511064373,0.25813618511064379,0.25813618511064379]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E237,IF(E$580=CCA,E461,IF(E591>0,(IF(E17>0.5,E591/E17*E$6,E591)),E591)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4608788093865253,1.460878809386525,1.4608788093865248,1.460878809386525]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E238,IF(E$580=CCA,E462,IF(E592>0,(IF(E18>0.5,E592/E18*E$6,E592)),E592)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.15560136132944197,0.15560136132944197,0.15560136132944197,0.15560136132944197]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E239,IF(E$580=CCA,E463,IF(E593>0,(IF(E19>0.5,E593/E19*E$6,E593)),E593)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.24438815078883386,0.24438815078883386,0.24438815078883383,0.24438815078883386]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E240,IF(E$580=CCA,E464,IF(E594>0,(IF(E20>0.5,E594/E20*E$6,E594)),E594)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.5125891719647662,1.5125891719647662,1.5125891719647662,1.5125891719647662]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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,{"$f":"SUM(U619:U633)","v":0},0,4.388437175183717,4.3884371751837161,4.3884371751837161,4.3884371751837161]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX Jul to Dec 2015"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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},{"$f":"U583+U601-U619-U637-U655-U673+U691-U709","v":0},11.810143149620254,11.662516360250001,11.514889570879747,11.367262781509494,11.21963599213924]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4827359887292486,1.4580237222504278,1.4333114557716069,1.408599189292786,1.3838869228139652]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,29.840402194588393,29.343062158011918,28.845722121435443,28.348382084858969,27.851042048282494]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.4865761671183568,3.3994117629403977,3.3122473587624386,3.2250829545844795,3.1379185504065203]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10.32544740442575,10.067311219315107,9.809175034204463,9.5510388490938194,9.2929026639831758]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,36.521970234663129,35.061091425276601,33.600212615890072,32.139333806503551,30.678454997117026]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.5560136132944198,1.4004122519649778,1.2448108906355357,1.0892095293060937,0.93360816797665169]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2219407539441693,0.97755260315533543,0.73316445236650152,0.48877630157766772,0.24438815078883386]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.5629458598238308,6.0503566878590647,4.5377675158942985,3.0251783439295323,1.5125891719647662]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},{"$f":"SUM(F727:F741)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,108.84118239248542,104.4527452173017,100.06430804211797,95.675870866934261,91.28743369175055]
[]
[null,"check",{"$f":"SUM(E744:Z744)","v":0},null,{"$f":"F598-E742","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"sum of closing balance checks",{"$f":"SUM(E746:Z746)","v":0},null,{"$f":"SUM(E188,E354,E578,E744)","v":0},{"$f":"SUM(F188,F354,F578,F744)","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},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,108.84118239248542,104.4527452173017,100.06430804211797,95.675870866934261]
[null,{"$f":"B190","v":"Real"},null,null,{"$f":"E208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,104.88356798379907,100.65470039261247,96.425832801425855,92.196965210239256]
[null,{"$f":"B356","v":"CCA"},null,null,{"$f":"E432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,108.84118239248542,107.06406384773425,105.13006363675019,103.03244837531211]
[null,{"$f":"B580","v":"Transition method"},null,null,{"$f":"E598","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,108.84118239248542,104.4527452173017,100.06430804211797,95.675870866934261]

{"sheet":"2016","index":33,"n_rows":752,"n_cols":26,"rows_kept":752,"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":"Actual"},{"$f":"Inputs!T3","v":"Forecast"},{"$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$307","v":"High pressure mains - steel"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E505","v":80},{"$f":"(X9>=1)*(X9-X$6)","v":79},{"$f":"(Y9>=1)*(Y9-Y$6)","v":78}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E506","v":60},59,{"$f":"(Y10>=1)*(Y10-Y$6)","v":58}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E507","v":60},59,58]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E508","v":60},59,58]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E509","v":60},59,58]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E510","v":40},39,38]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E511","v":40},39,38]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E512","v":40},39,38]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E513","v":25},24,23]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E514","v":10},9,8]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E515","v":5},4,3]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E516","v":5},4,3]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E517","v":5},4,3]
[null,{"$f":"Inputs!$B$320","v":"Land"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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$307","v":"High pressure mains - steel"},"$m",null,null,{"$f":"E171","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V171","v":0},44.240497181044539,43.68749096628148,43.134484751518421]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,{"$f":"E172","v":0},0,0,0,0,0,0,0,0,0,{"$f":"O172","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,29.720712180039346,29.225366977038689,28.730021774038033]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T176","v":0},0,0,1.6094782311400955,1.5692412753615932,1.5290043195830907]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.60389025426861742,0.58879299791190198,{"$f":"Y177","v":0.57369574155518654}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.66282235577052573,0.64625179687626255,0.62968123798199938]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,34.921441993292341,33.524584313560645,32.127726633828949]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4792286204817984,1.3313057584336185,1.1833828963854387]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.81147876183903267,0.64918300947122609,0.48688725710341957]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.2079137417530648,5.7663309934024518,4.3247482450518389]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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":121.84248552809619},{"$f":"SUM(Y27:Y41)","v":117.57357029680469},113.3046550655132]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2016"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W450","v":44.240497181044539}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W451","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W452","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W453","v":29.720712180039346}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W454","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W455","v":1.6094782311400955}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W456","v":0.60389025426861742}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W457","v":0.66282235577052573}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W458","v":34.921441993292341}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W459","v":1.4792286204817984}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W460","v":0.81147876183903267}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W461","v":7.2079137417530648}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W462","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W463","v":0.58502220846683584}]
[]
[null,"Total Capex","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W44:W58)","v":121.84248552809619},0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2016"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$6,X27)),X27)","v":0.55300621476305678},0.55300621476305667,0.55300621476305667]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.49534520300065576,0.49534520300065576,0.49534520300065571]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.0236955778502385E-2,4.0236955778502392E-2,4.0236955778502385E-2]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5097256356715435E-2,1.5097256356715435E-2,1.5097256356715435E-2]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6570558894263142E-2,1.6570558894263142E-2,1.6570558894263142E-2]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3968576797316936,1.3968576797316936,1.3968576797316934]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.14792286204817984,0.14792286204817984,0.14792286204817984]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.16229575236780652,0.16229575236780652,0.16229575236780652]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.441582748350613,1.441582748350613,1.441582748350613]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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":4.2689152312914862},4.2689152312914862,4.2689152312914853]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2016"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W1458","v":0}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W1459","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W1460","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W1461","v":0}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W1462","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W1463","v":0}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W1464","v":0}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W1465","v":0}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W1466","v":0}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W1467","v":0}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W1468","v":0}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W1469","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W1470","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W1471","v":0}]
[]
[null,"Total redundant assets","$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$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W1497","v":0}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W1498","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W1499","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W1500","v":0}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W1501","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W1503","v":0}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W1505","v":0}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W1506","v":0}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W1508","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W1509","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W1510","v":0}]
[]
[null,"Total asset disposals","$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$307","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,null,null,null,null,{"$f":"Inputs!I340*Inputs!$N$80","v":0}]
[]
[null,"Total over depreciation","$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$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W409","v":0}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W410","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W411","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W412","v":0}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W413","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W414","v":0}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W415","v":0}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W416","v":0}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W417","v":0}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W418","v":0}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W419","v":0}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W420","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W421","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W422","v":0}]
[]
[null,"Total added uner NGR 82,84 86","$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$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W667","v":0}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W668","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W669","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W670","v":0}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W671","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W672","v":0}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W673","v":0}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W674","v":0}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W675","v":0}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W676","v":0}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W677","v":0}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W678","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W679","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W680","v":0}]
[]
[null,"Total depreciation per tariff variation","$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E27+E45-E63-E81-E99-E117-E135-E153","v":0},{"$f":"F27+F45-F63-F81-F99-F117-F135-F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,44.240497181044539,43.68749096628148,43.134484751518421,42.581478536755363]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,{"$f":"N29+N47-N65-N83-N101-N119-N137-N155+N30+N48-N66-N84-N102-N120-N138-N156+N31+N49-N67-N85-N103-N121-N139-N157","v":0},0,0,0,0,0,0,0,0,29.720712180039346,29.225366977038689,28.730021774038033,28.234676571037376]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.6094782311400955,1.5692412753615932,1.5290043195830907,1.4887673638045884]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.60389025426861742,0.58879299791190198,0.57369574155518654,0.55859848519847111]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.66282235577052573,0.64625179687626255,0.62968123798199938,0.6131106790877362]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,34.921441993292341,33.524584313560645,32.127726633828949,30.730868954097257]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4792286204817984,1.3313057584336185,1.1833828963854387,1.0354600343372589]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.81147876183903267,0.64918300947122609,0.48688725710341957,0.32459150473561305]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.2079137417530648,5.7663309934024518,{"$f":"Y38+Y56-Y74-Y92-Y110-Y128-Y146-Y164","v":4.3247482450518389},2.8831654967012259]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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":121.84248552809619},{"$f":"SUM(X171:X185)","v":117.57357029680469},{"$f":"SUM(Y171:Y185)","v":113.3046550655132},109.03573983422173]
[]
[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$77","v":1},{"$f":"Inputs!T$80","v":0.9877295966495897},{"$f":"T191","v":0.9877295966495897},{"$f":"Inputs!V$80","v":0.96363863087764856},{"$f":"Inputs!W$80","v":0.94013524963673045},{"$f":"Inputs!X$80","v":0.91720512159681022},{"$f":"Inputs!Y$80","v":0.89483426497249785},{"$f":"Inputs!Z$80","v":0.87300903899755899}]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: CAPEX 2016"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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},41.59205086135438,41.07215022558745,40.552249589820519]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,27.941489164762707,27.475797678683328,27.010106192603949]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.5131272186177771,1.4752990381523328,1.4374708576868884]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.56773851495001526,0.55354505207626492,0.53935158920251458]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.623142660907129,0.6075640943844508,0.59198552786177261]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,32.830878586038494,31.517643442596956,30.204408299155418]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.3906749683864519,1.2516074715478067,1.1125399747091615]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.7628997883364439,0.61031983066915507,0.4577398730018663]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.7764137849630375,5.4211310279704303,4.0658482709778223]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.55000000000000004,0.55000000000000004,0.55000000000000004]
[]
[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},{"$f":"SUM(X193:X207)","v":114.54841554831644},110.53505786166818,106.52170017501992]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2016"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$191","v":0},0,0,41.59205086135438,0,0,0]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U46*U$191","v":0},{"$f":"V46*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,27.941489164762707,0,0,0]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.5131272186177771,0,0,0]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.56773851495001526,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.623142660907129,0,0,0]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,32.830878586038494,0,0,0]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.3906749683864519,0,0,0]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.7628997883364439,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.7764137849630375,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.55000000000000004,0,0,0]
[]
[null,"Total CAPEX","$m",null,{"$f":"SUM(E211:E225)","v":0},{"$f":"SUM(F211:F225)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,114.54841554831644,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2016"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$6),X193)","v":0.5199006357669298},0.5199006357669298,0.51990063576692969]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.46569148607937844,0.46569148607937844,0.46569148607937844]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.7828180465444429E-2,3.7828180465444429E-2,3.7828180465444429E-2]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4193462873750382E-2,1.4193462873750383E-2,1.4193462873750383E-2]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5578566522678226E-2,1.5578566522678226E-2,1.5578566522678227E-2]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3132351434415397,1.3132351434415399,1.3132351434415399]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.13906749683864519,0.13906749683864519,0.13906749683864519]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15257995766728877,0.15257995766728877,0.15257995766728877]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3552827569926076,1.3552827569926076,1.3552827569926074]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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":4.0133576866482628},{"$f":"SUM(Y229:Y243)","v":4.0133576866482628},4.0133576866482628]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2016"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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},{"$f":"T193+T211-T229-T247-T265-T283+T301-T319","v":0},0,0,41.59205086135438,41.07215022558745,40.552249589820519,40.032348954053589]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,27.941489164762707,27.475797678683328,27.010106192603949,26.54441470652457]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.5131272186177771,1.4752990381523328,1.4374708576868884,1.3996426772214441]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.56773851495001526,0.55354505207626492,0.53935158920251458,0.52515812632876424]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.623142660907129,0.6075640943844508,0.59198552786177261,0.57640696133909441]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,32.830878586038494,31.517643442596956,30.204408299155418,28.891173155713879]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.3906749683864519,1.2516074715478067,1.1125399747091615,0.97347247787051638]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.7628997883364439,0.61031983066915507,0.4577398730018663,0.30515991533457754]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.7764137849630375,5.4211310279704303,4.0658482709778223,2.7105655139852152]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E337:E351)","v":0},{"$f":"SUM(F337:F351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,114.54841554831644,110.53505786166818,106.52170017501992,102.50834248837165]
[]
[null,"check",{"$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$73)^(T$6)-1","v":1.2422836565829209E-2},{"$f":"(1+Inputs!U$73)^(U$6)-1","v":1.2422836565829209E-2},{"$f":"(1+Inputs!V$73)^(V$6)-1","v":1.2422836565829209E-2},{"$f":"(1+Inputs!W$73)^(W$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!X$73)^(X$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!Y$73)^(Y$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!Z$73)^(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$307","v":"High pressure mains - steel"},"$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$359)","v":0},1.1060124295261096,1.1194919560109589,1.1329542010515969]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0.74301780450098098,0.74890002878661366,0.75461197815871495]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,4.0236955778502247E-2,4.0211807681140681E-2,4.0160254081549468E-2]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,1.5097256356715381E-2,1.5087820571492435E-2,1.5068477211785392E-2]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,1.6570558894263083E-2,1.6560202294954168E-2,1.653897126637089E-2]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0.87303604983230543,0.85906747303498854,0.84385481986666055]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,3.6980715512044827E-2,3.4114710059861351E-2,3.1082291387873672E-2]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,2.0286969045975746E-2,1.6635314617700112E-2,1.2788398112356962E-2]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0.18019784354382598,0.14776223170593727,0.11359221562393929]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},{"$f":"SUM(U363:U376)","v":0},0,0,3.0460621382023945,3.0128227388556099,2.9760175807051099]
[]
[null,"Nominal  Depreciation"]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$360","v":0},0,0.56683137013213314,0.58100215438543645,0.5955272082450721]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0.50772883307567207,0.5204220539025638,0.53343260525012781]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,4.1242879672964944E-2,4.2273951664789061E-2,4.3330800456408781E-2]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,1.547468776563332E-2,1.5861554959774152E-2,1.6258093833768503E-2]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,1.6984822866619721E-2,1.740944343828521E-2,1.7844679524242343E-2]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,1.4317791217249856,1.4675735997681103,1.5042629397623128]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0.15162093359938431,0.15541145693936889,0.1592967433628531]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0.16635314617700164,0.17051197483142666,0.17477477420221232]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,1.4776223170593781,1.5145628749858624,1.5524269468605085]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},0,0,4.3756381120737728,4.4850290648756168,4.5971547914975064]
[]
[null,"Nominal  Depreciation per tariff variaton"]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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},44.240497181044539,44.779678240438514,45.318168042064038]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,29.720712180039346,29.956001151464655,30.184479126348705]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.6094782311400955,1.6084723072456328,1.6064101632619845]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.60389025426861742,0.60351282285969954,0.60273908847141777]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.66282235577052573,0.66240809179816906,0.66155885065483799]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,34.921441993292341,34.362698921399662,33.754192794666544]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4792286204817984,1.364588402394459,1.2432916555149514]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.81147876183903267,0.66541258470800679,0.51153592449428031]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.2079137417530648,5.9104892682375123,4.5436886249575874]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},{"$f":"SUM(X417:X431)","v":121.84248552809619},120.51290955422482,119.04070322820483]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2016"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T45","v":0},{"$f":"U45","v":0},0,44.240497181044539,0,0,0]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,29.720712180039346,0,0,0]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.6094782311400955,0,0,0]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.60389025426861742,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.66282235577052573,0,0,0]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,34.921441993292341,0,0,0]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4792286204817984,0,0,0]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.81147876183903267,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.2079137417530648,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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,{"$f":"SUM(T435:T449)","v":0},0,0,121.84248552809619,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2016"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E229,E381+E399-E363)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.53918105939397643,-0.5384898016255224,-0.53742699280652484]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E232,E384+E402-E366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.23528897142530891,-0.22847797488404986,-0.22117937290858714]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E234,E386+E404-E368)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0059238944626972E-3,2.0621439836483804E-3,3.1705463748593135E-3]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E235,E387+E405-E369)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.7743140891793869E-4,7.7373438828171742E-4,1.1896166219831118E-3]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E236,E388+E406-E370)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.142639723566377E-4,8.4924114333104206E-4,1.3057082578714525E-3]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E237,E389+E407-E371)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.55874307189268013,0.60850612673312177,0.66040811989565229]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E238,E390+E408-E372)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.11464021808733948,0.12129674687950753,0.12821445197497944]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E239,E391+E409-E373)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.1460661771310259,0.15387666021372653,0.16198637608985536]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E240,E392+E410-E374)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.297424473515552,1.3668006432799251,1.4388347312365692]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},{"$f":"SUM(X453:X467)","v":1.3295759738713788},{"$f":"SUM(Y453:Y467)","v":1.4722063260200071},1.6211372107923965]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2016"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E417+E435-E453-E471-E489-E507+E525-E543","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,44.240497181044539,44.779678240438514,45.318168042064038,45.855595034870561]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,29.720712180039346,29.956001151464655,30.184479126348705,30.405658499257292]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.6094782311400955,1.6084723072456328,1.6064101632619845,1.6032396168871252]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.60389025426861742,0.60351282285969954,0.60273908847141777,0.60154947184943464]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"E424+E442-E460-E478-E496-E514+E532-E550","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.66282235577052573,0.66240809179816906,0.66155885065483799,0.66025314239696653]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,34.921441993292341,34.362698921399662,33.754192794666544,33.093784674770895]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4792286204817984,1.364588402394459,1.2432916555149514,1.1150772035399719]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.81147876183903267,0.66541258470800679,0.51153592449428031,0.34954954840442498]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.2079137417530648,5.9104892682375123,4.5436886249575874,3.1048538937210184]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},{"$f":"SUM(F561:F575)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,121.84248552809619,120.51290955422482,119.04070322820483,117.41956601741244]
[]
[null,"check",{"$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$307","v":"High pressure mains - steel"},"$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},44.240497181044539,43.68749096628148,43.134484751518421]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,29.720712180039346,29.225366977038689,28.730021774038033]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.6094782311400955,1.5692412753615932,1.5290043195830907]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.60389025426861742,0.58879299791190198,0.57369574155518654]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.66282235577052573,0.64625179687626255,0.62968123798199938]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,34.921441993292341,33.524584313560645,32.127726633828949]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4792286204817984,1.3313057584336185,1.1833828963854387]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.81147876183903267,0.64918300947122609,0.48688725710341957]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.2079137417530648,5.7663309934024518,4.3247482450518389]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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,{"$f":"SUM(K583:K597)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,121.84248552809619,117.57357029680469,113.3046550655132]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2016"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E211,IF(E$580=CCA,E435,E45))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,44.240497181044539,0,0,0]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E214,IF(E$580=CCA,E438,E48))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,29.720712180039346,0,0,0]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E216,IF(E$580=CCA,E440,E50))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.6094782311400955,0,0,0]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E217,IF(E$580=CCA,E441,E51))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.60389025426861742,0,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E218,IF(E$580=CCA,E442,E52))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.66282235577052573,0,0,0]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E219,IF(E$580=CCA,E443,E53))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,34.921441993292341,0,0,0]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E220,IF(E$580=CCA,E444,E54))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4792286204817984,0,0,0]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E221,IF(E$580=CCA,E445,E55))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.81147876183903267,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E222,IF(E$580=CCA,E446,E56))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.2079137417530648,0,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,121.84248552809619,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2016"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E229,IF(E$580=CCA,E453,IF(E583>0,(IF(E9>0.5,E583/E9*E$6,E583)),E583)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.55300621476305678,0.55300621476305667,0.55300621476305667]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E232,IF(E$580=CCA,E456,IF(E586>0,(IF(E12>0.5,E586/E12*E$6,E586)),E586)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.49534520300065576,0.49534520300065576,0.49534520300065571]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E234,IF(E$580=CCA,E458,IF(E588>0,(IF(E14>0.5,E588/E14*E$6,E588)),E588)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.0236955778502385E-2,4.0236955778502392E-2,4.0236955778502385E-2]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E235,IF(E$580=CCA,E459,IF(E589>0,(IF(E15>0.5,E589/E15*E$6,E589)),E589)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.5097256356715435E-2,1.5097256356715435E-2,1.5097256356715435E-2]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E236,IF(E$580=CCA,E460,IF(E590>0,(IF(E16>0.5,E590/E16*E$6,E590)),E590)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.6570558894263142E-2,1.6570558894263142E-2,1.6570558894263142E-2]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E237,IF(E$580=CCA,E461,IF(E591>0,(IF(E17>0.5,E591/E17*E$6,E591)),E591)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.3968576797316936,1.3968576797316936,1.3968576797316934]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E238,IF(E$580=CCA,E462,IF(E592>0,(IF(E18>0.5,E592/E18*E$6,E592)),E592)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.14792286204817984,0.14792286204817984,0.14792286204817984]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E239,IF(E$580=CCA,E463,IF(E593>0,(IF(E19>0.5,E593/E19*E$6,E593)),E593)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.16229575236780652,0.16229575236780652,0.16229575236780652]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E240,IF(E$580=CCA,E464,IF(E594>0,(IF(E20>0.5,E594/E20*E$6,E594)),E594)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.441582748350613,1.441582748350613,1.441582748350613]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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,{"$f":"SUM(U619:U633)","v":0},0,0,4.2689152312914862,4.2689152312914862,4.2689152312914853]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2016"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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},{"$f":"U583+U601-U619-U637-U655-U673+U691-U709","v":0},0,44.240497181044539,43.68749096628148,43.134484751518421,42.581478536755363]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,29.720712180039346,29.225366977038689,28.730021774038033,28.234676571037376]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.6094782311400955,1.5692412753615932,1.5290043195830907,1.4887673638045884]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.60389025426861742,0.58879299791190198,0.57369574155518654,0.55859848519847111]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.66282235577052573,0.64625179687626255,0.62968123798199938,0.6131106790877362]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,34.921441993292341,33.524584313560645,32.127726633828949,30.730868954097257]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4792286204817984,1.3313057584336185,1.1833828963854387,1.0354600343372589]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.81147876183903267,0.64918300947122609,0.48688725710341957,0.32459150473561305]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.2079137417530648,5.7663309934024518,4.3247482450518389,2.8831654967012259]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},{"$f":"SUM(F727:F741)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,121.84248552809619,117.57357029680469,113.3046550655132,109.03573983422173]
[]
[null,"check",{"$f":"SUM(E744:Z744)","v":0},null,{"$f":"F598-E742","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"sum of closing balance checks",{"$f":"SUM(E746:Z746)","v":0},null,{"$f":"SUM(E188,E354,E578,E744)","v":0},{"$f":"SUM(F188,F354,F578,F744)","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},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,121.84248552809619,117.57357029680469,113.3046550655132]
[null,{"$f":"B190","v":"Real"},null,null,{"$f":"E208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,114.54841554831644,110.53505786166818,106.52170017501992]
[null,{"$f":"B356","v":"CCA"},null,null,{"$f":"E432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,121.84248552809619,120.51290955422482,119.04070322820483]
[null,{"$f":"B580","v":"Transition method"},null,null,{"$f":"E598","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,121.84248552809619,117.57357029680469,113.3046550655132]

{"sheet":"2017","index":34,"n_rows":752,"n_cols":26,"rows_kept":752,"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":"Actual"},{"$f":"Inputs!T3","v":"Forecast"},{"$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$307","v":"High pressure mains - steel"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E505","v":80},{"$f":"(Y9>=1)*(Y9-Y$6)","v":79}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E506","v":60},{"$f":"(Y10>=1)*(Y10-Y$6)","v":59}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E507","v":60},59]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E508","v":60},59]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E509","v":60},59]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E510","v":40},39]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E511","v":40},39]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E512","v":40},39]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E513","v":25},24]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E514","v":10},9]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E515","v":5},4]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E516","v":5},4]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E517","v":5},4]
[null,{"$f":"Inputs!$B$320","v":"Land"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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$307","v":"High pressure mains - steel"},"$m",null,null,{"$f":"E171","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V171","v":0},0,41.337236612457943,40.820521154802222]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,{"$f":"E172","v":0},0,0,0,0,0,0,0,0,0,{"$f":"O172","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,28.523621609143525,28.048227915657801]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T176","v":0},0,0,0,1.6098737814650232,1.5696269369283977]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.9362101632469386,{"$f":"Y177","v":8.7128049091657651}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.45840117154758381,0.4469411422588942]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,36.524861123079091,35.063866678155925]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.3405742253920059,1.2065168028528053]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4481780391264516,1.1585424313011612]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.6616645665631422,4.5293316532505141]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},{"$f":"SUM(Y27:Y41)","v":126.22221532345347},121.93797365580527]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2017"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!X450","v":41.337236612457943}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!X451","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!X452","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!X453","v":28.523621609143525}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!X454","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!X455","v":1.6098737814650232}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!X456","v":8.9362101632469386}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!X457","v":0.45840117154758381}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!X458","v":36.524861123079091}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!X459","v":1.3405742253920059}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!X460","v":1.4481780391264516}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!X461","v":5.6616645665631422}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!X462","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!X463","v":0.381594031431777}]
[]
[null,"Total Capex","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X44:X58)","v":126.22221532345347},0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2017"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$6,Y27)),Y27)","v":0.51671545765572424},0.51671545765572435]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.47539369348572541,0.47539369348572547]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.0246844536625581E-2,4.0246844536625581E-2]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.22340525408117345,0.22340525408117345]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1460029288689595E-2,1.1460029288689595E-2]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4609944449231635,1.4609944449231635]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.13405742253920058,0.13405742253920058]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2896356078252903,0.2896356078252903]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1323329133126285,1.1323329133126285]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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":4.2842416676482209},4.2842416676482209]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2017"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!X1476","v":0}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!X1477","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!X1478","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!X1479","v":0}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!X1480","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!X1481","v":0}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!X1482","v":0}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!X1483","v":0}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!X1484","v":0}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!X1485","v":0}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!X1486","v":0}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!X1487","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!X1488","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!X1489","v":0}]
[]
[null,"Total asset disposals","$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$307","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,null,null,null,null,{"$f":"Inputs!I340*Inputs!$N$80","v":0}]
[]
[null,"Total over depreciation","$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$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!X409","v":0}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!X410","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!X411","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!X412","v":0}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!X413","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!X414","v":0}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!X415","v":0}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!X416","v":0}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!X417","v":0}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!X418","v":0}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!X419","v":0}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!X420","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!X421","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!X422","v":0}]
[]
[null,"Total added uner NGR 82,84 86","$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$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!X667","v":0}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!X668","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!X669","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!X670","v":0}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!X671","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!X672","v":0}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!X673","v":0}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!X674","v":0}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!X675","v":0}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!X676","v":0}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!X677","v":0}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!X678","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!X679","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!X680","v":0}]
[]
[null,"Total depreciation per tariff variation","$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E27+E45-E63-E81-E99-E117-E135-E153","v":0},{"$f":"F27+F45-F63-F81-F99-F117-F135-F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,41.337236612457943,40.820521154802222,40.303805697146501]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,{"$f":"N29+N47-N65-N83-N101-N119-N137-N155+N30+N48-N66-N84-N102-N120-N138-N156+N31+N49-N67-N85-N103-N121-N139-N157","v":0},0,0,0,0,0,0,0,0,0,28.523621609143525,28.048227915657801,27.572834222172077]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.6098737814650232,1.5696269369283977,1.5293800923917722]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.9362101632469386,8.7128049091657651,8.4893996550845916]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.45840117154758381,0.4469411422588942,0.43548111297020459]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,36.524861123079091,35.063866678155925,33.602872233232759]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.3405742253920059,1.2065168028528053,1.0724593803136047]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4481780391264516,1.1585424313011612,0.86890682347587089]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.6616645665631422,4.5293316532505141,{"$f":"Z38+Z56-Z74-Z92-Z110-Z128-Z146-Z164","v":3.3969987399378856}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},{"$f":"SUM(X171:X185)","v":126.22221532345347},{"$f":"SUM(Y171:Y185)","v":121.93797365580527},117.65373198815705]
[]
[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$77","v":1},{"$f":"Inputs!T$80","v":0.9877295966495897},{"$f":"T191","v":0.9877295966495897},{"$f":"U191","v":0.9877295966495897},{"$f":"Inputs!W$80","v":0.94013524963673045},{"$f":"Inputs!X$80","v":0.91720512159681022},{"$f":"Inputs!Y$80","v":0.89483426497249785},{"$f":"Inputs!Z$80","v":0.87300903899755899}]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: CAPEX 2017"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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},0,37.9147251336056,37.440791069435534]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,26.16201182639589,25.725978295955958]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4765844774841432,1.4396698655470397]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.1963377293955588,7.9914292861606695]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.42044790228942186,0.4099367047321863]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,33.500789687700362,32.160758100192346]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2295815454102244,1.1066233908692018]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.3282763144708072,1.0626210515766457]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.1929077372148988,4.1543261897719193]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},{"$f":"SUM(X193:X207)","v":0},115.77166235396689,111.8421339542415]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2017"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$191","v":0},0,0,0,37.9147251336056,0,0]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U46*U$191","v":0},{"$f":"V46*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,26.16201182639589,0,0]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4765844774841432,0,0]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.1963377293955588,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.42044790228942186,0,0]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,33.500789687700362,0,0]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2295815454102244,0,0]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.3282763144708072,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.1929077372148988,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},{"$f":"SUM(F211:F225)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,115.77166235396689,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2017"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$6),Y193)","v":0.47393406417007},0.47393406417007006]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.43603353043993148,0.43603353043993148]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.6914611937103582E-2,3.6914611937103582E-2]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.20490844323488897,0.20490844323488897]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0511197557235546E-2,1.0511197557235546E-2]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3400315875080144,1.3400315875080144]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.12295815454102244,0.12295815454102242]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.26565526289416141,0.26565526289416141]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0385815474429798,1.0385815474429798]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},{"$f":"SUM(Y229:Y243)","v":3.9295283997254069},3.9295283997254078]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2017"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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},{"$f":"T193+T211-T229-T247-T265-T283+T301-T319","v":0},0,0,0,37.9147251336056,37.440791069435534,36.96685700526546]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,26.16201182639589,25.725978295955958,25.289944765516026]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4765844774841432,1.4396698655470397,1.4027552536099361]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.1963377293955588,7.9914292861606695,7.7865208429257802]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.42044790228942186,0.4099367047321863,0.39942550717495073]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,33.500789687700362,32.160758100192346,30.820726512684331]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2295815454102244,1.1066233908692018,0.98366523632817937]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.3282763144708072,1.0626210515766457,0.79696578868248424]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.1929077372148988,4.1543261897719193,3.1157446423289397]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},{"$f":"SUM(F337:F351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,115.77166235396689,111.8421339542415,107.91260555451608]
[]
[null,"check",{"$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$73)^(T$6)-1","v":1.2422836565829209E-2},{"$f":"(1+Inputs!U$73)^(U$6)-1","v":1.2422836565829209E-2},{"$f":"(1+Inputs!V$73)^(V$6)-1","v":1.2422836565829209E-2},{"$f":"(1+Inputs!W$73)^(W$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!X$73)^(X$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!Y$73)^(Y$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!Z$73)^(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$307","v":"High pressure mains - steel"},"$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$359)","v":0},0,1.0334309153114449,1.0460258545918031]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0.71309054022858565,0.7187358403387285]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,4.0246844536625435E-2,4.0221690258790042E-2]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0.22340525408117268,0.22326562579737194]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,1.1460029288689555E-2,1.1452866770384124E-2]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0.913121528076974,0.89851158362774242]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,3.3514355634800028E-2,3.0916993073103024E-2]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,3.6204450978161162E-2,2.9687649802092153E-2]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0.14154161416407804,0.116064123614544]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},{"$f":"SUM(U363:U376)","v":0},0,0,0,3.1555553830863263,3.1246605749299987]
[]
[null,"Nominal  Depreciation"]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$360","v":0},0,0,0.52963334409711726,0.54287417769954516]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0.4872785358228684,0.49946049921844005]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,4.1253015650041205E-2,4.2284341041292237E-2]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0.22899038543320271,0.23471514506903274]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,1.1746530020906832E-2,1.20401932714295E-2]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,1.4975193060462422,1.5349572886973981]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0.13740885810268055,0.14084407955524753]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0.29687649802092247,0.30429841047144551]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,1.1606412361454439,1.1896572670490799]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},0,0,0,4.391347709339426,4.501131402072911]
[]
[null,"Nominal  Depreciation per tariff variaton"]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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},0,41.337236612457943,41.841034183672271]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,28.523621609143525,28.749433613549243]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.6098737814650232,1.6088676103516075]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.9362101632469386,8.930625031894909]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.45840117154758381,0.45811467081536655]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,36.524861123079091,35.940463345109826]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.3405742253920059,1.2366797229241253]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4481780391264516,1.1875059920836903]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.6616645665631422,4.6425649445817765]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},{"$f":"SUM(X417:X431)","v":0},126.22221532345347,124.98642299720039]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2017"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T45","v":0},{"$f":"U45","v":0},0,0,41.337236612457943,0,0]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,28.523621609143525,0,0]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.6098737814650232,0,0]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.9362101632469386,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.45840117154758381,0,0]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,36.524861123079091,0,0]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.3405742253920059,0,0]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4481780391264516,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.6616645665631422,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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,{"$f":"SUM(T435:T449)","v":0},0,0,0,126.22221532345347,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2017"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E229,E381+E399-E363)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.50379757121432767,-0.50315167689225793]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E232,E384+E402-E366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.22581200440571725,-0.21927534112028846]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E234,E386+E404-E368)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.00617111341577E-3,2.0626507825021942E-3]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E235,E387+E405-E369)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.5851313520300372E-3,1.1449519271660796E-2]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E236,E388+E406-E370)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.8650073221727669E-4,5.8732650104537619E-4]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E237,E389+E407-E371)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.58439777796926817,0.6364457050696557]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E238,E390+E408-E372)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.10389450246788053,0.1099270864821445]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E239,E391+E409-E373)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.26067204704276131,0.27461076066935336]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E240,E392+E410-E374)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0190996219813659,1.0735931434345358]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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":1.2357923262530996},1.3764708271429122]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2017"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E417+E435-E453-E471-E489-E507+E525-E543","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,41.337236612457943,41.841034183672271,42.344185860564529]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,28.523621609143525,28.749433613549243,28.96870895466953]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.6098737814650232,1.6088676103516075,1.6068049595691054]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.9362101632469386,8.930625031894909,8.9191755126232479]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"E424+E442-E460-E478-E496-E514+E532-E550","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.45840117154758381,0.45811467081536655,0.45752734431432118]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,36.524861123079091,35.940463345109826,35.304017640040172]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.3405742253920059,1.2366797229241253,1.1267526364419809]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4481780391264516,1.1875059920836903,0.91289523141433704]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.6616645665631422,4.6425649445817765,3.5689718011472404]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},{"$f":"SUM(F561:F575)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,126.22221532345347,124.98642299720039,123.60995217005747]
[]
[null,"check",{"$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$307","v":"High pressure mains - steel"},"$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},0,41.337236612457943,40.820521154802222]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,28.523621609143525,28.048227915657801]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.6098737814650232,1.5696269369283977]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.9362101632469386,8.7128049091657651]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.45840117154758381,0.4469411422588942]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,36.524861123079091,35.063866678155925]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.3405742253920059,1.2065168028528053]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4481780391264516,1.1585424313011612]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.6616645665631422,4.5293316532505141]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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,{"$f":"SUM(K583:K597)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,126.22221532345347,121.93797365580527]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2017"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E211,IF(E$580=CCA,E435,E45))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,41.337236612457943,0,0]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E214,IF(E$580=CCA,E438,E48))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,28.523621609143525,0,0]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E216,IF(E$580=CCA,E440,E50))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.6098737814650232,0,0]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E217,IF(E$580=CCA,E441,E51))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.9362101632469386,0,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E218,IF(E$580=CCA,E442,E52))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.45840117154758381,0,0]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E219,IF(E$580=CCA,E443,E53))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,36.524861123079091,0,0]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E220,IF(E$580=CCA,E444,E54))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.3405742253920059,0,0]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E221,IF(E$580=CCA,E445,E55))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4481780391264516,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E222,IF(E$580=CCA,E446,E56))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.6616645665631422,0,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,126.22221532345347,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2017"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E229,IF(E$580=CCA,E453,IF(E583>0,(IF(E9>0.5,E583/E9*E$6,E583)),E583)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.51671545765572424,0.51671545765572435]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E232,IF(E$580=CCA,E456,IF(E586>0,(IF(E12>0.5,E586/E12*E$6,E586)),E586)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.47539369348572541,0.47539369348572547]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E234,IF(E$580=CCA,E458,IF(E588>0,(IF(E14>0.5,E588/E14*E$6,E588)),E588)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.0246844536625581E-2,4.0246844536625581E-2]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E235,IF(E$580=CCA,E459,IF(E589>0,(IF(E15>0.5,E589/E15*E$6,E589)),E589)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.22340525408117345,0.22340525408117345]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E236,IF(E$580=CCA,E460,IF(E590>0,(IF(E16>0.5,E590/E16*E$6,E590)),E590)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.1460029288689595E-2,1.1460029288689595E-2]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E237,IF(E$580=CCA,E461,IF(E591>0,(IF(E17>0.5,E591/E17*E$6,E591)),E591)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4609944449231635,1.4609944449231635]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E238,IF(E$580=CCA,E462,IF(E592>0,(IF(E18>0.5,E592/E18*E$6,E592)),E592)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.13405742253920058,0.13405742253920058]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E239,IF(E$580=CCA,E463,IF(E593>0,(IF(E19>0.5,E593/E19*E$6,E593)),E593)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.2896356078252903,0.2896356078252903]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E240,IF(E$580=CCA,E464,IF(E594>0,(IF(E20>0.5,E594/E20*E$6,E594)),E594)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.1323329133126285,1.1323329133126285]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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,{"$f":"SUM(U619:U633)","v":0},0,0,0,4.2842416676482209,4.2842416676482209]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2017"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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},{"$f":"U583+U601-U619-U637-U655-U673+U691-U709","v":0},0,0,41.337236612457943,40.820521154802222,40.303805697146501]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,28.523621609143525,28.048227915657801,27.572834222172077]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.6098737814650232,1.5696269369283977,1.5293800923917722]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.9362101632469386,8.7128049091657651,8.4893996550845916]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.45840117154758381,0.4469411422588942,0.43548111297020459]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,36.524861123079091,35.063866678155925,33.602872233232759]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.3405742253920059,1.2065168028528053,1.0724593803136047]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4481780391264516,1.1585424313011612,0.86890682347587089]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.6616645665631422,4.5293316532505141,3.3969987399378856]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},{"$f":"SUM(F727:F741)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,126.22221532345347,121.93797365580527,117.65373198815705]
[]
[null,"check",{"$f":"SUM(E744:Z744)","v":0},null,{"$f":"F598-E742","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"sum of closing balance checks",{"$f":"SUM(E746:Z746)","v":0},null,{"$f":"SUM(E188,E354,E578,E744)","v":0},{"$f":"SUM(F188,F354,F578,F744)","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},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,126.22221532345347,121.93797365580527]
[null,{"$f":"B190","v":"Real"},null,null,{"$f":"E208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,115.77166235396689,111.8421339542415]
[null,{"$f":"B356","v":"CCA"},null,null,{"$f":"E432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,126.22221532345347,124.98642299720039]
[null,{"$f":"B580","v":"Transition method"},null,null,{"$f":"E598","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,126.22221532345347,121.93797365580527]

{"sheet":"2018","index":35,"n_rows":752,"n_cols":26,"rows_kept":752,"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":"Actual"},{"$f":"Inputs!T3","v":"Forecast"},{"$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$307","v":"High pressure mains - steel"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E505","v":80}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E506","v":60}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E507","v":60}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E508","v":60}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E509","v":60}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E510","v":40}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E511","v":40}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E512","v":40}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E513","v":25}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E514","v":10}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E515","v":5}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E516","v":5}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E517","v":5}]
[null,{"$f":"Inputs!$B$320","v":"Land"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E518","v":0}]
[]
[]
[null,"Nominal",null,null,"$, 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$307","v":"High pressure mains - steel"},"$m",null,null,{"$f":"E171","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V171","v":0},0,0,34.119977383749237]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,{"$f":"E172","v":0},0,0,0,0,0,0,0,0,0,{"$f":"O172","v":0},0,0,0,0,0,0,0,0,0,3.4032095945821017]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,29.901712196848578]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T176","v":0},0,0,0,0,1.6877848679242045]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y177","v":4.621590200802804}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.1509556916194418E-2]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,38.837041634028566]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0829725763347657]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.8851532173791394]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.67739762390483]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},{"$f":"SUM(Y27:Y41)","v":0},123.23834885247042]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2018"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y450","v":34.119977383749237}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y451","v":3.4032095945821017}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y452","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y453","v":29.901712196848578}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y454","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y455","v":1.6877848679242045}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y456","v":4.621590200802804}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y457","v":2.1509556916194418E-2}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y458","v":38.837041634028566}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y459","v":1.0829725763347657}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y460","v":4.8851532173791394}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y461","v":4.67739762390483}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y462","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y463","v":0}]
[]
[null,"Total Capex","$m",null,{"$f":"SUM(E45:E59)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,123.23834885247042,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2018"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$6,Z27)),Z27)","v":0.42649971729686548}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.6720159909701695E-2]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.49836186994747628]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.219462169810511E-2]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.11553975502007011]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.3773892290486045E-4]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5534816653611427]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.10829725763347657]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.97703064347582791]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.93547952478096597]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$m"]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E63:E77)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.7141429540465367]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2018"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y1458","v":0}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y1459","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y1460","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y1461","v":0}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y1462","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y1463","v":0}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y1464","v":0}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y1465","v":0}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y1466","v":0}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y1467","v":0}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y1468","v":0}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y1469","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y1470","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y1471","v":0}]
[]
[null,"Total redundant assets","$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$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y1497","v":0}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y1498","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y1499","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y1500","v":0}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y1501","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y1502","v":0}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y1503","v":0}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y1504","v":0}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y1505","v":0}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y1506","v":0}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y1507","v":0}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y1508","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y1509","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y1510","v":0}]
[]
[null,"Total asset disposals","$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$307","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,null,null,null,null,{"$f":"Inputs!I340*Inputs!$N$80","v":0}]
[]
[null,"Total over depreciation","$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$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y409","v":0}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y410","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y411","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y412","v":0}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y413","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y414","v":0}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y415","v":0}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y416","v":0}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y417","v":0}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y418","v":0}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y419","v":0}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y420","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y421","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y422","v":0}]
[]
[null,"Total added uner NGR 82,84 86","$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$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y667","v":0}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y668","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y669","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y670","v":0}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y671","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y672","v":0}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y673","v":0}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y674","v":0}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y675","v":0}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y676","v":0}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y677","v":0}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y678","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y679","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y680","v":0}]
[]
[null,"Total depreciation per tariff variation","$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E27+E45-E63-E81-E99-E117-E135-E153","v":0},{"$f":"F27+F45-F63-F81-F99-F117-F135-F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,34.119977383749237,33.693477666452374]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"E28+E46-E64-E82-E100-E118-E136-E154","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.4032095945821017,3.3464894346723999]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,{"$f":"N29+N47-N65-N83-N101-N119-N137-N155+N30+N48-N66-N84-N102-N120-N138-N156+N31+N49-N67-N85-N103-N121-N139-N157","v":0},0,0,0,0,0,0,0,0,0,0,29.901712196848578,29.403350326901101]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.6877848679242045,1.6455902462260994]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.621590200802804,4.5060504457827335]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.1509556916194418E-2,2.0971817993289558E-2]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,38.837041634028566,37.283559968667426]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0829725763347657,0.97467531870128921]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.8851532173791394,3.9081225739033116]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.67739762390483,{"$f":"Z38+Z56-Z74-Z92-Z110-Z128-Z146-Z164","v":3.7419180991238639}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},{"$f":"SUM(Y171:Y185)","v":123.23834885247042},118.52420589842387]
[]
[null,"check",{"$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$77","v":1},{"$f":"Inputs!T$80","v":0.9877295966495897},{"$f":"T191","v":0.9877295966495897},{"$f":"Inputs!V$80","v":0.96363863087764856},{"$f":"Inputs!W$80","v":0.94013524963673045},{"$f":"Inputs!X$80","v":0.91720512159681022},{"$f":"Inputs!Y$80","v":0.89483426497249785},{"$f":"Inputs!Z$80","v":0.87300903899755899}]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: CAPEX 2018"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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},0,0,30.5317248830655]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"E28","v":0},{"$f":"E338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.0453085561152275]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,26.75707665508617]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.5102877317206598]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.1355572703394756]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.9247488552986941E-2]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,34.752715604292248]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.96908096932989241]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.371402488551495]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.1854956647709862]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},{"$f":"SUM(X193:X207)","v":0},0,110.27789731182466]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2018"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$191","v":0},0,0,0,0,30.5317248830655,0]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U46*U$191","v":0},{"$f":"V46*V$191","v":0},0,0,3.0453085561152275,0]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,26.75707665508617,0]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.5102877317206598,0]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.1355572703394756,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.9247488552986941E-2,0]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,34.752715604292248,0]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.96908096932989241,0]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.371402488551495,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.1854956647709862,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},{"$f":"SUM(F211:F225)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,110.27789731182466,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2018"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$6),Z193)","v":0.38164656103831873}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.0755142601920461E-2]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.44595127758476949]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.7757193293016494E-2]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.10338893175848689]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.8118721382467352E-4]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.39010862417169]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.6908096932989241E-2]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.87428049771029903]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.83709913295419724]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},{"$f":"SUM(Y229:Y243)","v":0},4.2183766452595126]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2018"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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},{"$f":"T193+T211-T229-T247-T265-T283+T301-T319","v":0},0,0,0,0,30.5317248830655,30.150078322027181]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.0453085561152275,2.9945534135133069]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,26.75707665508617,26.311125377501401]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.5102877317206598,1.4725305384276433]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.1355572703394756,4.0321683385809886]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.9247488552986941E-2,1.8766301339162267E-2]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,34.752715604292248,33.36260698012056]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.96908096932989241,0.87217287239690311]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.371402488551495,3.4971219908411961]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.1854956647709862,3.348396531816789]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},{"$f":"SUM(F337:F351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,110.27789731182466,106.05952066656512]
[]
[null,"check",{"$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$73)^(T$6)-1","v":1.2422836565829209E-2},{"$f":"(1+Inputs!U$73)^(U$6)-1","v":1.2422836565829209E-2},{"$f":"(1+Inputs!V$73)^(V$6)-1","v":1.2422836565829209E-2},{"$f":"(1+Inputs!W$73)^(W$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!X$73)^(X$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!Y$73)^(Y$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!Z$73)^(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$307","v":"High pressure mains - steel"},"$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$359)","v":0},0,0,0.85299943459372796]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,8.5080239864552237E-2]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0.74754280492121183]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,4.2194621698104964E-2]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0.11553975502006969]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,5.377389229048585E-4]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0.97092604085071066]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,2.7074314408369046E-2]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0.12212883043447806]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0.11693494059762033]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},{"$f":"SUM(U363:U376)","v":0},0,0,0,0,3.0809587213117497]
[]
[null,"Nominal  Depreciation"]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$360","v":0},0,0,0,0.43716221022928697]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,5.8138163907444224E-2]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0.51082091669616303]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,4.3249487240557723E-2]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0.11842824889557181]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,5.5118239597748181E-4]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,1.5923187069951708]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0.11100468907431345]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,1.0014564095627232]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0.95886651290048974]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},0,0,0,0,4.8319965278976982]
[]
[null,"Nominal  Depreciation per tariff variaton"]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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},0,0,34.119977383749237]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"E28","v":0},{"$f":"E562","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.4032095945821017]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,29.901712196848578]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.6877848679242045]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.621590200802804]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.1509556916194418E-2]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,38.837041634028566]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0829725763347657]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.8851532173791394]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.67739762390483]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},{"$f":"SUM(X417:X431)","v":0},0,123.23834885247042]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2018"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T45","v":0},{"$f":"U45","v":0},0,0,0,34.119977383749237,0]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.4032095945821017,0]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,29.901712196848578,0]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.6877848679242045,0]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.621590200802804,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.1509556916194418E-2,0]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,38.837041634028566,0]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0829725763347657,0]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.8851532173791394,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.67739762390483,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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,{"$f":"SUM(T435:T449)","v":0},0,0,0,0,123.23834885247042,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2018"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E229,E381+E399-E363)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.41583722436444098]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E230,E382+E400-E364)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2.6942075957108014E-2]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E232,E384+E402-E366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.2367218882250488]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E234,E386+E404-E368)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0548655424527584E-3]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E235,E387+E405-E369)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.8884938755021211E-3]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E236,E388+E406-E370)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.3443473072623311E-5]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E237,E389+E407-E371)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.62139266614446009]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E238,E390+E408-E372)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.3930374665944399E-2]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E239,E391+E409-E373)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.87932757912824511]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E240,E392+E410-E374)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.84193157230286941]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},1.7510378065859489]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2018"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E417+E435-E453-E471-E489-E507+E525-E543","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,34.119977383749237,34.535814608113675]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.4032095945821017,3.4301516705392099]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,29.901712196848578,30.138434085073627]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.6877848679242045,1.6867300023817517]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.621590200802804,4.6187017069273022]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"E424+E442-E460-E478-E496-E514+E532-E550","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.1509556916194418E-2,2.1496113443121793E-2]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,38.837041634028566,38.215648967884107]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0829725763347657,0.99904220166882129]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.8851532173791394,4.0058256382508945]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.67739762390483,3.8354660516019607]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},{"$f":"SUM(F561:F575)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,123.23834885247042,121.48731104588445]
[]
[null,"check",{"$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$307","v":"High pressure mains - steel"},"$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},0,0,34.119977383749237]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,0,{"$f":"E728","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.4032095945821017]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,29.901712196848578]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.6877848679242045]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.621590200802804]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.1509556916194418E-2]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,38.837041634028566]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0829725763347657]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.8851532173791394]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.67739762390483]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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,{"$f":"SUM(K583:K597)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,123.23834885247042]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2018"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E211,IF(E$580=CCA,E435,E45))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,34.119977383749237,0]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E212,IF(E$580=CCA,E436,E46))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.4032095945821017,0]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E214,IF(E$580=CCA,E438,E48))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,29.901712196848578,0]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E216,IF(E$580=CCA,E440,E50))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.6877848679242045,0]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E217,IF(E$580=CCA,E441,E51))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.621590200802804,0]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E218,IF(E$580=CCA,E442,E52))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.1509556916194418E-2,0]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E219,IF(E$580=CCA,E443,E53))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,38.837041634028566,0]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E220,IF(E$580=CCA,E444,E54))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0829725763347657,0]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E221,IF(E$580=CCA,E445,E55))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.8851532173791394,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E222,IF(E$580=CCA,E446,E56))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.67739762390483,0]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,123.23834885247042,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2018"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E229,IF(E$580=CCA,E453,IF(E583>0,(IF(E9>0.5,E583/E9*E$6,E583)),E583)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.42649971729686548]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E230,IF(E$580=CCA,E454,IF(E584>0,(IF(E10>0.5,E584/E10*E$6,E584)),E584)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.6720159909701695E-2]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E232,IF(E$580=CCA,E456,IF(E586>0,(IF(E12>0.5,E586/E12*E$6,E586)),E586)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.49836186994747628]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E234,IF(E$580=CCA,E458,IF(E588>0,(IF(E14>0.5,E588/E14*E$6,E588)),E588)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.219462169810511E-2]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E235,IF(E$580=CCA,E459,IF(E589>0,(IF(E15>0.5,E589/E15*E$6,E589)),E589)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.11553975502007011]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E236,IF(E$580=CCA,E460,IF(E590>0,(IF(E16>0.5,E590/E16*E$6,E590)),E590)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.3773892290486045E-4]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E237,IF(E$580=CCA,E461,IF(E591>0,(IF(E17>0.5,E591/E17*E$6,E591)),E591)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.5534816653611427]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E238,IF(E$580=CCA,E462,IF(E592>0,(IF(E18>0.5,E592/E18*E$6,E592)),E592)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.10829725763347657]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E239,IF(E$580=CCA,E463,IF(E593>0,(IF(E19>0.5,E593/E19*E$6,E593)),E593)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.97703064347582791]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E240,IF(E$580=CCA,E464,IF(E594>0,(IF(E20>0.5,E594/E20*E$6,E594)),E594)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.93547952478096597]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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,{"$f":"SUM(U619:U633)","v":0},0,0,0,0,4.7141429540465367]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2018"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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},{"$f":"U583+U601-U619-U637-U655-U673+U691-U709","v":0},0,0,0,34.119977383749237,33.693477666452374]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.4032095945821017,3.3464894346723999]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,29.901712196848578,29.403350326901101]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.6877848679242045,1.6455902462260994]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.621590200802804,4.5060504457827335]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.1509556916194418E-2,2.0971817993289558E-2]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,38.837041634028566,37.283559968667426]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0829725763347657,0.97467531870128921]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.8851532173791394,3.9081225739033116]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.67739762390483,3.7419180991238639]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},{"$f":"SUM(F727:F741)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,123.23834885247042,118.52420589842387]
[]
[null,"check",{"$f":"SUM(E744:Z744)","v":0},null,{"$f":"F598-E742","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"sum of closing balance checks",{"$f":"SUM(E746:Z746)","v":0},null,{"$f":"SUM(E188,E354,E578,E744)","v":0},{"$f":"SUM(F188,F354,F578,F744)","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},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,123.23834885247042]
[null,{"$f":"B190","v":"Real"},null,null,{"$f":"E208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,110.27789731182466]
[null,{"$f":"B356","v":"CCA"},null,null,{"$f":"E432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,123.23834885247042]
[null,{"$f":"B580","v":"Transition method"},null,null,{"$f":"E598","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,123.23834885247042]

{"sheet":"2019","index":36,"n_rows":752,"n_cols":32,"rows_kept":752,"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":"Actual"},{"$f":"Inputs!T3","v":"Forecast"},{"$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$307","v":"High pressure mains - steel"}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"}]
[null,{"$f":"Inputs!$B$320","v":"Land"}]
[]
[]
[null,"Nominal",null,null,"$, 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$307","v":"High pressure mains - steel"},"$m",null,null,{"$f":"E171","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V171","v":0},0,0,0]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,{"$f":"E172","v":0},0,0,0,0,0,0,0,0,0,{"$f":"O172","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T176","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z450","v":28.584967492581502}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z451","v":0.91216437392191085}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z452","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z453","v":30.382278028317774}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z454","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z455","v":2.2908128928984133}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z456","v":7.1356769228356534}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z457","v":2.2047295839099274E-2}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z458","v":40.255153353279177}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z459","v":1.1100468907431345}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z460","v":4.8863246554751125}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z461","v":3.0571298277465182}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z462","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z463","v":0}]
[]
[null,"Total Capex","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z44:Z58)","v":118.63660173363829}]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2019"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m"]
[]
[null,"Total Depreciation","$m"]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2019"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z1458","v":0}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z1459","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z1460","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z1461","v":0}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z1462","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z1463","v":0}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z1464","v":0}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z1465","v":0}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z1466","v":0}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z1467","v":0}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z1468","v":0}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z1469","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z1470","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z1471","v":0}]
[]
[null,"Total redundant assets","$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$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z1497","v":0}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z1498","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z1499","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z1500","v":0}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z1501","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z1502","v":0}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z1503","v":0}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z1504","v":0}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z1505","v":0}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z1506","v":0}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z1507","v":0}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z1508","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z1509","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z1510","v":0}]
[]
[null,"Total asset disposals","$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$307","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,null,null,null,null,{"$f":"Inputs!I340*Inputs!$N$80","v":0}]
[]
[null,"Total over depreciation","$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$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z409","v":0}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z410","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z411","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z412","v":0}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z413","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z414","v":0}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z415","v":0}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z416","v":0}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z417","v":0}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z418","v":0}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z419","v":0}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z420","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z421","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z422","v":0}]
[]
[null,"Total added uner NGR 82,84 86","$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$307","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z667","v":0}]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z668","v":0}]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z669","v":0}]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z670","v":0}]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z671","v":0}]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z672","v":0}]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z673","v":0}]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z674","v":0}]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z675","v":0}]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z676","v":0}]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z677","v":0}]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z678","v":0}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z679","v":0}]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z680","v":0}]
[]
[null,"Total depreciation per tariff variation","$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E27+E45-E63-E81-E99-E117-E135-E153","v":0},{"$f":"F27+F45-F63-F81-F99-F117-F135-F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,28.584967492581502]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"E28+E46-E64-E82-E100-E118-E136-E154","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.91216437392191085]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,{"$f":"N29+N47-N65-N83-N101-N119-N137-N155+N30+N48-N66-N84-N102-N120-N138-N156+N31+N49-N67-N85-N103-N121-N139-N157","v":0},0,0,0,0,0,0,0,0,0,0,0,30.382278028317774]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.2908128928984133]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.1356769228356534]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.2047295839099274E-2]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,40.255153353279177]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.1100468907431345]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.8863246554751125]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z38+Z56-Z74-Z92-Z110-Z128-Z146-Z164","v":3.0571298277465182}]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},118.63660173363829]
[]
[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$77","v":1},{"$f":"Inputs!T$80","v":0.9877295966495897},{"$f":"T191","v":0.9877295966495897},{"$f":"Inputs!V$80","v":0.96363863087764856},{"$f":"Inputs!W$80","v":0.94013524963673045},{"$f":"Inputs!X$80","v":0.91720512159681022},{"$f":"Inputs!Y$80","v":0.89483426497249785},{"$f":"Inputs!Z$80","v":0.87300903899755899}]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: CAPEX 2019"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$191","v":0},0,0,0,0,0,24.954935000475039]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U46*U$191","v":0},{"$f":"V46*V$191","v":0},0,0,0,0.79632774348537749]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,26.52400334405835]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.9999003621524618]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.2295104530018124]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.9247488552986938E-2]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,35.143112743645617]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.96908096932989218]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.2658055917064068]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.6689019730117609]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},{"$f":"SUM(F211:F225)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,103.5708256694197]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2019"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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},{"$f":"T193+T211-T229-T247-T265-T283+T301-T319","v":0},0,0,0,0,0,24.954935000475039]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.79632774348537749]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,26.52400334405835]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.9999003621524618]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.2295104530018124]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.9247488552986938E-2]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,35.143112743645617]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.96908096932989218]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.2658055917064068]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.6689019730117609]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},{"$f":"SUM(F337:F351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,103.5708256694197]
[]
[null,"check",{"$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$73)^(T$6)-1","v":1.2422836565829209E-2},{"$f":"(1+Inputs!U$73)^(U$6)-1","v":1.2422836565829209E-2},{"$f":"(1+Inputs!V$73)^(V$6)-1","v":1.2422836565829209E-2},{"$f":"(1+Inputs!W$73)^(W$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!X$73)^(X$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!Y$73)^(Y$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!Z$73)^(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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T45","v":0},{"$f":"U45","v":0},0,0,0,0,28.584967492581502]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.91216437392191085]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,30.382278028317774]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.2908128928984133]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.1356769228356534]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.2047295839099274E-2]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,40.255153353279177]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.1100468907431345]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.8863246554751125]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.0571298277465182]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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,{"$f":"SUM(T435:T449)","v":0},0,0,0,0,0,118.63660173363829]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2019"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"E417+E435-E453-E471-E489-E507+E525-E543","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,28.584967492581502]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.91216437392191085]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,30.382278028317774]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.2908128928984133]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.1356769228356534]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"E424+E442-E460-E478-E496-E514+E532-E550","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.2047295839099274E-2]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,40.255153353279177]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.1100468907431345]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.8863246554751125]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.0571298277465182]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},{"$f":"SUM(F561:F575)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,118.63660173363829]
[]
[null,"check",{"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E211,IF(E$580=CCA,E435,E45))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,28.584967492581502]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E212,IF(E$580=CCA,E436,E46))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.91216437392191085]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E214,IF(E$580=CCA,E438,E48))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,30.382278028317774]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E216,IF(E$580=CCA,E440,E50))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.2908128928984133]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E217,IF(E$580=CCA,E441,E51))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.1356769228356534]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E218,IF(E$580=CCA,E442,E52))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.2047295839099274E-2]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E219,IF(E$580=CCA,E443,E53))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,40.255153353279177]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E220,IF(E$580=CCA,E444,E54))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.1100468907431345]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E221,IF(E$580=CCA,E445,E55))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.8863246554751125]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E222,IF(E$580=CCA,E446,E56))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.0571298277465182]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,118.63660173363829]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2019"}]
[null,{"$f":"Inputs!$B$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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$308","v":"High pressure mains - PE"},"$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$309","v":"Medium pressure mains"},"$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$310","v":"Medium/low pressure mains"},"$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$311","v":"Low pressure mains"},"$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$312","v":"Regulators"},"$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$313","v":"Secondary gate stations"},"$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$314","v":"Buildings"},"$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$315","v":"Meter and services pipes"},"$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$316","v":"Equipment and vehicles"},"$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$317","v":"Vehicles"},"$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$318","v":"Information technology"},"$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$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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$307","v":"High pressure mains - steel"},"$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},{"$f":"U583+U601-U619-U637-U655-U673+U691-U709","v":0},0,0,0,0,28.584967492581502]
[null,{"$f":"Inputs!$B$308","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.91216437392191085]
[null,{"$f":"Inputs!$B$309","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$310","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,30.382278028317774]
[null,{"$f":"Inputs!$B$311","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$312","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.2908128928984133]
[null,{"$f":"Inputs!$B$313","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.1356769228356534]
[null,{"$f":"Inputs!$B$314","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.2047295839099274E-2]
[null,{"$f":"Inputs!$B$315","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,40.255153353279177]
[null,{"$f":"Inputs!$B$316","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.1100468907431345]
[null,{"$f":"Inputs!$B$317","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.8863246554751125]
[null,{"$f":"Inputs!$B$318","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.0571298277465182]
[null,{"$f":"Inputs!$B$319","v":"Full retail contestability"},"$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$320","v":"Land"},"$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},{"$f":"SUM(F727:F741)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,118.63660173363829]
[]
[null,"check",{"$f":"SUM(E744:Z744)","v":0},null,{"$f":"F598-E742","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"sum of closing balance checks",{"$f":"SUM(E746:Z746)","v":0},null,{"$f":"SUM(E188,E354,E578,E744)","v":0},{"$f":"SUM(F188,F354,F578,F744)","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]